10-K405 1 d80576e10-k405.txt FORM 10-K FOR FISCAL YEAR END JUNE 30, 2000 1 UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 10-K [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the fiscal year ended June 30, 2000 OR [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period of ________ to ________ Commission File Number 1-14645 THOUSAND TRAILS, INC. ------------------------------------------------------ (Exact Name of Registrant as Specified in Its Charter) DELAWARE 75-2138671 ------------------------------- --------------------------------- (State or other Jurisdiction of (IRS Employer Identification No.) Incorporation or Organization) 2711 LBJ FREEWAY, SUITE 200, DALLAS, TEXAS 75234 --------------------------------------- ---------- (Address of Principal Executive Office) (Zip Code)
Registrant's Telephone Number, Including Area Code: (972) 243-2228 -------------- Securities registered pursuant to Section 12(b) of the Act: Name of exchange on Title of each class which registered ----------------------- ----------------------- COMMON STOCK, PAR VALUE AMERICAN STOCK EXCHANGE $.01 PER SHARE
Securities registered pursuant to Section 12(g) of the Act: NONE 2 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 by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. [X] At September 26, 2000, the latest practicable date, the aggregate market value of voting common stock of the Registrant held by nonaffiliates was $13.7 million. At September 26, 2000, there were 8,084,374 shares of Common Stock, $.01 par value, outstanding. DOCUMENTS INCORPORATED BY REFERENCE The information required by Part III (Items 10-13) is incorporated by reference from the Registrant's definitive Proxy Statement for the Registrant's 2000 Annual Meeting of Shareholders, which will be filed with the Securities and Exchange Commission (the "SEC") pursuant to Regulation 14A. Page 2 3 INDEX TO ANNUAL REPORT ON FORM 10-K
Page ---- PART I Item 1. Business....................................................................4 Item 2. Properties.................................................................13 Item 3. Legal Proceedings..........................................................17 Item 4. Submission of Matters to a Vote of Security-Holders........................17 PART II Item 5. Market for Registrant's Common Equity and Related Shareholder Matters......18 Item 6. Selected Financial Data....................................................20 Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations.....................................22 Item 7A. Quantitative and Qualitative Disclosures About Market Risk.................37 Item 8. Financial Statements and Supplementary Data................................38 Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.....................................72 PART III Item 10. Directors and Executive Officers of the Registrant.........................73 Item 11. Executive Compensation.....................................................73 Item 12. Security Ownership of Certain Beneficial Owners and Management.............73 Item 13. Certain Relationships and Related Transactions.............................73 PART IV Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K............74 Signatures Page......................................................................81
Page 3 4 PART I ITEM 1. BUSINESS OVERVIEW GENERAL. Thousand Trails, Inc., a Delaware corporation, and its subsidiaries (the "Company") own and operate a system of 63 membership-based campgrounds located in 17 states and British Columbia, Canada, serving 119,000 members as of June 30, 2000. Through its subsidiaries, the Company also provides a reciprocal use program for members of approximately 300 recreational facilities and manages 169 public campgrounds for the United States Forest Service. The Company's principal executive office is located at 2711 LBJ Freeway, Suite 200, Dallas, Texas, 75234; its telephone number is (972) 243-2228; and its home page on the Internet is www.thousandtrails.com. The Company entered the membership campground business in 1991 with the acquisition of 100% of the capital stock of National American Corporation, a Nevada corporation (collectively with its subsidiaries, "NACO") and 69% of the capital stock of Thousand Trails, Inc., a Washington corporation ("Trails"). The Company subsequently increased its ownership in Trails to 100% and merged Trails into the Company. In December 1999, the Company acquired 100% of the capital stock of Leisure Time Resorts of America, Inc., a Washington corporation ("Leisure Time"). The Company and Leisure Time were incorporated in 1984, NACO was incorporated in 1967, and Trails was incorporated in 1969. In 1996, the Company, then known as USTrails Inc., reincorporated in the state of Delaware and changed its name to Thousand Trails, Inc. CURRENT BUSINESS STRATEGY. The Company's current business strategy is to improve its campground operations and stabilize its campground membership base through increased sales and marketing efforts and the acquisition of members through the purchase of other membership campground operations. The Company believes there is a viable market for campground memberships and that it has a significant opportunity to compete for campers interested in higher quality facilities and a higher level of service than is typically available at public campgrounds or competing private campgrounds. The Company has also acquired members through the purchase of Leisure Time and believes it may be possible to acquire additional members through the purchase of other membership campground operations, many of whom are experiencing financial difficulties. Over the past several years, the Company's membership base has been declining. In response to this decline, the Company has downsized its business by closing and disposing of campgrounds and decreasing campground operating costs and general and administrative expenses. The Company intends to continue to keep the size of its campground system in an appropriate relation to the size of its membership base. In this regard, if the membership continues to decline, the Company may close and dispose of additional campgrounds and it will seek to decrease other expenses. At the same time, the Company intends to expand its sales and marketing efforts with a view to stopping the membership decline. The Company has also acquired members through the purchase of Leisure Time and it intends to explore the possible acquisition of additional members through the purchase of other membership campground organizations. The Company believes that the ultimate size of its campground system and the Page 4 5 amounts realized from future asset sales will depend principally upon the degree to which the Company can successfully implement this strategy. CAMPGROUND OPERATIONS CAMPGROUNDS. The Company and its subsidiaries own and operate a network of 63 membership-based campgrounds located in 17 states and British Columbia, Canada. The Company owns and operates a network of 32 of these campgrounds under the Thousand Trails logo, NACO owns and operates a network of 21 of these campgrounds under the NACO logo, and Leisure Time owns and operates a network of 10 of these campgrounds under the Leisure Time logo. The 63 campgrounds contain a total of approximately 10,100 acres and 19,000 campsites. Members using the campgrounds may bring their own recreational vehicles ("RVs"), tents or other sleeping equipment, rent travel trailers or cabins located at the campgrounds or visit for the day. As of June 30, 2000, there were approximately 69,000 campground members in the Thousand Trails system, 34,000 campground members in the NACO system, and 16,000 campground members in the Leisure Time system. However, approximately 42% of the NACO campground members and approximately 60% of the Thousand Trails campground members possess the right to use the campgrounds in both networks. Approximately 11% of the Leisure Time members are also members of either the Thousand Trails or NACO systems. The largest percentage of campground members reside in California (approximately 32%). Large numbers of campground members also reside in Washington, Oregon, and Texas. Memberships provide the member's family access to the Company's network of campgrounds, but do not convey a deeded interest in the campgrounds with the exception of six campgrounds in which members received deeded undivided interests in the campground. A member also does not possess the right to use a specific campsite, trailer, or cabin, or the right to control further development or operation of a campground. In the six campgrounds in which members have received deeded undivided interests, the Company retains the entire fee interest in the common amenities, such as the lodge, recreational facilities, and other buildings, and an undivided interest in the campsites to the extent the interest has not been sold to the members. Depending upon member usage, the campgrounds are open year-round or on a seasonal basis. The campgrounds feature campsites with electrical, water, and in some cases, sewer connections for RVs, restroom and shower facilities, rental trailers or cabins, and other recreation amenities. At each campground, a manager and staff provide security, maintenance, and recreational programs that vary by location. The Company derives other campground revenue from renting campsites to members for extended vacations and from renting trailers, cabins, and sports equipment to members. The Company also sells food and other items to members from convenience stores located at the campgrounds, provides members access to laundry facilities and game machines, and charges members a fee for storing RVs and providing food service. EXISTING MEMBERSHIP. At June 30, 2000, the Company had 119,000 campground members. The majority of these members have been members for over 10 years. The Company's membership Page 5 6 base has declined over the past five fiscal years. Although the acquisition of Leisure Time increased the size of the membership base, the Company expects that, notwithstanding new sales, the membership base will continue to decline at the rate of approximately 3% per year. The Company attributes this attrition principally to its aging membership base, of whom approximately 50% are senior citizens. Moreover, the Company estimates that the memberships sold in recent fiscal years will have an expected life that is shorter than the expected life of the memberships previously sold by the Company. To stop the continuing decline in its membership base, the Company must increase its campground membership sales over current levels or acquire members through the purchase of other membership campground organizations, such as the acquisition of Leisure Time. MEMBERSHIP SALES. The Company's membership sales declined significantly in the early 1990's due to increasing marketing costs and other factors. Over the past five years, the Company has been rebuilding its sales and marketing organization with a view to stopping the decline in its membership base. In an effort to improve its membership sales, the Company has been working to increase the number of prospects that attend its sales presentations. In this regard, the Company entered into a joint marketing arrangement with Fleetwood Industries, Inc. ("Fleetwood"), the largest manufacturer of RVs. Under this marketing arrangement, purchasers of Fleetwood RVs receive a temporary membership and are invited to visit one of the Company's campgrounds. Purchasers of new Fleetwood RVs accounted for approximately 10% of sales in each of the last three fiscal years. The Company entered into a similar marketing arrangement with a major RV financing company and a large RV dealer in Florida, and it plans to seek other similar alliances. The Company has also entered into reciprocal sales agreements with several other companies in an effort to increase sales. The Company's current membership products offer the consumer a choice of membership options that depend principally on the number of campgrounds the purchaser is able to use. Membership sales prices range from $2,995 to $4,995. The Company currently requires a down payment of at least $495 (at least 25% of the sales price prior to January 1999) and will finance the balance for periods of up to 36 months. In addition to the sales price, the memberships require payment of annual dues, which averaged $349 on new sales in fiscal 2000. During fiscal 2000, 1999 and 1998, the Company sold approximately 3,700, 4,200 and 2,900 new memberships, respectively. The average sales price was $2,298 in fiscal 2000, $1,254 in fiscal 1999 and $1,164 in fiscal 1998. During fiscal 2000, the Company introduced a new upgrade program that was marketed to the existing members of Leisure Time. In addition to the new membership sales discussed above, the Company sold 1,700 of these membership upgrades at an average sales price of $2,895. During fiscal 2001, the Company intends to market a similar membership upgrade to the existing members of Thousand Trails and NACO. The Company has the capacity to sell approximately 71,000 additional new campground memberships in the future, assuming the sale of ten memberships for each existing campsite. Further downsizing of the Company's business would reduce this capacity. Most memberships are transferable with payment of a transfer fee to the Company. The membership contracts, however, prohibit the sale of a membership for a profit. Page 6 7 MARKETING. The Company believes that camping is a popular and growing activity in the United States. The Company believes this is reflected in sales of RVs and camping equipment as well as campground use. Moreover, the Company believes the aging of the baby boomers will have a positive effect on sales of RVs and camping equipment, and lead to more family camping. While most campers use national or state parks, the Company believes that it has a significant opportunity to compete for campers interested in higher quality facilities and a higher level of service than is typically available at public campgrounds or competing private campgrounds. The Company believes that many campers are "amenity" campers, whose needs match the benefits provided by the Company's campgrounds, such as pools, lodges, sport courts, and recreational activities. The Company believes that the needs of amenity campers are not being met by underfunded national and state campgrounds. In addition, the Company believes that it can differentiate its campgrounds and services from other campgrounds by emphasizing the quality of its facilities and the benefits and services available at its campgrounds. DUES. The Company's campground members, including members who own a deeded undivided interest in a campground, pay annual dues ranging generally from $100 to $600. The annual dues collected from campground members constitute general revenue of the Company. The Company uses the dues to fund its operating expenses, including corporate expenses and the maintenance and operation of the campgrounds. However, the membership agreements do not require the Company to use the dues for any specific purpose. The average annual dues paid by the Company's campground members was $355 for fiscal 2000, $357 for fiscal 1999 and $351 for fiscal 1998. The decrease in average annual dues paid in fiscal 2000 resulted primarily from the acquisition of Leisure Time's members who paid average annual dues of $323, compared with an average of $360 for the Company's other members. The average annual dues paid by the Thousand Trails and NACO members continued to increase, from $355 in fiscal 1999 to $360 in fiscal 2000, due primarily to the annual increase in dues implemented by the Company in accordance with the terms of the membership agreements. In addition, the Company's new members generally pay annual dues at a higher level than the older members retiring from the system. The membership agreements generally permit the Company to increase annually the amount of each member's dues by either (i) the percentage increase in the consumer price index ("CPI") or (ii) the greater of 10% or the percentage increase in the CPI. The Company, however, may not increase the dues on existing contracts of senior citizens and disabled members who notify the Company of their age or disability and request that their dues be frozen. At the present time, approximately 37% of the members have requested that their dues be frozen because of their age or disability. The Company estimates that approximately 50% of the campground members are senior citizens eligible to request that their dues be frozen. The Company is unable to estimate when or if a significant number of these members will request that their dues be frozen in the future. MAINTENANCE AND IMPROVEMENTS. The Company makes annual capital and maintenance expenditures to maintain and improve the campgrounds. During fiscal 2000, the Company spent $4.9 million on major maintenance, repairs, and capital improvements at the campgrounds and anticipates that it will spend an additional $5.7 million on such items in fiscal 2001. The Company may be required to spend greater amounts on such items in future years as the facilities age. Page 7 8 RESORT PARKS INTERNATIONAL. Leisure Time members, NACO members and holders of dual-system memberships, which permit the member to use the campgrounds in both the Thousand Trails and NACO systems, may join a reciprocal program operated by Resort Parks International, Inc. ("RPI"), a wholly owned subsidiary of the Company. The RPI program offers members reciprocal use of approximately 300 participating recreational facilities. Members of these participating facilities pay a fee to RPI that entitles them to use any of the participating facilities, subject to the limitation that they cannot use an RPI facility located within 125 miles of their home facility. As of June 30, 2000, there were approximately 71,000 RPI members, of which approximately 54,000 were members of campgrounds not affiliated with the Company. CAMPGROUND MANAGEMENT. Thousand Trails Management Services, Inc. ("Trails Management"), a wholly owned subsidiary of the Company, manages 169 public campgrounds for the U.S. Forest Service containing a total of 3,850 campsites. Pursuant to its management contracts with the U.S. Forest Service, Trails Management incurs the expenses of operating the campgrounds and receives the related revenues, net of a fee paid to the U.S. Forest Service. These management contracts typically have five-year terms. SEGMENT FINANCIAL INFORMATION Segment financial information for the campground, reciprocal use and campground management operations is set forth in Note 17 to the consolidated financial statements included in Item 8. ASSET SALES During fiscal 2000, 1999 and 1998, the Company sold certain of its real estate assets and received proceeds of $74,000, $2.2 million and $8.6 million, respectively. During this three-year period, the Company sold various properties at resorts not related to its campground operations. In addition, the Company sold several campgrounds, excess acreage and unused buildings and trailers. Over the next several years, the Company intends to dispose of the remaining land that it holds for sale, any campgrounds that are closed if the Company downsizes and other undeveloped, excess acreage associated with the campgrounds. The sale of campgrounds requires addressing the rights of members associated with such campgrounds. The impact of these rights is uncertain and could adversely affect the availability or timing of sale opportunities or the ability of the Company to realize recoveries from asset sales. In addition, although the Company has successfully sold assets during the past several years, no assurance exists that the Company will be able to locate a buyer for any of the remaining assets or that sales on acceptable terms can be effected. While there are outstanding borrowings under the Credit Agreement (as amended, the "Credit Agreement"), between the Company and Foothill Capital Corporation ("Foothill"), all proceeds from asset sales must be paid to Foothill and applied to reduce such borrowings. CONTRACTS RECEIVABLE Prior to fiscal 1993, the Company sold substantially all of its campground memberships on the installment basis, creating a portfolio of contracts receivable. From fiscal 1993 through fiscal 1999, this portfolio declined significantly as the Company collected the outstanding contracts receivable. In fiscal 2000, the Company's gross contracts receivable increased by $4.3 million Page 8 9 due primarily to the acquisition of Leisure Time's portfolio of contracts receivable. In addition, during fiscal 2000 and 1999, the Company financed the sale of approximately 35% and 24%, respectively, of new campground memberships. The portfolio of contracts receivable may grow in the future if sales volume increases and new members elect to finance their purchase; otherwise, the portfolio of contracts receivable will decline as collections are made. Interest accrues on the unpaid balance of the contracts receivable at fixed rates, which vary depending upon the size of the down payment and the length of the contract. The contracts receivable bear interest at rates ranging generally from 5.5% to 19.5%, with the weighted average stated interest rate of 13% as of June 30, 2000. Monthly installment payments range generally from $20 to $267 over the term of the contracts receivable, which can be up to ten years. The terms of the newer contracts receivable, however, have averaged two years or less. At June 30, 2000, 97% of the campground members had paid for their membership in full, and the remaining outstanding contracts receivable had an average remaining term of 35 months. As of June 30, 2000, the Company owned contracts receivable with an aggregate principal balance of $7.7 million (see "Management's Discussion and Analysis of Financial Condition and Results of Operations -- Contracts Receivable" in Item 7). While there are outstanding borrowings under the Credit Agreement between the Company and Foothill, all collections on the contracts receivable, including principal, interest and fees, must be paid to Foothill and applied to reduce such borrowings. SEASONALITY The Company experiences its most significant demand for working capital between May and October of each year, which coincides with the highest level of operating expenses. During the summer, operating expenses increase significantly because the peak usage of the campgrounds requires seasonal workers and increased maintenance and operating expenses. In addition, the majority of the Company's sales and marketing efforts occur during the spring and summer. On the other hand, most dues collection activity for campground members occurs during the months of November through April, which is a period of relatively lower expenses. GOVERNMENT REGULATION To operate its campgrounds, the Company must comply with major zoning ordinances, master plans for shoreline use and state environmental policy statutes. The Company has complied in all material respects with the discretionary permits and approvals regulating its existing operations. In addition, to construct improvements at its campgrounds, the Company has usually been required to obtain permits that are typically non-discretionary and routinely issued such as building and sanitary sewage permits. The Company has generally resolved problems concerning the issuance of such permits through design, operating or engineering solutions negotiated with local government officials. The Company's campgrounds are also subject to a variety of federal and state environmental statutes and regulations. Environmental issues may exist at some of the campgrounds Page 9 10 concerning underground storage tanks, sewage treatment plants and septic systems, and waste disposal. Management believes that these issues will not have a material adverse impact on the Company's operations or financial position, as the Company has conducted environmental testing to identify and correct a number of these problems, and has removed substantially all underground storage tanks. The Company does not possess insurance or indemnification agreements with respect to any environmental liability that it may incur. Most of the states in which the Company does business have laws regulating campground membership sales. These laws generally require comprehensive disclosure to prospective purchasers, and give purchasers the right to rescind their purchase for three-to-five days after the date of sale. Some states have laws requiring the Company to register with a state agency and obtain a permit to market. In some states, including California, Oregon and Washington, laws place limitations on the ability of the owner of a campground to close the campground unless the members at the campground receive access to a comparable campground. In these states, members from campgrounds that have been closed by the Company were reassigned to other campgrounds located in the same general area as the closed campgrounds. The impact of the rights of members under these laws is uncertain and could adversely affect the implementation of, and the benefits or recoveries that may be available from, additional downsizing of the Company's business. The government authorities regulating the Company's activities have broad discretionary power to enforce and interpret the statutes and regulations that they administer, including the power to enjoin or suspend sales activities, require or restrict construction of additional facilities and revoke licenses and permits relating to business activities. The Company monitors its sales presentations and debt collection activities to control practices that might violate consumer protection laws and regulations or give rise to consumer complaints. The Company believes that it has conducted its sales programs and debt collection activities in substantial compliance with all applicable federal and state laws and regulations. Certain consumer rights and defenses that vary from jurisdiction to jurisdiction may affect the Company's portfolio of contracts receivable. Examples of such laws include state and federal consumer credit and truth-in-lending laws requiring the disclosure of finance charges, and usury and retail installment sales laws regulating permissible finance charges. The Company believes that it has complied in all material respects with these laws. In certain states, as a result of government regulations and provisions in certain of the membership agreements, the Company is prohibited from selling more than 10 memberships per campsite. At the present time, these restrictions do not preclude the Company from selling memberships in any state. However, these restrictions may limit the Company's ability to downsize by closing campgrounds and reassigning members to other campgrounds. In addition, membership agreements or understandings, or governmental interpretations thereof, may limit the Company's ability to expand or modify the type of business activities conducted at the campgrounds. In a decision to which the Company was not a party, the Mississippi Supreme Court ruled that the Mississippi Timeshare Rules apply to the sale of campground memberships in Mississippi. The Company has discussed the ramifications of these rules with the Mississippi state agency Page 10 11 responsible for the administration of these rules. The Company does not believe that the agency will require the Company to rescind any sales of campground memberships because of the decision; however, the agency has the power to do so. The Company has sold $15.9 million of campground memberships in Mississippi. COMPETITION Based on an internally conducted analysis, the Company estimates there are approximately 15,000 privately owned campgrounds in the United States today, of which approximately 500 are membership campgrounds. The balance of the campgrounds are generally open to the public and usually charge fees based on the length of stay. The 500 membership campgrounds have approximately 400,000 members, of which 119,000 are the Company's members. This information was derived from a review of publicly available directories of campgrounds, including those of the Company's competitors. During this analysis, the Company identified duplicative directory entries and compiled an estimate of the total number of campgrounds and members. Several companies compete directly with the Company's campground operations. For example, Resorts USA, Inc., which does business as Outdoor World, sells memberships to its system of 14 campgrounds, Travel America, Inc. sells memberships to its system of 37 campgrounds and Western Horizons RV Resorts, Inc. sells memberships to its system of 18 campgrounds. Other companies or individuals operate the balance of the membership campgrounds. The Company's direct competitors generally offer their members reciprocal use of other campgrounds through affiliations. Over the past several years, many of the Company's direct competitors have experienced financial difficulties, and several have filed for bankruptcy. The vast majority of the campgrounds in the United States are operated for the public by Federal, state and local governments. Although these public campgrounds are used by most campers, in recent years, many of the public campgrounds have experienced overcrowding and increased user fees. The Company's campgrounds also compete indirectly with timeshare resorts and other types of recreational land developments that do not involve camping. The Company's campground operations compete on the basis of location and the quality of facilities and services offered at the campgrounds. The Company believes it has a significant opportunity to compete for campers interested in higher quality facilities and higher level of service than is typically available at public campgrounds or competing private campgrounds. (see "Marketing"). Trails Management competes directly with approximately five other companies in bidding for contracts to manage public campgrounds for the U.S. Forest Service. Trails Management currently has contracts to manage 169 of the approximately 3,000 campgrounds operated for the U.S. Forest Service by private companies. Coast to Coast Resorts, RPI's primary competitor and the largest reciprocal use system, has approximately 350 affiliated campgrounds and more than 175,000 members. Both RPI and Coast to Coast Resorts operate vacation clubs offering travel and lodging discounts and services to their members. Page 11 12 EMPLOYEES As of June 30, 2000, the Company had 900 full-time employees, 125 part-time employees and 1,300 seasonal employees. Due to the seasonal nature of the Company's business, the Company has a greater number of employees during the summer months. The Company does not have any collective bargaining agreements with its employees and considers its relations with employees to be satisfactory. Page 12 13 ITEM 2. PROPERTIES OFFICES. The Company leases office space at 2711 LBJ Freeway, Suite 200, Dallas, Texas 75234. NACO leases office space at 2325 Highway 90, Gautier, Mississippi 39553. RPI leases office space at 3711 Long Beach Blvd., Suite 110, Long Beach, California 90807. CAMPGROUNDS. The Company currently operates 63 campgrounds in 17 states and British Columbia, Canada. The locations of these campgrounds are shown on the map on page 14. The amenities presently available at each campground are listed on the chart on page 15. The Company owns 62 of these campgrounds and leases the LaConner campground and portions of the Lake Tawakoni and Snowflower campgrounds. The Company has sold undivided interests to members at six of the campgrounds. Of the 63 campgrounds, 41 operate all year, 9 operate year-round but provide only limited services during the off-season, and 12 operate seasonally only. One campground is temporarily closed due to flood damage. ENCUMBRANCES. The Company has granted liens on substantially all of its assets to secure its obligations under the Credit Agreement between the Company and Foothill. As of the date of this report, the Company had outstanding borrowings of $10.4 million under the Credit Agreement (see "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Item 7). All of the Company's subsidiaries (other than an immaterial utility subsidiary) have fully and unconditionally guaranteed, on a joint and several basis, the Company's obligations under the Credit Agreement, and subject to certain limitations, have granted liens on substantially all of their assets to secure their guarantees. Some states, including California, Oregon and Washington, have nondisturbance statutes that place limitations on the ability of the owner of a campground to sell or close, or a lienholder to foreclose a lien on, a campground. In certain states, these statutes permit sale, closure or foreclosure if the holders of related memberships receive access to a comparable campground. The mortgages on the Company's campgrounds that were granted to secure the Company's obligations under the Credit Agreement contain similar nondisturbance provisions. As a consequence, although the Company may be able to sell or close some of its campgrounds as it has done in the past, a sale or a closure of significant numbers of campgrounds would likely be limited by state law or the membership contracts themselves, and a foreclosure of liens on significant numbers of campgrounds would likely be limited. The impact of the rights of members under these laws and nondisturbance provisions is uncertain and could adversely affect the availability or timing of sale opportunities or the ability of the Company or lienholder to realize recoveries from asset sales. OTHER. The Company owns various parcels of undeveloped real estate (not related to its campground operations) that it intends to sell over time. Page 13 14 THOUSAND TRAILS, INC. CAMPGROUND RESORTS [A MAP WITH PLOT POINTS DEPICTING THE LOCATION FOR EACH OF THE THOUSAND TRAILS, INC. CAMPGROUNDS APPEARS HERE] BRITISH COLUMBIA CALIFORNIA TEXAS NORTH CAROLINA ------------------- --------------------- ------------------- ------------------- - Cultus Lake - Lake of the Springs - Medina Lake - Forest Lake - Morgan Hill - Lake Conroe WASHINGTON - San Benito - Colorado River NEW JERSEY ------------------- - Soledad Canyon - Lake Whitney ------------------- - LaConner - Idyllwild - Lake Texoma o Chestnut Lakes - Mount Vernon - Pio Pico - Lake Tawakoni - Chehalis - Oakzanita Springs o Bay Landing* MISSISSIPPI - Leavenworth - Palm Springs ------------------- o Birch Bay o Lake Minden MICHIGAN o Indian Point o Little Diamond o Russian River ------------------- o Rainier o Snowflower - Saint Clair SOUTH CAROLINA o Long Beach o Turtle Beach ------------------- * Grandy Creek o Yosemite Lakes INDIANA o Carolina Landing* * Thunderbird o Windsor ------------------- * Cascade o Rancho Oso - Horseshoe Lakes TENNESSEE * Oceana o Wilderness Lakes o Indian Lakes* ------------------- * Crescent Bar o Natchez Trace* * Paradise NEVADA OHIO o Cherokee Landing* * Warden Lake --------------------- ------------------- - Las Vegas - Wilmington OREGON - Kenissee Lake ------------------- ARIZONA - Bend --------------------- PENNSYLVANIA - Pacific City - Verde Valley ------------------- o South Jetty - Hershey * Seaside FLORIDA * Neskowin Creek --------------------- VIRGINIA * Whaler's Rest - Orlando ------------------- - Lynchburg - Chesapeake Bay o Virginia Landing*
*Some members of these six campgrounds own a deeded, undivided interest in campsites at their campground. Page 14 15
CAMPGROUND FACILITIES AND Family AMENITIES Acreage RV Sites Tent Sites Adult Lodge Center/Pavilion -------------- ------- -------- ---------- ----------- --------------- Thousand Trails Bend 93 300 10 1 1 Chehalis 306 278 1 1 Chesapeake Bay 280 373 19 1 1 Colorado River 217 128 1 1 Cultus Lake 14 185 12 1 1 Forest Lake 205 294 12 1 1 Hershey 196 310 1 1 Horseshoe Lakes 202 118 1 Idyllwild 181 287 38 1 1 Kenisee Lake 159 83 10 1 LaConner 106 313 1 1 Lake Conroe 130 285 1 1 Lake Of The Springs 176 541 12 1 1 Lake Tawakoni 300 318 1 1 1 Lake Texoma 198 319 2 1 1 Lake Whitney 253 244 3 1 1 Las Vegas 11 217 2 1 Leavenworth 279 275 1 1 Lynchburg 150 223 1 1 Medina Lake 260 387 1 1 Morgan Hill 62 317 28 1 1 Mount Vernon 185 248 3 1 1 Oakzanita Springs 118 121 30 1 1 Orlando 269 734 1 1 Pacific City 105 305 1 1 1 Palm Springs 28 392 1 1 Pio Pico 182 453 12 1 1 San Benito 200 517 51 1 1 Soledad Canyon 230 809 9 1 1 Saint Clair 110 110 8 1 1 Verde Valley 300 333 6 2 Wilmington 109 125 1 1 CAMPGROUND FACILITIES AND AMENITIES Pool Tennis Court Athletic Court Vehicle Storage Restrooms/Showers -------------- ---- ------------ -------------- --------------- ----------------- Thousand Trails Bend 2 2 1 1 6 Chehalis 2 2 2 1 8 Chesapeake Bay 2 1 1 1 4 Colorado River 1 1 1 1 2 Cultus Lake 1 2 2 1 4 Forest Lake 2 2 1 1 3 Hershey 1 1 1 1 3 Horseshoe Lakes 1 2 1 1 2 Idyllwild 1 3 1 6 Kenisee Lake 1 1 1 2 LaConner 1 1 6 Lake Conroe 1 2 2 1 4 Lake Of The Springs 1 1 2 1 12 Lake Tawakoni 2 1 1 5 Lake Texoma 2 1 1 6 Lake Whitney 2 1 1 1 5 Las Vegas 1 2 1 3 Leavenworth 2 4 2 1 8 Lynchburg 1 2 6 1 5 Medina Lake 1 1 1 4 Morgan Hill 1 1 1 1 7 Mount Vernon 1 1 1 6 Oakzanita Springs 1 1 1 2 Orlando 2 2 1 7 Pacific City 1 2 1 5 Palm Springs 1 1 1 4 Pio Pico 2 5 3 8 San Benito 2 1 1 7 Soledad Canyon 2 2 3 1 14 Saint Clair 1 1 3 Verde Valley 1 1 2 3 Wilmington 1 1 2 1 2 CAMPGROUND Trailers FACILITIES AND (Seasonal Children's AMENITIES Availability) Play Area Trading Post Miniature Golf Spa -------------- ------------- ----------- ------------ -------------- --- Thousand Trails Bend 17 2 1 1 Chehalis 9 1 1 1 1 Chesapeake Bay 25 3 1 1 1 Colorado River 10 2 1 1 1 Cultus Lake 4 2 1 Forest Lake 3 2 1 1 2 Hershey 35 1 1 1 Horseshoe Lakes 10 10 1 Idyllwild 28 3 1 1 Kenisee Lake 6 2 1 1 LaConner 13 3 1 1 1 Lake Conroe 32 2 1 1 1 Lake Of The Springs 36 3 1 1 Lake Tawakoni 21 2 1 1 2 Lake Texoma 6 2 1 1 2 Lake Whitney 16 2 1 1 1 Las Vegas 11 1 1 1 Leavenworth 4 2 1 1 Lynchburg 5 2 1 1 1 Medina Lake 34 3 1 1 1 Morgan Hill 23 3 1 1 Mount Vernon 6 2 1 1 1 Oakzanita Springs 11 3 1 1 1 Orlando 30 2 1 1 1 Pacific City 18 2 1 1 Palm Springs 19 1 1 Pio Pico 22 3 1 1 2 San Benito 24 4 1 1 2 Soledad Canyon 53 7 1 1 1 Saint Clair 14 2 1 1 Verde Valley 16 3 1 1 Wilmington 13 2 1 1 CAMPGROUND FACILITIES AND Boat AMENITIES Launch/Marina Laundry Facility Cabins/Lodging -------------- ------------- ---------------- -------------- Thousand Trails Bend 1 7 Chehalis 1 4 Chesapeake Bay 1 1 18 Colorado River 1 1 Cultus Lake 1 Forest Lake 1 18 Hershey 1 Horseshoe Lakes 1 Idyllwild 3 4 Kenisee Lake 1 LaConner 1 1 17 Lake Conroe 1 2 Lake Of The Springs 1 1 3 Lake Tawakoni 1 1 Lake Texoma 1 1 18 Lake Whitney 1 Las Vegas 3 Leavenworth 2 8 Lynchburg 1 Medina Lake 1 1 Morgan Hill 1 Mount Vernon 1 Oakzanita Springs 1 Orlando 1 4 Pacific City 1 4 Palm Springs 3 Pio Pico 2 San Benito 1 Soledad Canyon 1 Saint Clair 1 2 Verde Valley 1 Wilmington 1
Page 15 16
CAMPGROUND FACILITIES AND Family AMENITIES Acreage RV Sites Tent Sites Adult Lodge Center/Pavilion -------------- ------- -------- ---------- ----------- --------------- NACO Bay Landing 305 257 1 Birch Bay 30 215 8 1 1 Carolina Landing 119 193 1 Cherokee Landing 55 341 1 Chestnut Lake 31 179 1 1 Indian Lakes 545 1202 50 2 1 Indian Point 11 157 1 Lake Minden 97 162 161 1 Little Diamond 200 541 100 1 4 Long Beach 17 120 20 1 Natchez Trace 623 561 1 Rainier 107 609 300 1 Rancho Oso 310 118 50 1 1 Russian River 42 125 30 1 Snowflower 720 248 10 South Jetty 60 162 10 1 1 Turtle Beach 39 72 120 Virginia Landing 339 210 1 Wilderness Lakes 74 523 5 1 1 Windsor 17 95 25 1 Yosemite Lakes 387 379 131 1 LEISURE TIME Cascade 20 164 24 1 Crescent Bar 24 110 15 1 Grandy Creek 65 130 76 1 Neskowin Creek 35 100 25 1 Oceana 28 114 2 Paradise 60 308 149 2 Seaside 90 252 2 Thunderbird 35 98 27 1 Warden Lake 20 35 30 1 Whaler's Rest 23 152 4 2 CAMPGROUND FACILITIES AND AMENITIES Pool Tennis Court Athletic Court Vehicle Storage Restrooms/Showers -------------- ---- ------------ -------------- --------------- ----------------- NACO Bay Landing 1 1 1 2 Birch Bay 1 1 3 Carolina Landing 2 2 1 1 4 Cherokee Landing 1 1 1 1 3 Chestnut Lake 1 1 1 Indian Lakes 2 2 2 1 5 Indian Point 2 1 2 Lake Minden 1 1 3 Little Diamond 1 1 1 5 Long Beach 1 1 2 Natchez Trace 2 1 1 5 Rainier 1 1 1 10 Rancho Oso 1 1 1 3 Russian River 4 Snowflower 1 1 11 South Jetty 1 1 5 Turtle Beach 1 2 Virginia Landing 1 1 3 Wilderness Lakes 2 1 1 1 8 Windsor 1 1 1 Yosemite Lakes 1 1 8 LEISURE TIME Cascade 3 1 2 2 Crescent Bar 1 1 1 1 Grandy Creek 2 2 1 Neskowin Creek 1 1 1 2 Oceana 3 Paradise 3 1 1 2 Seaside 1 1 11 4 Thunderbird 3 2 Warden Lake 1 Whaler's Rest 1 1 1 3 CAMPGROUND Trailers FACILITIES AND (Seasonal Children's AMENITIES Availability) Play Area Trading Post Miniature Golf Spa -------------- ------------- ---------- ------------ -------------- --- NACO Bay Landing 1 1 1 Birch Bay 11 1 1 Carolina Landing 1 1 1 Cherokee Landing 1 1 1 Chestnut Lake 15 1 1 1 Indian Lakes 3 1 1 Indian Point 3 1 1 1 Lake Minden 13 1 1 Little Diamond 4 3 1 2 Long Beach 6 2 1 1 Natchez Trace 4 1 1 Rainier 9 2 1 1 Rancho Oso 23 1 1 1 Russian River 10 Snowflower 14 1 South Jetty 15 1 1 2 Turtle Beach 1 1 Virginia Landing 2 1 1 Wilderness Lakes 34 2 1 1 3 Windsor 7 1 Yosemite Lakes 16 1 1 1 LEISURE TIME Cascade 14 1 1 1 1 Crescent Bar 9 1 1 Grandy Creek 5 1 1 1 Neskowin Creek 9 1 Oceana 14 1 1 Paradise 32 1 1 1 1 Seaside 32 1 Thunderbird 4 1 1 1 1 Warden Lake 1 1 Whaler's Rest 16 1 1 1 CAMPGROUND FACILITIES AND Boat AMENITIES Launch/Marina Laundry Facility Cabins/Lodging -------------- ------------- ---------------- -------------- NACO Bay Landing 1 1 19 Birch Bay 1 Carolina Landing 1 18 Cherokee Landing 1 30 Chestnut Lake 1 Indian Lakes 1 3 54 Indian Point 1 1 16 Lake Minden 1 Little Diamond 1 1 1 Long Beach 1 Natchez Trace 1 1 58 Rainier 1 Rancho Oso 2 Russian River 1 Snowflower 1 4 South Jetty 1 Turtle Beach 1 1 Virginia Landing 1 1 19 Wilderness Lakes 4 Windsor 1 Yosemite Lakes 2 32 LEISURE TIME Cascade Crescent Bar 1 1 Grandy Creek Neskowin Creek 1 Oceana Paradise Seaside 1 Thunderbird 1 Warden Lake Waler's Rest 1
Page 16 17 ITEM 3. LEGAL PROCEEDINGS Foxwood Property Owners Association, Inc. vs. Foxwood Corporation, filed on February 18, 1999, in the Court of Common Pleas of Oconee County, South Carolina, under Case No. 99-37-CP-88. In this action, the plaintiff brought suit against a subsidiary of the Company alleging that the defendant owes the plaintiff in excess of $2.5 million for past due maintenance fees on subdivided lots owned by the defendant. The defendant denies the claim and is vigorously defending the lawsuit. Although discovery in this lawsuit has not been completed, management does not believe that it will have a material adverse effect upon the Company's operations or financial position. The Company is involved in certain claims and litigation arising in the normal course of business. Management believes that the eventual outcome of these claims and litigation will not have a material adverse impact on the Company's financial position, operations or cash flows. ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY-HOLDERS None. Page 17 18 PART II ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS MARKET AND TRADING. The Company's common stock (the "Common Stock") has been publicly traded on the American Stock Exchange under the symbol TRV since December 4, 1998. Prior thereto, the Common Stock was publicly traded in the over-the-counter market under the symbol TRLS from November 20, 1996 through December 4, 1998, and under the symbol USTQ from 1992 through November 20, 1996. Historically, the Common Stock has not traded every day and the trading volume has often been small, such that the Common Stock may not be deemed to be traded in an established public trading market. The following table sets forth, for the fiscal periods indicated, the high and low bid quotations as quoted through the NASD OTC Bulletin Board System through December 3, 1998, and the high and low sales prices as reported on the American Stock Exchange thereafter. Such quotations reflect inter-dealer prices, without retail mark-up, mark-down or commission, and may not necessarily represent actual transactions. [A CHART WITH PLOT POINTS DEPICTING THE HIGH AND LOW BID QUOTATIONS FOR EACH OF THE FOUR FISCAL QUARTERS OF 2000 AND 1999 APPEARS HERE]
2000 1999 -------------- ------------------ High Low High Low ----- ----- ------- ------- First Quarter 4 7/8 4 1/4 5 1/8 3 5/8 Second Quarter 5 4 3/8 5 13/16 3 5/8 Third Quarter 5 1/8 4 5/8 5 1/4 4 13/16 Fourth Quarter 4 7/8 4 3/8 4 7/8 4 1/4
As of September 26, 2000, the Company's Common Stock was held by 67 holders of record. Moreover, security position listings available to the Company listed approximately 503 beneficial holders of Common Stock. ABSENCE OF DIVIDENDS. Since inception, the Company has not paid any dividends. The Credit Agreement prohibits the payment of any cash dividends on the Common Stock without the consent of Foothill, until the Credit Agreement is terminated. TRANSFER RESTRICTIONS. The Company's Common Stock is subject to transfer restrictions designed to avoid an "ownership change" within the meaning of Section 382 of the Internal Revenue Code of 1986, as amended (the "Code"). These transfer restrictions are designed to help assure that the Company's substantial net operating loss carryforwards ("NOLs"), which are estimated to total $20.9 million at June 30, 2000, will continue to be available to offset future taxable income. Section 382 of the Code limits the use of NOLs and other tax benefits by a company that has undergone an ownership change. Such restrictions are set forth in Article IX of the Company's Restated Certificate of Incorporation. Article IX generally restricts, until June 30, 2011 (or earlier in certain events), direct or indirect transfer of Common Stock that would without the approval of the Board of Directors of the Company (i) increase to more than 4.75% the percentage ownership of Common Stock of any person who at any time during the preceding three-year period did not own more Page 18 19 than 4.75% of the Common Stock, (ii) increase the percentage of Common Stock owned by any person that during the preceding three-year period owned more than 4.75% of the Common Stock or by any group of persons treated as a "5 Percent Shareholder" (as defined in the Code but substituting "4.75%" for "5 Percent"), or (iii) cause an "ownership change" of the Company. Article IX provides that any direct or indirect transfer of Common Stock in violation of Article IX is void ab initio as to the purported transferee, and the purported transferee will not be recognized as the owner of shares acquired in violation of Article IX for any purpose, including for purposes of voting and receiving dividends or other distributions in respect of Common Stock. Any shares purportedly acquired in violation of Article IX will be transferred to a trustee who will be required to sell them. Generally, the transfer restrictions contain several exceptions. For example, the restrictions will not prevent a transfer if, in the determination of the Board of Directors of the Company, the transfer does not result in any greater aggregate increase in Common Stock ownership by 5% shareholders. Also, the restrictions will not prevent a transfer if the purported transferee obtains the approval of the Board of Directors of the Company, which approval shall be granted or withheld in the sole and absolute discretion of the Board of Directors, after considering all facts and circumstances including, but not limited to, future events deemed by the Board of Directors to be relevant. Finally, the transfer restrictions only apply with respect to the amount of Common Stock purportedly transferred in excess of the threshold established in the transfer restrictions. The transfer restrictions (i) may have the effect of impeding the attempt of a person or entity to acquire a significant or controlling interest in the Company, (ii) may render it more difficult to effect a merger or similar transaction even if such transaction is favored by a majority of the stockholders and (iii) may serve to make a change in management more difficult. The purpose of the transfer restrictions is to preserve tax benefits, however, not to insulate the Company or management from change. The Company believes the tax benefits of the transfer restrictions outweigh any anti-takeover effect they may have. The application of these transfer restrictions to any particular stockholder will depend on the stockholder's ownership of Common Stock, determined after applying numerous attribution rules prescribed by the Code and related regulations, and will also depend on the history of trading of the Common Stock. Page 19 20 ITEM 6. SELECTED FINANCIAL DATA (Dollars in thousands, except per share amounts and statistical data)
For the year ended June 30, ----------------------------------------------------------- 2000(1) 1999 1998 1997 1996(2) --------- --------- --------- --------- ---------- (Restated) STATEMENT OF OPERATIONS DATA Total revenue $ 70,771 $ 67,925 $ 75,509 $ 77,181 $ 91,022 Membership dues 37,495 36,455 37,330 39,945 39,924 Other campground revenue 19,239 17,856 16,475 17,906 22,288 Membership contracts originated 13,912 5,480 3,867 3,362 2,630 Membership sales revenue 5,564 3,959 3,227 2,894 1,655 Interest income 1,509 2,068 2,635 3,726 6,756 Interest expense and amortization 1,427 2,957 4,599 9,084 17,693 Income (loss) from operations before taxes, minority interest and extraordinary item 5,458 7,915 15,716 7,169 (240) Extraordinary gain on debt repurchases -- -- -- -- 1,390 Net income 9,249 5,571 24,879 6,799 1,109 Dividends paid (3) -- -- -- -- -- Dividends per common share (3) -- -- -- -- -- Income per share data - basic (4): Income before extraordinary item 1.16 .73 3.36 .94 (.08) Extraordinary item -- -- -- -- .38 Net income 1.16 .73 3.36 .94 .30 Weighted average number of shares 7,981 7,630 7,407 7,223 3,703 Income per share data - diluted (4): Income before extraordinary item 1.08 .66 2.96 .88 (.08) Extraordinary item -- -- -- -- .38 Net income 1.08 .66 2.96 .88 .30 Weighted average shares 8,594 8,475 8,398 7,704 3,721 BALANCE SHEET DATA (AT END OF YEAR): Cash and cash equivalents 2,420 2,197 13,631 1,343 37,403 Receivables, net 5,775 2,184 4,181 7,517 13,219 Campground properties 48,272 36,941 37,991 42,764 46,309 Properties at unrelated resorts 70 75 1,092 1,530 2,902 Total assets 74,515 56,804 74,262 63,302 111,631 PIK Notes, including deferred gain(4) -- -- 32,973 29,393 -- Borrowings under Credit Agreement(4) 9,614 10,887 -- 14,097 -- Secured Notes, net of discount(4) -- -- -- -- 94,350 Other notes payable 334 -- -- 604 1,102 Long-term debt(5) 7,043 8,787 32,973 38,230 66,922 Shareholders' equity (deficit) 18,109 9,648 2,754 (22,168) (31,952) STATISTICAL DATA (AT END OF YEAR): Number of operating campgrounds 63 53 53 55 58 Number of campsites 19,000 17,700 17,700 18,400 19,300 Number of members 119,000 106,000 111,000 120,000 128,000 Average annual dues per member $ 355 $ 357 $ 351 $ 344 $ 335 Average cost per camper night $ 18.72 $ 17.62 $ 18.23 $ 18.13 $ 18.03
(1) The historical Selected Financial Data for fiscal 2000 includes the operating results of Leisure Time from December 16, 1999, the date of acquisition. (Footnotes continued) Page 20 21 (2) The historical Selected Financial Data for fiscal 1996 has been restated because for fiscal 1997 the Company changed its accounting method to recognize revenue from the sale of campground memberships that do not convey a deeded interest in real estate on a straight-line basis over the expected life of the memberships sold. (3) During the periods presented, the Company has been prohibited from paying any cash dividends by the indentures governing its public debt and by the Credit Agreement with Foothill. (4) In July 1996, the Company consummated a restructuring of its 12% Secured Notes Due 1998 ("Secured Notes") whereby all of the outstanding notes were retired. As part of this restructuring, the Company issued its 12% Senior Subordinated Pay-In-Kind Notes Due 2003 ("PIK Notes") and 3,680,550 additional shares of Common Stock, and it entered into the Credit Agreement with Foothill. (5) Long-term debt includes only the long-term portions of the PIK Notes, Credit Agreement with Foothill and Secured Notes. Page 21 22 ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS In this Management's Discussion and Analysis of Financial Condition and Results of Operations, and elsewhere in this report, the Company makes certain statements as to its expected financial condition, results of operations, cash flows, and business strategies, plans and conditions for periods after June 30, 2000. All of these statements are forward-looking statements made pursuant to the safe harbor provisions of Section 21 (E) of the Securities Exchange Act of 1934, as amended. These statements are not historical and involve risks and uncertainties. The Company's actual financial condition, results of operations, cash flows, and business strategies, plans, and conditions for future periods may differ materially due to several factors, including but not limited to the Company's ability to control costs, campground market conditions and other factors affecting the Company's sales and marketing plan, the actual rate of decline in the campground membership base, the actual use of the campgrounds by members and guests, the effects on members and guests of the Company's efforts to downsize its business, the Company's success in collecting its contracts receivable and selling assets, the Company's success in acquiring members through the purchase of other membership campground operations and the other factors affecting the Company's operations described in this report. LIQUIDITY AND CAPITAL RESOURCES CURRENT BUSINESS STRATEGY. The Company's current business strategy is to improve its campground operations and stabilize its campground membership base through increased sales and marketing efforts and the acquisition of members through the purchase of other membership campground operations. The Company believes there is a viable market for campground memberships and that it has a significant opportunity to compete for campers interested in higher quality facilities and a higher level of service than is typically available at public campgrounds or competing private campgrounds. The Company has also acquired members through the purchase of Leisure Time, and it believes it may be possible to acquire additional members through the purchase of other membership campground operations, many of whom are experiencing financial difficulties. Over the past several years, the Company's membership base has been declining. In response to this decline, the Company has downsized its business by closing and disposing of campgrounds and decreasing campground operating costs and general and administrative expenses. The Company intends to continue to keep the size of its campground system in an appropriate relation to the size of its membership base. In this regard, if the membership base continues to decline, the Company may close and dispose of additional campgrounds and it will seek to decrease other expenses. At the same time, the Company intends to expand its sales and marketing efforts with a view to stopping the membership decline. The Company has also acquired members through the purchase of Leisure Time, and it intends to explore the possible acquisition of additional members through the purchase of other membership campground organizations. The Company believes that the ultimate size of its campground system and the amounts realized from future asset sales will depend principally upon the degree to which the Company can successfully implement this strategy. ACQUISITION OF LEISURE TIME. On December 16, 1999, the Company acquired all of the outstanding capital stock of Albertsen Investment Corporation ("AIC"), which was the holding company owning Leisure Time. Leisure Time owns and operates 10 membership campgrounds Page 22 23 in Washington and Oregon serving approximately 16,000 members. In February 2000, AIC was merged into Leisure Time, and Leisure Time is the sole surviving entity. Leisure Time will continue to operate a separate system of campgrounds from the Company's other membership-based campground systems. The purchase price for the stock of AIC was $7.7 million in cash after adjustments based on the balance sheet of Leisure Time as of the closing date. In connection with the acquisition, the Company also paid in full all of the outstanding real estate debt on Leisure Time's campgrounds, which totaled $2.3 million. The Company borrowed the funds for the stock purchase and debt repayment under its Credit Agreement with Foothill. At the date of acquisition, the principal assets of Leisure Time consisted of its 10 membership-based campgrounds and related improvements and personal property, approximately 16,000 members and approximately $2.7 million of contracts receivable. The assets and liabilities of Leisure Time are included in the Company's consolidated balance sheets as of June 30, 2000, and the operating results of Leisure Time are included in the operating results of the Company commencing December 16, 1999. The Company believes the acquisition of Leisure Time will be accretive to earnings beginning in fiscal 2001, as it reduces expenses by consolidating administrative functions and implementing other cost saving measures. However, because Leisure Time's members and campgrounds are similar to the Company's, the increase in members resulting from the acquisition is not expected to affect the overall rate at which the Company's membership base is declining. CASH. On June 30, 2000, the Company had approximately $2.4 million of cash and cash equivalents, an increase of $200,000 during fiscal 2000. During the year, the Company's operating activities produced $14.1 million of cash, its investing activities used $9.0 million of cash and its financing activities used $4.9 million of cash. The Company's investing activities consisted of the purchase of the stock of AIC for $7.7 million in cash and $1.3 million in capital expenditures at the campgrounds. The Company's financing activities consisted primarily of a $1.3 million reduction in outstanding debt under the Credit Agreement with Foothill, repayments of $2.8 million of real estate debt on Leisure Time's campgrounds and other Leisure Time debt and the purchase of 189,900 shares of the Company's common stock for a total of $852,000. With respect to the Company's operating activities, for fiscal 2000, the principal sources of operating cash were $64.7 million from operations, $4.9 million in principal and interest collections on contracts receivable and invested cash, $10.7 million from sales of campground memberships and $834,000 from the termination of a grantor trust established to reimburse directors and officers for any indemnifiable damages and expenses they might incur. Principal uses of operating cash for fiscal 2000 were $41.4 million in operating expenses, $11.6 million in administrative expenses (including general and administrative expenses and corporate member services costs), $10.7 million in membership origination costs and marketing expenses and $2.1 million in insurance premiums. As of the date of this report, the Company had $10.4 million of outstanding borrowings under its Credit Agreement with Foothill, and it had the ability to borrow an additional $3.9 million for working capital purposes. Based upon its current business plan, the Company believes that future cash flows provided from operations, asset sales and borrowings available under the Credit Agreement will be adequate for the Company's operating and other cash requirements. While any borrowings are outstanding under the Credit Agreement, all cash held by the Page 23 24 Company and its wholly owned subsidiaries will generally be deposited in accounts that are controlled by and pledged to Foothill. CONTRACTS RECEIVABLE. As of June 30, 2000, the Company on a consolidated basis owned $7.7 million of contracts receivable related to the sale of campground memberships (see "Contracts Receivable" in Item 1). Because of low interest rates available in the marketplace during fiscal 2000, 1999 and 1998, some members chose to prepay their accounts, and the Company received principal payments of $673,000, $723,000 and $1.1 million, respectively, in excess of scheduled payments. The Company may continue to experience such prepayments in the future, although at a decreasing rate if the contracts receivable portfolio declines. Allowance for Doubtful Accounts The Company's allowance for doubtful accounts was 25% of gross contracts receivable at June 30, 2000, compared with 30% and 31% of gross contracts receivable at June 30, 1999 and 1998, respectively. The cancellation rate as a percentage of average contracts receivable was 5% for fiscal 2000, compared with 8% for fiscal 1999 and 1998. In fiscal 2000, the Company experienced lower contract losses than anticipated on contracts receivable generated from membership sales at Thousand Trails and NACO campgrounds and, as a result, the Company reduced the allowance for doubtful accounts relating to these contracts by $435,000. However, because of uncertainty surrounding the collection of Leisure Time's contracts receivable, the Company increased Leisure Time's allowance for doubtful accounts by $184,000 at June 30, 2000. In fiscal 1999 and 1998, the Company reduced the allowance for doubtful accounts by $886,000 and $1.0 million, respectively, because the Company experienced lower contract losses than anticipated in these years. The allowance for doubtful accounts is an estimate of the contracts receivable that will cancel in the future and is determined based on historical cancellation rates and other factors deemed relevant to the analysis. In fiscal 1998 and 1999, the Company's historic cancellation rates remained stable at approximately 8% (consistent with the prior two fiscal years). The cancellation rate improved to 5% in fiscal 2000. The Company reduced the allowance for doubtful accounts in each of these years after applying the cancellation rate at year-end to the maturities of the then-outstanding portfolio and taking into account the uncertainties associated with its business. During these years, the contracts receivable portfolio also declined faster than projected primarily because collections each year exceeded estimates. As a result, using the same methodology and considering the same factors deemed relevant to the analysis, the Company reduced the allowance to approximately 31% of the portfolio in fiscal 1998, 30% in fiscal 1999, and 25% in fiscal 2000. The Company does not presently anticipate any further adjustments to the allowance for doubtful accounts on the contracts receivable. However, the allowance and the rate at which the Company provides for future losses on its contracts receivable could be increased or decreased in the future based on the Company's actual collection experience. Other Allowances In connection with the purchase of NACO and Trails, the Company recorded an allowance for interest discount to increase to 14.75% the weighted average yield on the contracts receivable then owned by NACO and Trails. The allowance for interest discount was amortized using the effective interest method over the respective terms of the contracts, and was fully amortized in fiscal 2000. Additionally, in connection with the purchase of NACO and Trails, the Company Page 24 25 recorded an allowance for future collection costs, which was amortized as a reduction of general and administrative expenses based on cash collected on the related portfolio, and was fully amortized in fiscal 2000. The Company also purchased contracts receivable from certain third parties and recorded a valuation allowance to record the contracts receivable at the purchase price. This valuation allowance was amortized as an increase to interest income over the respective term of the contracts, and was fully amortized in fiscal 2000. Change in Receivables The net balance of contracts receivable increased by approximately $3.6 million during fiscal 2000, primarily as a result of the acquisition of Leisure Time. Leisure Time's contracts receivable represent approximately $2.7 million of the Company's portfolio as of June 30, 2000. The remaining increase in contracts receivable resulted from an increase in financed sales, a $251,000 reduction in the allowance for doubtful accounts and scheduled amortization of the allowances for interest discount, collection costs and valuation discount, partially offset by $4.9 million in cash collections. CAMPGROUND PROPERTIES. The Company's campground properties consist of land, buildings and other equipment used in administration and operations as well as land held for sale. Campground properties increased by $11.3 million in fiscal 2000 due primarily to the acquisition of Leisure Time's campgrounds and $1.3 million of capital expenditures, partially offset by $2.6 million of depreciation on property and equipment. The Company makes annual capital and maintenance expenditures to maintain and improve the campgrounds. During fiscal 2000, the Company spent $4.9 million on major maintenance, repairs and improvements at the campgrounds. The Company anticipates that it will spend an additional $5.7 million on such items in fiscal 2001, which will be funded by existing cash and cash provided by operations. The Company may be required to spend greater amounts in future years as the facilities age. During the periods presented, the Company also owned lot inventory, buildings and equipment and land held for sale at certain resorts not related to the campground operations. Over the past several years, the Company has sold substantially all of the assets it owns at these resorts. At June 30, 2000, the Company had a $1.9 million liability for obligations created by reports that it filed with the Department of Housing and Urban Development ("HUD") at one resort not related to the campground operations, which remain substantially incomplete. A person who purchased a lot when a HUD report was in effect may allege that the failure to make timely improvements constitutes a breach of his or her agreement with the Company and could seek damages from the Company or rescission of the lot purchase. Approximately 60 persons purchased lots from the Company when HUD reports in effect described improvements that the Company has not yet constructed. An insignificant number of persons have asserted claims against the Company for the failure to make these improvements. OTHER ASSETS. Other current assets increased by $57,000 during fiscal 2000. The increase was due primarily to the addition of $200,000 in dues receivable from Leisure Time members, $100,000 in other accounts receivable and $37,000 in inventory, partially offset by a $261,000 decrease in income tax receivable. Page 25 26 Other assets decreased by $2.1 million in fiscal 2000 due primarily to the termination of a grantor trust agreement established to reimburse directors and officers for any indemnifiable damages they might incur, and the release of prior year workers' compensation deposits that were applied to current year premiums. BORROWINGS. At June 30, 2000, $2.9 million of the borrowings outstanding under the Credit Agreement are considered current for accounting purposes because the Company is required to use all collections of principal and interest on the contracts receivable and all proceeds from asset sales to reduce such borrowings. Credit Agreement with Foothill On June 30, 2000, the Company had $9.6 million of borrowings outstanding under the Credit Agreement with Foothill, and it had the ability to borrow an additional $4.7 million for working capital purposes. Under the Credit Agreement, the first $15.0 million of borrowings bear interest at prime plus .25% per annum and borrowings over $15.0 million and up to $25.0 million bear interest at prime plus .50% per annum, and borrowings over $25.0 million bear interest at prime plus 1.5% per annum, subject to a minimum interest rate of 9% per annum (reduced to 7% per annum in June 1999). All borrowings under the Credit Agreement will mature on January 17, 2003. Under the terms of the Credit Agreement, the Company must use all collections of principal and interest on the contracts receivable and all proceeds from asset sales to reduce borrowings under the Credit Agreement. In addition, the Company must make specified principal reductions on these borrowings over time based on a monthly calculation of eligible contracts receivable and an amortization schedule set forth in the Credit Agreement. The maximum amount of the revolving loan declines as these principal reductions are made. The Company's ability to borrow under the Credit Agreement for working capital purposes is subject to continued compliance by the Company with the financial covenants and other requirements of the Credit Agreement, including certain covenants respecting minimum earnings before interest, taxes, depreciation and amortization, and minimum tangible net worth. The Credit Agreement prohibits the Company from borrowing from other sources in significant amounts except for equipment purchases. The Company has granted liens on substantially all of its assets to secure its obligations under the Credit Agreement. In addition, the Company's subsidiaries other than an immaterial utility subsidiary have guaranteed the Company's obligations under the Credit Agreement and, subject to certain limitations, have granted liens on substantially all of their assets to secure their guarantees. The Credit Agreement limits the type of investments in which the Company may invest its available cash, resulting in a relatively low yield. Page 26 27 PIK Note Redemption In December 1998, the Company redeemed all $34.8 million principal amount of its 12% Senior Subordinated Pay-in-Kind Notes Due 2003 ("PIK Notes") outstanding and paid $1.7 million of accrued interest. The Company funded this redemption with $12.5 million of its existing cash and $24.0 million of new borrowings under the Credit Agreement with Foothill. DEFERRED REVENUES AND EXPENSES. Deferred revenues of $34.1 million and $24.7 million at June 30, 2000 and 1999, respectively, include $15.5 million and $14.4 million, respectively, of membership dues collections which relate to future periods, $16.8 million and $8.5 million, respectively, of campground membership sales revenues to be recognized in future periods and other deferred revenues related primarily to RPI's operations and Trails Management. Deferred membership selling expenses of $5.2 million and $2.1 million at June 30, 2000 and 1999, respectively, represent incremental direct selling costs to be recognized in future periods. GENERAL LIABILITY INSURANCE. Commencing July 1, 1998, the Company obtained insurance covering general liability losses up to an annual limit of $27.0 million, with no self-insured deductible. Prior to this date, the Company's insurance program covered general liability losses up to an annual limit of $26.8 million, but required the Company to pay the first $250,000 per occurrence, with an annual aggregate exposure of $2.0 million. The Company has provided a liability for estimated known and unknown claims related to uninsured general liability risks based on actuarial estimates. In fiscal 1998, the Company reduced this liability by $858,000 because the estimated losses were less than the recorded liability. This adjustment is included in nonrecurring income. At June 30, 2000 and 1999, the Company's recorded liability for estimated losses related to uninsured general liability claims totaled $650,000 and $1.1 million, respectively. PROPERTY INSURANCE. In fiscal 1998, the Company received proceeds of $1.1 million from insurance settlements for flood and fire damage at certain campgrounds, and recognized a gain of $588,000, which was recorded as nonrecurring income. EMPLOYEE HEALTH INSURANCE. The Company provides medical and dental benefits for its employees under employee benefit plans (collectively, the "Plans") that are funded primarily through employer and employee contributions. The Company has purchased stop loss insurance that protects the Plans against claims in excess of set policy amounts. The Company has provided a liability for estimated uninsured claims of $817,000 and $907,000 at June 30, 2000 and 1999, respectively. This liability is based on actuarial estimates of amounts needed to fund expected uninsured claims, as well as premium payments and administrative cost of the Plans. WORKERS' COMPENSATION INSURANCE. Commencing July 1, 1998, the Company obtained insurance covering workers' compensation claims with no self-insured deductible. Prior to this date, the Company's insurance program required the Company to pay up to $250,000 per occurrence and to deposit funds with the insurance company to pay claims in excess of the estimated claims that were covered by the amounts originally paid by the Company. These deposits were generally expensed in the years the deposits were made because the Company anticipated that the deposits would be used to cover claims. In fiscal 1998, the Company received refunds totaling $1.3 million for deposits expensed in previous years, which were recorded as nonrecurring income. In fiscal 2000, the Company increased its workers compensation reserves by $538,000 because the Company estimates that it will be required to Page 27 28 pay additional amounts in future periods to cover claims not covered by the premiums originally paid by the Company. RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS. The Financial Accounting Standards Board has issued Statement of Financial Accounting Standards ("SFAS") No. 133, "Accounting for Derivatives and Similar Financial Instruments for Hedging Activities," which will become effective for the Company in fiscal 2001. SFAS No. 133 is not expected to have a material impact on the Company's financial position, when adopted, because the Company does not currently use derivative instruments. MARKET RISK. Item 305 of Regulation S-K requires disclosure of material risks, as defined in Item 305, related to market risk sensitive financial instruments. As defined, the Company currently has market risk sensitive instruments related to interest rates. The Company does not have significant exposure to changing interest rates on invested cash because the Company invests available cash in certificates of deposit and investment grade commercial paper that have maturities of three months or less. The interest rate market risk implicit in these investments at any given time is low, as the investments mature within three months. In addition, the Company had no invested cash at June 30, 2000 and 1999. The Company had $7.7 million of contracts receivable at June 30, 2000, which have a weighted average stated interest rate of 13% and an average remaining term of 35 months. The Company does not have significant exposure to changing interest rates related to the contracts receivable because the interest rate on the contracts receivable are fixed. As of June 30, 2000, the Company had $9.6 million of outstanding borrowings under the Credit Agreement with Foothill, and it had the ability to borrow an additional $4.7 million for working capital purposes (see "Borrowings - Credit Agreement with Foothill"). The borrowings under the Credit Agreement accrue interest at rates that fluctuate with changes in the prime rate and the Company, therefore, has exposure to changing interest rates because increases in interest rates would increase the Company's interest expense on these borrowings. The Company has not undertaken any actions to cover interest rate market risk and is not a party to any interest rate market risk management activities. The Company also receives revenues from its Canadian subsidiary and exchanges them into U.S. Dollars at exchange rates that fluctuate with market conditions; however, such revenues are not material to the Company's operations. INTEREST RATE SENSITIVITY. A hypothetical ten percent change in market interest rates over the next year would not materially impact the Company's earnings or cash flow. At the level of borrowings in place at June 30, 2000, a hypothetical ten percent change in market interest rates over the next year would increase the Company's interest expense by approximately $100,000. A hypothetical ten percent change in market interest rates would not have a material effect on the fair value of the Company's contracts receivable, its borrowings under the Credit Agreement with Foothill or its short-term cash investments. Page 28 29 RESULTS OF OPERATIONS The following discussion and analysis are based on the historical results of operations of the Company for the years ended June 30, 2000, 1999 and 1998. The financial information set forth below should be read in conjunction with the Company's consolidated financial statements included in Item 8. NET INCOME. The Company reported net income of $9.2 million or $1.08 per diluted share on revenues of $70.8 million for the year ended June 30, 2000. This compares with net income of $5.6 million or $.66 per diluted share on revenues of $67.9 million for the year ended June 30, 1999, and net income of $24.9 million or $2.96 per diluted share on revenues of $75.5 million for the year ended June 30, 1998. The Company's revenues increased by $2.8 million in fiscal 2000, compared with fiscal 1999, due primarily to increased dues revenue from the acquisition of Leisure Time's members and increased membership sales revenue. Revenues increased in fiscal 2000 even though gains from asset sales were lower this year by $1.1 million, and interest income was lower this year by $559,000 due primarily to lower levels of invested cash and reductions in the contracts receivable portfolio. Due to reductions in debt levels, the Company's interest costs were also lower by $1.5 million in fiscal 2000. However, the unfavorable impact from the net deferral of sales revenues and expenses was $6.8 million higher this year reflecting an increase in the level of sales activity, and campground operating expenses were $3.3 million higher this year due to the acquisition of Leisure Time's campgrounds. Net income for fiscal 2000 also includes an income tax benefit of $5.8 million, partially offset by a $1.4 million tax provision, resulting from the elimination of the valuation allowance for the Company's net deferred tax assets. The results for fiscal 1998 includes an income tax benefit of $9.2 million, gains on asset sales of $5.3 million and nonrecurring income of $2.8 million. The income tax benefit in fiscal 1998 resulted from a $10.0 million reduction in the valuation allowance for the Company's net deferred tax assets. The table on the following page shows separately the results of the campground operations, Trails Management's operations and RPI's operations, without any allocation of corporate expenses, as well as corporate expenses and other revenues and expenses in the aggregate, for the years ended June 30, 2000, 1999 and 1998. Page 29 30 THOUSAND TRAILS, INC. AND SUBSIDIARIES SUMMARY OF OPERATING RESULTS (Dollars in thousands)
Year ended June 30, --------------------------------- 2000 1999 1998 --------- --------- --------- CAMPGROUND OPERATIONS Membership dues $ 37,495 $ 36,455 $ 37,330 Campground revenues 16,731 15,585 14,634 Cost of campground revenues (8,095) (7,401) (6,317) Operating expenses (32,158) (29,998) (30,686) -------- -------- -------- Contribution from campground operations 13,973 14,641 14,961 -------- -------- -------- SALES Membership contracts originated 13,912 5,480 3,867 Change in deferred revenue (8,348) (1,521) (640) -------- -------- -------- Membership sales revenue 5,564 3,959 3,227 Membership origination costs (7,614) (4,152) (2,880) Change in deferred origination costs 3,112 440 234 Marketing expenses (4,026) (2,046) (1,700) -------- -------- -------- Loss on sales (2,964) (1,799) (1,119) -------- -------- -------- TRAILS MANAGEMENT Revenues 2,508 2,271 1,321 Expenses (2,545) (2,135) (1,509) -------- -------- -------- (Loss) Contribution from Trails Management (37) 136 (188) -------- -------- -------- RESORT PARKS INTERNATIONAL Revenues 3,706 3,576 4,035 Expenses (1,844) (1,963) (2,132) -------- -------- -------- Contribution from RPI 1,862 1,613 1,903 -------- -------- -------- Other income 2,880 2,739 3,084 Corporate member services (1,333) (1,253) (1,472) General and administrative expense (9,634) (9,431) (9,731) Other 374 227 1,185 -------- -------- -------- (7,713) (7,718) (6,934) INCOME BEFORE INTEREST INCOME AND EXPENSE, GAIN ON ASSET SALES AND TAXES 5,121 6,873 8,623 -------- -------- -------- Interest income 1,509 2,008 2,635 Interest expense (1,427) (2,957) (4,599) Gain on asset sales 4 1,105 5,287 Reduction in allowance for doubtful accounts 251 886 1,000 Nonrecurring income -- -- 2,770 -------- -------- -------- INCOME BEFORE TAXES $ 5,458 $ 7,915 $ 15,716 ======== ======== ========
Page 30 31 OPERATING INCOME. During the year ended June 30, 2000, the Company achieved a positive contribution from operations of $5.1 million, compared with $6.9 million and $8.6 million in the years ended June 30, 1999 and 1998, respectively. Operating income declined in fiscal 2000 primarily because of declines in the contributions from campground operations and Trails Management and a higher loss from sales operations. For this purpose, the contribution from operations is defined as income before interest income and expense, gain on asset sales, reduction in the allowance for doubtful accounts, nonrecurring income and expenses and taxes. See the table on the previous page for the elements of the contribution from operations and the Company's income before taxes for the historical periods presented. CAMPGROUND OPERATIONS. The Company's operations are highly seasonal. The Company receives the majority of the dues revenue from its members during the winter, which are recognized as income ratably during the year. However, the Company incurs a higher level of operating expenses during the summer. In addition, a majority of the Company's sales and marketing efforts occur during the summer. Commencing December 16, 1999, the operating results of Leisure Time are included in the operating results of the Company. Campground membership dues revenue was $37.5 million for the year ended June 30, 2000, compared with $36.5 and $37.3 million for the years ended June 30, 1999 and 1998, respectively. The $1.0 million (3%) increase in dues revenue in fiscal 2000 was due primarily to the addition of $1.9 million in dues paid by the members of Leisure Time and the effect of the annual dues increase, partially offset by the loss of campground members during the year. Other campground revenues were $16.7 million for the year ended June 30, 2000, compared with $15.6 million and $14.6 million for the years ended June 30, 1999 and 1998, respectively. The $1.1 million (7%) increase in other campground revenues in fiscal 2000 resulted primarily from $300,000 of campground revenue from Leisure Time's campgrounds, an increase in revenue from the extended stay program at certain campgrounds and a greater emphasis on ancillary revenue at all campgrounds. The related expenses were $8.1 million, $7.4 million and $6.3 million for fiscal 2000, 1999 and 1998, respectively. The increase in related expenses in the current year was due primarily to $140,000 in expenses related to Leisure Time's campgrounds and a $427,000 increase in labor costs, of which $380,000 related to the extended stay program. Campground operating expenses were $32.2 million for the year ended June 30, 2000, compared with $30.0 million for the year ended June 30, 1999, and $30.7 million for the year ended June 30, 1998. The $2.2 million (7%) increase in campground operating expenses in fiscal 2000 resulted primarily from additional operating expenses of $1.7 million relating to Leisure Time's campgrounds and a $330,000 increase in maintenance expenses. The Company intends to continue to keep the size of its campground system in an appropriate relation to the size of its membership base. In this regard, if the membership base continues to decline, the Company may close and dispose of additional campgrounds and it will seek to decrease other expenses. Although the Company believes that the anticipated changes should result in lower future operation expenses, no assurance can be given that such changes will not reduce revenues by an amount in excess of the expense reductions. For the year ended June 30, 2000, the Company originated membership contracts of $13.9 million, compared with $5.5 million and $3.9 million in the years ended June 30, 1999 and 1998, respectively. In fiscal 2000, the Company originated fewer new membership contracts at higher Page 31 32 average sales prices, compared with the prior years, and also originated contracts totaling $5.0 million from an upgrade program at Leisure Time's campgrounds involving its existing members. During fiscal 2000, the Company originated approximately 3,700 new membership contacts at an average sales price of $2,298, and approximately 1,700 contracts in the Leisure Time upgrade program at an average sales price of $2,895. This compares with approximately 4,200 new membership contracts at an average sales price of $1,254 in fiscal 1999, and approximately 2,900 new membership contracts at an average sales price of $1,164 in fiscal 1998. The Company recognizes revenue from the sale of campground memberships that do not convey a deeded interest in real estate, net of any related allowances, on a straight-line basis over the expected life of the memberships sold. For the years ended June 30, 2000, 1999 and 1998, the Company recognized campground membership sales revenue of $5.6 million, $4.0 million and $3.2 million, respectively. Membership sales revenue includes revenues of $3.9 million, $3.1 million and $2.5 million, respectively, that were deferred in prior periods. Moreover, for fiscal 2000, 1999 and 1998, the Company deferred revenues of $12.3 million, $4.6 million and $3.1 million, respectively, which will be recognized in future periods. In the current year, the Company recognized $619,000 in sales revenue related to Leisure Time. Selling expenses directly related to the sale of campground memberships, substantially all of which are sales commissions, are deferred and recognized as expenses on a straight-line basis over the expected life of the memberships sold. All other selling and marketing costs are recognized as expenses in the period incurred. For the years ended June 30, 2000, 1999 and 1998, the Company recognized selling expenses of $4.5 million, $3.7 million and $2.6 million, respectively. These amounts include expenses of $998,000, $730,000 and $560,000, respectively, that were deferred in prior periods. Moreover, for fiscal 2000, 1999 and 1998, the Company deferred expenses of $4.1 million, $1.2 million and $794,000, respectively, which will be recognized in future periods. In fiscal 2000, the Company recognized selling and marketing expenses of $865,000 related to Leisure Time. Although the Company's sales results are improving, selling and marketing expenses exceeded sale revenues by $3.0 million, $1.8 million and $1.1 million, for the years ended June 30, 2000, 1999 and 1998, respectively. These expenses exceeded sales revenue primarily because the Company deferred more sales revenue than selling expenses. In addition, in fiscal 1999 and 1998, these expenses exceeded sales revenue, in part, because the relatively low volume of sales did not cover fixed costs. The Company's selling and marketing efforts require significant expense, the majority of which must be expensed in the current period, while the related sales revenues are generally deferred and recognized on a straight-line basis over the expected life of the memberships sold. As a consequence, the Company expects that its selling and marketing expenses will continue to exceed its campground membership sale revenues. This disparity will increase as the Company grows campground membership sales. The Company's selling and marketing efforts during the past three fiscal years have not produced the level of sales needed to stop the continuing decline in the Company's membership base. If the Company is not able to increase its campground membership sales over current levels or acquire members through the purchase of other membership campground operations similar to the acquisition of Leisure Time, the membership base will continue to decline, which Page 32 33 will decrease the Company's revenues. Decreases in revenues that are not offset by sufficient expense reductions could have a material adverse impact on the Company's business and results of operations. CAMPGROUND MANAGEMENT. Trails Management, a wholly owned subsidiary of the Company, manages 169 public campgrounds for the U.S. Forest Service. For the year ended June 30, 2000, these operations produced a net loss of $37,000 on revenues of $2.5 million. This compares with a net contribution of $136,000 on revenues of $2.3 million for the year ended June 30, 1999 and a net loss of $188,000 on revenues of $1.3 million for the year ended June 30, 1998. The increase in revenues from year to year was due primarily to new contracts entered into in these years, which increased the number of campgrounds managed. However, expenses also increased from year to year, principally labor and utilities, which caused the loss in fiscal 2000. RESORT PARKS INTERNATIONAL. RPI, a wholly owned subsidiary of the Company, charges its members a fee for a membership that entitles them to use any of the recreational facilities participating in RPI's reciprocal use system, subject to certain limitations. For the year ended June 30, 2000, RPI's operations produced a net contribution of $1.9 million on revenues of $3.7 million. This compares with a net contribution of $1.6 million on revenues of $3.6 million for the year ended June 30, 1999, and a net contribution of $1.9 million on revenues of $4.0 million for the year ended June 30, 1998. While RPI's revenues increased slightly in fiscal 2000, compared with fiscal 1999, the increase in the net contribution this year resulted primarily from lower operating expenses, which were attributable to lower communication costs and a decrease in the cost of operating supplies, partially offset by an increase in labor costs. The decline in the net contribution between fiscal 1999 and 1998 was due primarily to a decrease in revenues, while operating expenses remained fairly constant. RPI's revenues declined as a result of declining sales in the membership camping industry generally. RPI is working to introduce new products to increase its revenues and maintain its contribution margin; however, there is no assurance that these efforts will be successful. OTHER INCOME. Other income generally consists of transfer fees received when existing memberships are transferred in the secondary market without assistance from the Company, collections of written-off contracts and delinquent dues, subscription fees received from members who subscribe to the Company's member magazine, fees charged to members for making more than five operator-assisted reservations in a given year, lot sales and fees received from third parties for billing and collection services. Fees for billing and collection services are expected to decline in future periods by approximately $360,000 per year because a primary customer has terminated its contract with the Company. Other income was $2.9 million for the year ended June 30, 2000, compared with $2.7 million for the year ended June 30, 1999, and $3.1 million for the year ended June 30, 1998. The increase in other income during fiscal 2000 was due primarily to an increase in transfer fees and servicing fees, partially offset by a decrease in the collection of written-off contracts and delinquent dues. Leisure Time contributed $86,000 in other income during the current year. Other income decreased in fiscal 1999 as a direct result of lower fees and other income received from the declining contracts receivable portfolio and shrinking membership base. GENERAL AND ADMINISTRATIVE EXPENSES. General and administrative expenses were $9.6 million for the year ended June 30, 2000, compared with $9.4 million for the year ended June 30, 1999, and $9.7 million for the year ended June 30, 1998. General and administrative expenses Page 33 34 increased in fiscal 2000 due primarily to increases in labor costs, rental expense, credit card processing fees and approximately $77,000 in expenses related to the acquisition of Leisure Time that could not be capitalized as part of the cost of acquisition. These increases were partially offset by decreases in third-party legal fees, professional expenses and depreciation, as certain of the Company's corporate assets have been fully depreciated. General and administrative expenses directly related to Leisure Time were $268,000 in fiscal 2000. General and administrative costs increased between fiscal 1999 and 1998 as a result of costs incurred to explore new business opportunities. General and administrative expenses include costs related to collecting the contracts receivable and membership dues of $2.2 million, $2.1 million and $2.2 million for the years ended June 30, 2000, 1999 and 1998, respectively. These collection costs were reduced by $98,000, $136,000 and $229,000, respectively, as a result of the amortization of the allowance for collection costs related to the contracts receivable (see "Liquidity and Capital Resources - Contracts Receivable"). Collection costs related to Leisure Time's contracts receivable were $139,000 in fiscal 2000. The Company anticipates that its overall collection costs will continue to decrease as the contracts receivable portfolio declines further; however, such costs could increase if the volume of financed new sale increases. CORPORATE MEMBER SERVICES. Corporate member services include the reservation and member support services performed at the corporate office, as well as the costs incurred to produce the Company's member magazine. These costs were $1.3 million for the years ended June 30, 2000, and 1999, compared with $1.5 million for the year ended June 30, 1998. The decrease in costs in fiscal 1999 was due primarily to reductions in personnel. INTEREST INCOME AND EXPENSE. Interest income declined to $1.5 million for the year ended June 30, 2000, from $2.1 million for the year ended June 30, 1999 and $2.6 million for the year ended June 30, 1998. The decreases in fiscal 2000 and 1999 were due primarily to decreases in interest earned on the Company's diminishing portfolio of contracts receivable and invested cash. Also included in interest income is amortization of the allowance for interest discount and valuation allowance related to the contracts receivable, of which $229,000 was amortized during fiscal 2000, $181,000 was amortized during fiscal 1999 and $293,000 was amortized during fiscal 1998 (see "Liquidity and Capital Resources - Contracts Receivable"). The interest discount and valuation allowances were fully amortized at June 30, 2000. As the Company's portfolio of contracts receivable increased with the acquisition of Leisure Time, in the short term, the interest earned on the Company's portfolio of contracts receivable will increase compared with historical levels. However, in the long term, the interest earned on the Company's portfolio of contracts receivable is expected to decrease as the portfolio declines. Interest expense decreased to $1.4 million for the year ended June 30, 2000, from $3.0 million for the year ended June 30, 1999 and $4.6 million for the year ended June 30, 1998. The decreases were due primarily to the redemption of the PIK Notes in December 1998. For the years ended June 30, 1999 and 1998, the Company recorded $1.9 million and $3.8 million, respectively, in interest expense related to the PIK Notes. These decreases were partially offset by increases in interest expense incurred under the Credit Agreement as a result of borrowings used to finance the acquisition of Leisure Time in fiscal 2000 and borrowings used to partially fund the redemption of the PIK Notes in fiscal 1999. Page 34 35 Interest expense for the year ended June 30, 1999, includes amortization of the deferred gain related to the PIK Notes, which reduced interest expense by $150,000, including $138,000 in deferred gain which had not been amortized when the PIK Notes were redeemed. Interest expense for the year ended June 30, 1998 includes $30,000 in amortization of the deferred gain. The Company reduced its outstanding debt by $1.3 million during fiscal 2000, and by $23.8 million (including accrued interest on the PIK Notes) during fiscal 1999. At June 30, 2000, the Company's borrowings under the Credit Agreement were $9.6 million. Interest expense will continue to decline in the future if the Company is able to continue to reduce borrowings under the Credit Agreement. However, the Company's ability to reduce such borrowings will be limited if new members elect to finance their memberships, and borrowings would likely increase if the Company acquires new members through the purchase of other membership campground operations, similar to the acquisition of Leisure Time. GAINS ON ASSET SALES. During the years ended June 30, 2000, 1999 and 1998, the Company sold certain of its real estate assets and recognized related gains of $4,000, $1.1 million and $5.3 million, respectively. The decreases between years were due to the timing of asset sales. During this three-year period, the Company sold various properties at resorts not related to the campground operations. In addition, the Company sold several campgrounds, excess acreage and unused buildings and trailers. Over the next several years, the Company intends to dispose of the remaining land that it holds for sale, any campgrounds that are closed if the Company downsizes and other undeveloped, excess acreage associated with the campgrounds. The sale of campgrounds requires addressing the rights of members associated with such campgrounds. The impact of these rights is uncertain and could adversely affect the availability or timing of sale opportunities or the ability of the Company to realize recoveries from asset sales. In addition, although the Company has successfully sold assets during the past three years, no assurance exists that the Company will be able to locate a buyer for any of the remaining assets or that sales on acceptable terms can be effected. REDUCTION IN THE ALLOWANCE FOR DOUBTFUL ACCOUNTS. In fiscal 2000, 1999 and 1998, the Company reduced the allowance for doubtful accounts on the contracts receivable by $251,000, $886,000 and $1.0 million, respectively. The adjustments were made because the Company experienced lower contract losses than anticipated in these years (see "Liquidity and Capital Resources - Contracts Receivable"). NONRECURRING INCOME. Nonrecurring income was $2.8 million for the year ended June 30, 1998, which consisted of $858,000 from a reduction in certain insurance reserves, $1.3 million from the refund of insurance deposits made in prior years and a $588,000 gain on insurance settlements for flood and fire damage at certain campgrounds. In fiscal 1998, the Company retained an actuarial firm to analyze its general liability insurance reserves. On the basis of such analysis, the Company determined that its recorded liabilities for anticipated losses under its uninsured deductible were excessive by $858,000 and reduced the reserves. Prior to fiscal 1997, the Company's insurance carrier required the Company to make deposits to cover, in part, the additional premium that the insurance carrier estimated would be due in the future after it conducted an experience audit of the Company's workers' compensation program. The Company expended these deposits principally because, in the past, the results of these Page 35 36 experience audits had required it to pay an additional premium in excess of the deposits. In addition, the Company's insurance carrier experienced financial difficulties, which called into question the Company's ability to recover prior years' deposits even if owed. In fiscal 1998, the Company received refunds of $1.3 million from its insurance carrier after the carrier determined that it had excess amounts on deposit. These refunds were recorded as nonrecurring income. In fiscal 1998, the Company received an insurance settlement for flood and fire damage at certain campgrounds, which amount was $588,000 in excess of the Company's basis in the damaged assets and the cost of repair. This was recorded as nonrecurring income. INCOME TAXES. The Company accounts for income taxes in accordance with SFAS No. 109, "Accounting for Income Taxes". This standard requires, among other things, recognition of future tax benefits, measured by enacted tax rates, attributable to deductible temporary differences between financial statements and income tax bases of assets and liabilities and to tax net operating loss carryforwards ("NOLs"), to the extent that realization of such benefits is more likely than not. The Company's current provision for income taxes was $621,000, $40,000 and $837,000 for the years ended June 30, 2000, 1999 and 1998, respectively. The provision for fiscal 2000 includes amounts for federal alternative minimum taxes as well as state income taxes in the various states where the Company conducts its business. The provision for fiscal 1999 relates primarily to state income taxes, and the provision for fiscal 1998 includes amounts for federal alternative minimum taxes, as well as amounts for state income taxes. With the exception of the alternative minimum tax amounts, the Company does not have federal income taxes payable on a consolidated basis due to its NOLs, which are estimated to total $20.9 million at June 30, 2000, and expire in years 2010 to 2014. Prior to net operating loss deductions, the Company had taxable income of $7.0 million in fiscal 2000, a loss of $2.1 million for tax purposes in fiscal 1999 and taxable income of $22.8 million in fiscal 1998. The tax provision for the year ended June 30, 2000 also includes a $5.8 million deferred income tax benefit resulting from the reversal of the valuation allowance for the Company's net deferred tax assets (see Note 10 to the consolidated financial statements included in Item 8) and a net deferred tax provision of $1.4 million. The tax provision for the year ended June 30, 1999 also includes a net deferred tax provision of $2.3 million, which consists of $2.7 million in deferred income tax expense and a $401,000 deferred income tax benefit resulting from a reduction in the valuation allowance for the Company's net deferred tax assets. The tax provision for the year ended June 30, 1998 also includes a $10.0 million deferred income tax benefit resulting from a reduction in the valuation allowance for the Company's net deferred tax assets. The adjustments to the valuation allowance will have no effect on current or future income tax payments, but will result in higher future tax provisions in the periods the related deferred tax assets are realized. The Company reduced the valuation allowance in fiscal 1998 and 1999, and eliminated the valuation allowance in fiscal 2000, because it expects to generate sufficient taxable income during the carryforward period to realize the net deferred tax assets. No increases in current levels of income are required to do so. Although the Company has experienced a declining membership base, it does not expect the net effect of such a decline to prevent the realization of the net deferred tax assets over such period. Page 36 37 INFLATION. During the past three fiscal years, the Company's results have not been affected materially by inflation. However, should the rate of inflation increase in the future, the Company's expenses are likely to increase at a greater rate than it can increase the annual dues paid by the campground members because the Company cannot increase the dues on existing contracts of senior citizens and disabled members who notify the Company of their age or disability and request that their dues be frozen. At the present time, approximately 37% of the members have requested that their dues be frozen because of their age or disability (see "Campground Operations - Dues"). ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK A derivative financial instrument includes futures, forwards, interest rate swaps, option contracts and other financial instruments with similar characteristics. The Company currently does not have any derivative financial instruments. However, the Company does have other financial instruments containing market risk. Management believes that the market risk associated with the Company's financial instruments as of June 30, 2000 is not significant. The information required by Item 305 of S-K is contained in Item 7 - "Management's Discussion and Analysis of Financial Condition and Results of Operations" under the headings "Market Risk" and "Interest Rate Sensitivity." Page 37 38 ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA Consolidated Financial Statements Index Report of Independent Public Accountants......................................39 Consolidated Balance Sheets - June 30, 2000 and 1999..........................40 Consolidated Statements of Operations for the years ended June 30, 2000, 1999 and 1998.............................................41 Consolidated Statements of Shareholders' Equity for the years ended June 30, 2000, 1999 and 1998.......................................42 Consolidated Statements of Cash Flows for the years ended June 30, 2000, 1999 and 1998.............................................43 Notes to Consolidated Financial Statements....................................45 Financial Statement Schedule: Schedule II - Valuation and Qualifying Accounts.......................71
All other schedules are omitted because they are not applicable or the required information is shown in the consolidated financial statements or notes hereto. Page 38 39 REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS To the Shareholders of Thousand Trails, Inc. and Subsidiaries: We have audited the accompanying consolidated balance sheets of Thousand Trails, Inc. (a Delaware corporation) and subsidiaries (the "Company") as of June 30, 2000 and 1999, and the related consolidated statements of operations, shareholders' equity and cash flows for each of the three years in the period ended June 30, 2000. These consolidated financial statements and the schedule referred to below are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements and schedule based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Thousand Trails, Inc. and subsidiaries as of June 30, 2000 and 1999, and the results of their operations and their cash flows for each of the three years in the period ended June 30, 2000, in conformity with accounting principles generally accepted in the United States. Our audits were made for the purpose of forming an opinion on the basic consolidated financial statements taken as a whole. The supplemental Schedule II is presented for purposes of complying with the Securities and Exchange Commission's rules and is not a required part of the basic consolidated financial statements. This schedule has been subjected to the auditing procedures applied in our audits of the basic consolidated financial statements and, in our opinion, fairly states in all material respects the financial data required to be set forth therein in relation to the basic consolidated financial statements taken as a whole. /s/ Arthur Andersen LLP Dallas, Texas September 6, 2000 Page 39 40 THOUSAND TRAILS, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (Dollars in thousands)
June 30, -------------------- ASSETS 2000 1999 -------- -------- CURRENT ASSETS Cash and cash equivalents $ 2,420 $ 2,197 Current portion of receivables, net of allowances and discount of $.9 million and $.7 million, respectively 1,668 1,402 Current portion of deferred membership selling expenses 1,387 693 Current portion of net deferred tax assets 3,780 2,061 Other current assets 2,105 2,048 -------- -------- Total Current Assets 11,360 8,401 Restricted cash 1,320 1,240 Receivables, net of allowances and discount of $1.0 million and $.5 million, respectively 4,107 782 Campground land 22,981 13,200 Buildings and equipment, net of accumulated depreciation of $20.1 million and $17.5 million, respectively 22,396 20,829 Land held for sale 2,965 2,987 Deferred membership selling expenses 3,790 1,372 Net deferred tax assets 5,362 5,635 Other assets 234 2,358 -------- -------- TOTAL ASSETS $ 74,515 $ 56,804 ======== ======== LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES Accounts payable $ 1,904 $ 1,666 Accrued interest 103 110 Other accrued liabilities 7,498 6,148 Current portion of long-term debt 2,905 2,100 Accrued construction cost 1,888 1,888 Current portion of deferred revenue 21,977 19,098 -------- -------- Total Current Liabilities 36,275 31,010 Long-term debt 7,043 8,787 Deferred revenue 12,106 5,627 Other liabilities 982 1,732 -------- -------- Total Liabilities 56,406 47,156 -------- -------- COMMITMENTS AND CONTINGENCIES SHAREHOLDERS' EQUITY Preferred stock, $.01 par value, 1,500,000 shares authorized, none issued or outstanding Common stock, $.01 par value, 15,000,000 shares authorized, 7,980,592 and 8,096,128 shares issued and outstanding, respectively, after deducting 190,736 and 3,200 shares held in Treasury, respectively 80 81 Additional paid-in capital 21,080 21,869 Accumulated deficit subsequent to December 31, 1991, date of emergence from bankruptcy (2,914) (12,163) Accumulated other comprehensive loss (137) (139) -------- -------- Total Shareholders' Equity 18,109 9,648 -------- -------- TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 74,515 $ 56,804 ======== ========
The accompanying notes are an integral part of these consolidated financial statements. Page 40 41 \ THOUSAND TRAILS, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars and shares in thousands, except per share amounts)
For the years ended June 30, -------------------------------- 2000 1999 1998 -------- -------- -------- REVENUES Membership contracts originated $ 13,912 $ 5,480 $ 3,867 Change in deferred revenue (8,348) (1,521) (640) -------- -------- -------- Membership sales revenue 5,564 3,959 3,227 Membership dues 37,495 36,455 37,330 Other campground revenue 19,239 17,856 15,955 RPI membership fees 3,706 3,576 4,035 Interest income 1,509 2,068 2,635 Gain on asset sales 4 1,105 5,287 Nonrecurring income -- -- 2,770 Other income 3,254 2,906 4,270 -------- -------- -------- Total Revenues 70,771 67,925 75,509 -------- -------- -------- EXPENSES Campground operating expenses 42,798 39,534 38,512 Membership origination costs 7,614 4,152 2,880 Change in deferred origination costs (3,112) (440) (234) Marketing expenses 4,026 2,046 1,700 RPI membership expenses 1,844 1,963 2,132 Corporate member services 1,333 1,253 1,472 Interest expense and amortization 1,427 2,957 4,599 General and administrative expenses 9,634 9,431 9,732 Reduction in allowance for doubtful accounts (251) (886) (1,000) -------- -------- -------- Total Expenses 65,313 60,010 59,793 -------- -------- -------- INCOME BEFORE INCOME TAXES 5,458 7,915 15,716 INCOME TAXES -- Income tax provision - current (621) (40) (837) Income tax benefit (provision) - deferred 4,412 (2,304) 10,000 -------- -------- -------- NET INCOME $ 9,249 $ 5,571 $ 24,879 ======== ======== ======== NET INCOME PER SHARE -- BASIC $ 1.16 $ .73 $ 3.36 ======== ======== ======== NET INCOME PER SHARE -- DILUTED $ 1.08 $ .66 $ 2.96 ======== ======== ======== SHARES USED TO CALCULATE NET INCOME PER SHARE: Basic 7,981 7,630 7,407 ======== ======== ======== Diluted 8,594 8,475 8,398 ======== ======== ========
The accompanying notes are an integral part of these consolidated financial statements. Page 41 42 THOUSAND TRAILS, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (Dollars in thousands)
Common Stock Accumulated ------------------------- Additional Other Number of Paid-In Accumulated Comprehensive Shares Amount Capital Deficit Loss Total ----------- ----------- ----------- ------------ ------------- ----------- Balance, June 30, 1997 7,383,276 $ 74 $ 20,502 $ (42,613) $ (131) $ (22,168) Issuance of common shares 53,807 -- 49 -- -- 49 Other Comprehensive Loss -- -- -- -- (6) (6) Net income -- -- -- 24,879 -- 24,879 ---------- Comprehensive Income -- -- -- -- -- 24,873 ---------- ---------- ---------- ---------- ---------- ---------- Balance, June 30, 1998 7,437,083 74 20,551 (17,734) (137) 2,754 Issuance of common shares 662,245 7 1,332 -- -- 1,339 Purchase of treasury stock (3,200) -- (14) -- -- (14) Other Comprehensive Loss -- -- -- -- (2) (2) Net income -- -- -- 5,571 -- 5,571 ---------- Comprehensive Income -- -- -- -- -- 5,569 ---------- ---------- ---------- ---------- ---------- ---------- Balance, June 30, 1999 8,096,128 81 21,869 (12,163) (139) 9,648 Issuance of common shares 74,364 1 61 -- -- 62 Purchase of treasury stock (189,900) (2) (850) -- -- (852) Other Comprehensive Income -- -- -- -- 2 2 Net income -- -- -- 9,249 -- 9,249 ---------- Comprehensive Income -- -- -- -- -- 9,251 ---------- ---------- ---------- ---------- ---------- ---------- Balance, June 30, 2000 7,980,592 $ 80 $ 21,080 $ (2,914) $ (137) $ 18,109 ========== ========== ========== ========== ========== ==========
The accompanying notes are an integral part of these consolidated financial statements. Page 42 43 THOUSAND TRAILS, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (Dollars in thousands)
For the years ended June 30, -------------------------------- 2000 1999 1998 -------- -------- -------- CASH FLOWS FROM OPERATING ACTIVITIES: Collections of principal on receivables $ 3,562 $ 4,167 $ 5,760 Interest received 1,387 1,909 2,371 Interest paid (1,427) (2,988) (822) General and administrative and corporate member services costs (11,640) (10,233) (10,123) Cash collected from operations, including deferred revenue 65,502 61,590 62,353 Cash from sales of memberships 10,747 4,424 3,703 Expenditures for property operations (41,387) (38,269) (37,908) Expenditures for sales and marketing (10,661) (6,151) (4,742) Expenditures for insurance premiums (2,083) (2,038) (772) Payment of income taxes (212) (507) (700) Other, net 265 (69) 236 -------- -------- -------- Net cash provided by operating activities 14,053 11,835 19,356 -------- -------- -------- CASH FLOWS FROM INVESTING ACTIVITIES: Capital and HUD-related expenditures (1,322) (2,935) (2,085) Acquisition of Leisure Time (7,727) -- -- Proceeds from asset sales 74 2,246 8,550 Proceeds from insurance settlements -- -- 1,119 -------- -------- -------- Net cash (used in) provided by investing activities (8,975) (689) 7,584 -------- -------- -------- CASH FLOWS FROM FINANCING ACTIVITIES: Net borrowings (repayments) under Credit Agreement (1,273) 10,887 (14,097) Redemption of PIK Notes -- (34,792) -- Repayment of notes and mortgages (2,792) -- (604) Purchase of treasury stock (852) (14) -- Issuance of common stock 62 1,339 49 -------- -------- -------- Net cash used in financing activities (4,855) (22,580) (14,652) -------- -------- -------- INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 223 (11,434) 12,288 CASH AND CASH EQUIVALENTS Beginning of period 2,197 13,631 1,343 -------- -------- -------- End of period $ 2,420 $ 2,197 $ 13,631 ======== ======== ========
-- continued -- Page 43 44 THOUSAND TRAILS, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED) (Dollars in thousands)
For the years ended June 30, -------------------------------- 2000 1999 1998 -------- -------- -------- RECONCILIATION OF NET INCOME TO NET CASH PROVIDED BY OPERATING ACTIVITIES: Net Income $ 9,249 $ 5,571 $ 24,879 -------- -------- -------- ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH PROVIDED BY OPERATING ACTIVITIES -- Depreciation 2,662 2,604 2,538 Bad debt provision 904 187 86 Amortization of interest yield, collection costs and valuation allowance (229) (316) (523) Amortization of PIK Note deferred gain -- (150) (30) Change in deferred sales revenue 8,348 1,522 640 Change in deferred membership origination costs (3,112) (441) (234) Gain on asset sales (3) (1,105) (5,287) Reduction of bad debt allowances, net (251) (886) (1,000) Reduction of insurance reserves -- -- (858) Gain on insurance settlements -- -- (588) Reduction of deferred tax valuation allowance (5,807) -- (10,000) Deferred income tax provision 1,394 2,304 -- Decrease (increase) in restricted cash 265 (69) 236 Decrease (increase) in receivables (1,283) 2,929 4,773 Decrease in other assets 2,182 139 2,843 Increase (decrease) in other liabilities (267) (462) 1,300 Other, net 1 8 581 -------- -------- -------- Total adjustments 4,804 6,264 (5,523) -------- -------- -------- NET CASH PROVIDED BY OPERATING ACTIVITIES $ 14,053 $ 11,835 $ 19,356 ======== ======== ========
The accompanying notes are an integral part of these consolidated financial statements. Page 44 45 THOUSAND TRAILS, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2000 NOTE 1 -- NATURE OF OPERATIONS Thousand Trails, Inc., a Delaware corporation, and its subsidiaries (collectively, the "Company") own and operate 63 membership-based campgrounds located in 17 states and British Columbia, Canada. In addition, the Company provides a reciprocal use program for members of approximately 300 recreational facilities and manages 169 public campgrounds for the U.S. Forest Service. Operating revenues consist primarily of membership dues received from campground members, fee revenue from members of the reciprocal use program, management fees from the campground management operations and guest fees and revenues received from the campground and other operations. The accompanying consolidated financial statements include the accounts of Thousand Trails, Inc. and the following wholly owned subsidiaries: Coast Financial Services, Inc., National American Corporation and its subsidiaries ("NACO"), Resort Parks International, Inc. ("RPI"), Thousand Trails (Canada), Inc., Thousand Trails Management Services, Inc. ("Trails Management") and, commencing December 16, 1999, Leisure Time Resorts of America, Inc. ("Leisure Time"). See Note 3 - Business Combination. The Company emerged from proceedings under Chapter 11 of the Bankruptcy Code on December 31, 1991, pursuant to a confirmed plan of reorganization. Due to the Company's emergence from bankruptcy, the Company adopted fresh start reporting, under which a new reporting entity was created and assets and liabilities were restated to reflect their reorganization value which approximated fair value at the date of reorganization. NOTE 2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Revenue Recognition The Company sells campground memberships pursuant to membership contracts that give purchasers the right to use one or more of the Company's campgrounds, but do not convey a deeded interest in the campgrounds. Until 1990, the Company also sold campground memberships that gave purchasers an undivided fractional interest in one of six campgrounds. A membership requires the payment of an upfront membership fee and permits the member's family to use one or more of the Company's campgrounds for an initial period, subject to renewal each year upon payment of annual dues. Previously, the Company sold residential lots at certain resorts not related to the campground operations. The Company has offered financing on campground memberships for a period of up to 36 months with a down payment of at least 25% of the sales price. Beginning in January 1999, the minimum down payment was changed to $495, regardless of sales price. The Company has also offered financing on the sale of lots for periods up to five years with a down payment of at least 10% of the sales price. However, during the periods presented, the majority of the Company's Page 45 46 campground memberships were not financed for more than two years, and all sales of lots were on cash terms. Sales revenue from the sale of lots and campground memberships that convey a deeded interest in real estate is recognized upon execution of a sales contract and receipt of a down payment of at least 10% of the sales price. Sales revenue from the sale of campground memberships that do not convey a deeded interest in real estate, net of any related allowances, is recognized on a straight-line basis over the expected life of the memberships sold. In addition, costs directly related to the sale of such campground memberships are deferred and recognized as selling expenses on a straight-line basis over the expected life of the memberships sold. The annual dues paid by the campground members are used to fund the Company's operating expenses, including corporate expenses and the maintenance and operation of the campgrounds. The membership contracts generally permit the Company to increase annually the amount of each member's dues by either (i) the percentage increase in the consumer price index ("CPI") or (ii) the greater of 10% or the percentage increase in the CPI. The Company, however, may not increase the dues on existing contracts of senior citizens and disabled members who notify the Company of their age or disability and request that their dues be frozen. At the present time, approximately 37% of the members have requested that their dues be frozen because of their age or disability. The Company estimates that approximately 50% of the campground members are senior citizens eligible to request that their dues be frozen. The Company is unable to estimate when or if a significant number of these members will request that their dues be frozen in the future. Annual dues are recognized as revenue ratably over 12 months as services are provided, and are recorded net of an allowance to provide for uncollectible amounts. Dues paid in advance are deferred as unearned revenue. Cash and Cash Equivalents The Company considers demand accounts and short-term investments with maturities of three months or less when purchased to be cash equivalents. Restricted Cash Restricted cash generally consists of deposits to collateralize performance bonds and letters of credit in the ordinary course of business. Receivables Before the Company acquired certain subsidiaries in 1991, the Company purchased contracts receivable from them and recorded the contracts receivables at the selling company's carrying value. In connection with the Company's acquisition of these subsidiaries, the Company recorded the contracts receivable then owned by the subsidiaries at their fair value, which was net of an allowance for interest discount to increase the weighted average yield on the contracts to 14.75%, the current market yield at the time of acquisition. The allowance for interest discount was amortized using the effective interest method over the respective terms of the contracts, and was fully amortized at June 30, 2000. In addition, the Company recorded an allowance for future collection costs associated with the collection of the contracts receivable portfolio. This allowance was amortized as a reduction of general and administrative expense based on cash collected on the related portfolio, and was fully amortized at June 30, 2000. The Company also recorded a valuation allowance in connection with purchases of contracts receivable from third parties, to record the contracts receivable at the purchase price. The valuation allowance was amortized over the respective terms of the contracts as an increase to Page 46 47 interest income, and was fully amortized at June 30, 2000. In connection with the acquisition of Leisure Time, the Company recorded the contracts receivable owned by Leisure Time at their face value, less an allowance for doubtful accounts. Interest income is recognized on purchased contracts receivable based upon the effective yield at which they were purchased and on other contracts receivable at their stated rates based on the outstanding principal balances. Allowance for Doubtful Accounts The Company provides an allowance for future cancellations of contracts receivable. The allowance is based on management's estimate of future contract cancellations considering the Company's historical cancellation rates as well as other factors deemed relevant to the analysis. The allowance is reviewed on a periodic basis with changes in management's estimates recognized in the period known. The Company presently believes that the allowance for doubtful accounts is adequate. However, if cancellations occur at a different rate than is presently anticipated, it may be necessary for the Company to revise its estimates and increase or decrease the allowance, which would affect the Company's operating results and financial condition. Campground Land and Undeveloped Land Campground land and undeveloped land held for sale is recorded at the lower of cost or estimated net realizable value. While the Company sold campground memberships that conveyed an undivided interest in the campground property, the related campground property was charged to cost of sales based on the total number of membership available for sale at the campground. Buildings, Equipment and Depreciation Buildings and equipment are recorded at cost. The costs of betterments and improvements which extend the useful life of the asset are capitalized whereas the costs of maintenance and repairs which do not extend the useful life of the assets are expensed in the period incurred. Depreciation is recorded using the straight-line method over the estimated useful lives of the assets which range from three to thirty years. Income Taxes The Company recognized certain revenues and expenses in periods which differ for tax and financial reporting purposes. Principles of Consolidation All significant intercompany transactions and balances have been eliminated in the accompanying consolidated financial statements as of and for the years ended June 30, 2000, 1999 and 1998. Use of Estimates The accompanying consolidated financial statements were prepared in conformity with accounting principles generally accepted in the United States ("GAAP"). The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates. Page 47 48 Reclassifications Certain reclassifications have been made to prior period information to conform to the current period presentation. NOTE 3 -- BUSINESS COMBINATION On December 16, 1999, the Company acquired all of the outstanding capital stock of Albertsen Investment Corporation, Inc. ("AIC"). AIC was the holding company owning Leisure Time, which owns and operates 10 membership campgrounds in Washington and Oregon serving approximately 16,000 members. In February 2000, AIC was merged into Leisure Time, and Leisure Time is the sole surviving entity. Leisure Time will continue to operate a separate system of campgrounds from the Company's other membership-based campground systems. The purchase price for the stock of Leisure Time was $7.7 million in cash after post-closing adjustments based on the balance sheet of Leisure Time as of the closing date. In connection with the acquisition, the Company also paid in full all of the outstanding real estate debt on Leisure Time's campgrounds, which totaled $2.3 million. The acquisition of Leisure Time was accounted for as a purchase transaction; accordingly, operating results for AIC and Leisure Time are reported from the date of acquisition. No goodwill was recorded on the acquisition because the purchase price did not exceed the estimated values of the identifiable assets received less liabilities assumed. The allocation of the purchase price of Leisure Time is based on preliminary estimates of fair value, and may be revised at a later date. Set forth below are unaudited pro forma combined results of operations for the Company based on the assumption that the acquisition of Leisure Time was completed on July 1, 1998 (in thousands, except per share data):
For the year ended June 30, --------------------------- 2000 1999 ------------ ------------ (Unaudited) (Unaudited) Revenues $ 73,687 $ 75,099 Net income 6,741 4,159 Diluted income per common share $ .79 $ .49
NOTE 4 -- COMPREHENSIVE INCOME Statement of Financial Accounting Standards ("SFAS") No. 130 requires the Company to classify items of other comprehensive income by their nature in its financial statements and to display the accumulated balance of other comprehensive income separately from retained earnings and additional paid-in capital in the equity section of its consolidated balance sheet. Comprehensive income includes all changes in equity during a period except those resulting from investments by owners and distributions to owners, as well as net income reported on the income statement. Currently, the Company's only item of other comprehensive income is its foreign currency translation adjustment. The Company translates the balance sheet of its Canadian subsidiary into Page 48 49 U.S. dollars at exchange rates in effect at the balance sheet date. Profit and loss accounts are translated monthly at exchange rates in effect at that time. There is no tax effect on items of other comprehensive income. The following table provides statements of comprehensive income for the years ended June 30, 2000 and 1999 (dollars in thousands):
For the year ended June 30, --------------------------- 2000 1999 ------------ ------------ Net Income $ 9,249 $ 5,571 Other Comprehensive Income: Foreign Currency Translation Adjustment 2 (2) ------------ ------------ Comprehensive Income $ 9,251 $ 5,569 ============ ============
NOTE 5 -- NET INCOME PER SHARE SFAS No. 128 requires the Company to report basic and diluted net income per share. The table below sets forth the information necessary to compute basic and diluted net income per share for the years ended June 30, 2000, 1999 and 1998, including a summary of the components of the numerators and denominators of the basic and diluted net income per share computations for the periods presented (dollars and shares in thousands, except per share amounts):
For the year ended June 30, ------------------------------------ 2000 1999 1998 ---------- ---------- ---------- Net Income $ 9,249 $ 5,571 $ 24,879 ========== ========== ========== Weighted Average Number of Shares - Basic 7,981 7,630 7,407 Dilutive Options 613 824 975 Dilutive Warrants -- 21 16 ---------- ---------- ---------- Weighted Average Number of Shares - Diluted 8,594 8,475 8,398 ========== ========== ========== Net Income Per Share - Basic $ 1.16 $ .73 $ 3.36 ========== ========== ========== Net Income Per Share - Diluted $ 1.08 $ .66 $ 2.96 ========== ========== ==========
Since inception, the Company has not paid any dividends. The credit agreement ("Credit Agreement") between the Company and Foothill Capital Corporation ("Foothill") prohibits the payment of any cash dividends, without the consent of Foothill, until the Credit Agreement is terminated. Page 49 50 NOTE 6 -- RECEIVABLES CONTRACTS RECEIVABLE The components of contracts receivable as of June 30, 2000 and 1999, are summarized as follows (dollars in thousands):
June 30, ---------------------------- 2000 1999 ------------ ------------ Contracts receivable Memberships/undivided interest $ 7,656 $ 3,337 Lots 25 80 ------------ ------------ 7,681 3,417 Allowance for doubtful accounts (1,928) (1,027) Allowance for interest discount -- (98) Allowance for collection costs -- (98) Valuation allowance -- (33) ------------ ------------ 5,753 2,161 Interest receivable 22 23 ------------ ------------ $ 5,775 $ 2,184 ============ ============
Contracts Receivable Contracts receivable bear interest at rates ranging generally from 5.5% to 19.5%, with a weighted average stated rate of 13% at June 30, 2000 and 1999. The obligor's weighted average equity in the contracts receivable at June 30, 2000 and 1999, was 57% and 80%, respectively. As of June 30, 2000, 97% of the campground members and purchasers of lots had paid for their membership or lot in full. The Company has no obligation to refund moneys received or to provide further services to purchasers in the event a contract is canceled for the purchaser's nonperformance of contractual obligations. Contracts receivable related to undivided interests and lot sales are secured by deeds of trust on the related real estate. The Company does not require campground members to provide collateral or other security for related contracts receivable. Allowance for Doubtful Accounts In fiscal years 2000, 1999 and 1998, the Company reduced the allowance for doubtful accounts on the contracts receivable by $251,000, $886,000 and $1.0 million, respectively. These adjustments were made because the Company experienced lower contract losses than anticipated in these years. The allowance for doubtful accounts is an estimate of the contracts receivable that will cancel in the future and is determined based on historical cancellation rates and other factors deemed relevant to the analysis. The Company does not presently anticipate any further adjustments to the allowance for doubtful accounts on the contracts receivable. However, the allowance and the rate at which the Company provides for future losses on its contracts receivable could be increased or decreased in the future based on the Company's actual collection experience. Page 50 51 Allowance for Interest Discount Amortization of the allowance for interest discount totaled $98,000, $136,000 and $221,000 for the years ended June 30, 2000, 1999 and 1998, respectively, which increased interest income. This allowance was fully amortized at June 30, 2000. Allowance for Collection Costs Amortization of the allowance for collection costs totaled $98,000, $136,000 and $230,000 for the years ended June 30, 2000, 1999 and 1998, respectively, which decreased general and administrative expense. This allowance was fully amortized at June 30, 2000. Valuation Allowance Amortization of the valuation allowance totaled $33,000, $45,000 and $72,000 for the years ended June 30, 2000, 1999 and 1998, respectively, which increased interest income. This allowance was fully amortized at June 30, 2000. At June 30, 2000, scheduled future receipts on contracts receivable are as follows (dollars in thousands):
Memberships and Undivided Interests Lots Total -------------------- -------------------- -------------------- 2001 $ 2,553 $ 16 $ 2,569 2002 2,020 6 2,026 2003 1,427 1 1,428 2004 761 1 762 2005 454 1 455 Thereafter 463 -- 463 -------------------- -------------------- -------------------- Total $ 7,678 $ 25 $ 7,703 ==================== ==================== ====================
The Company operates 63 campgrounds located in 17 states and British Columbia, Canada. The largest percentage of campground members (approximately 32%) reside in California and, as of June 30, 2000, contracts receivable from members who purchased memberships in California totaled approximately $1.6 million. A large percentage of members also reside in Washington and Oregon and, as of June 30, 2000, contracts receivable from members who purchased memberships in Washington and Oregon totaled $2.9 million and $1.2 million, respectively. Page 51 52 NOTE 7 -- CAMPGROUND PROPERTIES Campground properties consisted of the following as of June 30, 2000 and 1999 (dollars in thousands):
June 30, ---------------------------- 2000 1999 ------------ ------------ Land held for sale $ 2,895 $ 2,917 Campground land at campgrounds where right-to-use memberships are sold 20,888 11,129 Campground land at campgrounds where undivided interest were sold 2,093 2,071 Property and equipment 42,361 38,171 Construction in progress 146 149 Accumulated depreciation (20,111) (17,496) ------------ ------------ $ 48,272 $ 36,941 ============ ============
The Company sells campground memberships that give members the right to use one or more of the Company's campgrounds but do not convey a deeded interest in the campgrounds. Until 1990, the Company also sold campground memberships that gave members a deeded undivided interest in one of six campgrounds. At the six campgrounds where undivided interests were sold, the Company is not required to seek the consent of the campground members to sell or encumber the Company's interest in the campgrounds. The campground properties are encumbered by certain borrowings as described in Note 9. As of June 30, 2000 and 1999, the Company owned the following property at resorts not related to the campground operations (dollars in thousands):
June 30, --------------------------- 2000 1999 ------------ ------------ Land held for sale $ 70 $ 70 Property and equipment -- 7 Accumulated depreciation -- (2) ------------ ------------ $ 70 $ 75 ============ ============
Page 52 53 NOTE 8 -- DEFERRED REVENUE AND DEFERRED SELLING EXPENSES Deferred revenue was comprised of the following as of June 30, 2000 and 1999 (dollars in thousands):
June 30, --------------------------- 2000 1999 ------------ ------------ Deferred revenue - Campground membership sales $ 16,812 $ 8,464 Campground membership dues 15,466 14,574 Other 1,805 1,687 ------------ ------------ $ 34,083 $ 24,725 ============ ============
Components of the change in deferred membership selling expenses and deferred membership sales revenue are as follows (dollars in thousands):
For the years ended June 30, -------------------------------------------- 2000 1999 1998 ------------ ------------ ------------ Deferred membership selling expenses, beginning of year $ 2,065 $ 1,625 $ 1,391 Deferred 4,110 1,170 794 Recognized (998) (730) (560) ------------ ------------ ------------ Increase in deferral 3,112 440 234 ------------ ------------ ------------ Deferred membership selling expenses, end of year $ 5,177 $ 2,065 $ 1,625 ============ ============ ============ Deferred membership sales revenue, beginning of year $ 8,464 $ 6,943 $ 6,303 Membership contracts originated 13,912 5,480 3,867 Less provision for doubtful accounts (709) -- -- ------------ ------------ ------------ Membership contracts originated, net 13,203 5,480 3,867 Membership revenue recognized (4,855) (3,959) (3,227) ------------ ------------ ------------ Increase in deferral 8,348 1,521 640 Deferred membership sales revenue, end of year $ 16,812 $ 8,464 $ 6,943 ============ ============ ============
NOTE 9 -- LONG-TERM DEBT CREDIT AGREEMENT WITH FOOTHILL On June 30, 2000, the Company had $9.6 million of outstanding borrowings under the Credit Agreement with Foothill, and it had the ability to borrow an additional $4.7 million for working capital purposes. Under the Credit Agreement, the first $15.0 million of borrowings bear interest at prime plus .25% per annum and borrowings over $15.0 million and up to $25.0 million bear interest at prime plus .50% per annum, and borrowings over $25.0 million bear interest at prime plus 1.5% per annum, subject to a minimum interest rate of 9% per annum (reduced to 7% per annum in June 1999). All borrowings under the Credit Agreement will mature on January 17, 2003. Page 53 54 The Company's ability to borrow under the Credit Agreement for working capital purposes is subject to continued compliance by the Company with the financial covenants and other requirements of the Credit Agreement, including certain covenants respecting minimum earnings before interest, taxes, depreciation and amortization, and minimum tangible net worth. The Credit Agreement prohibits the Company from borrowing from other sources in significant amounts except for equipment purchases. The Company has granted liens on substantially all of its assets to secure its obligations under the Credit Agreement. In addition, the Company's subsidiaries other than an immaterial utility subsidiary have guaranteed the Company's obligations under the Credit Agreement and, subject to certain limitations, have granted liens on substantially all of their assets to secure their guarantees. The Credit Agreement limits the type of investments in which the Company may invest its available cash, resulting in a relatively low yield. PIK NOTES AND PIK NOTE REPURCHASES In July 1996, the Company issued $40.2 million principal amount of 12% Senior Subordinated Pay-in-Kind Notes Due 2003 ("PIK Notes") in a transaction that was accounted for as a Troubled Debt Restructuring, whereby the restructured debt was recorded at the carrying value of the old debt and no gain or loss was recorded on the transaction. The Company recorded a deferred gain of $303,000 in connection with the transaction and amortized it as a reduction of interest expense using the effective interest method over the term of the PIK Notes. Upon redemption of the PIK Notes in December 1998, the remaining deferred gain of $138,000 was recorded as a reduction of interest expense. In January 1997, the Company issued an additional $2.4 million principal amount of PIK Notes in lieu of cash interest. In June 1997, the Company repurchased $13.4 million principal amount of PIK Notes at a cost of $12.6 million, including accrued interest. In July 1997, January 1998 and July 1998, the Company issued an additional $1.7 million, $1.9 million and $2.0 million principal amount of PIK Notes, respectively, in lieu of cash interest. In December 1998, the Company redeemed all $34.8 million principal amount of PIK Notes outstanding and paid $1.7 million of accrued interest. The Company funded this redemption with $12.5 million of its existing cash and $24.0 million of new borrowings under the Credit Agreement with Foothill. Page 54 55 BALANCE SHEET PRESENTATION Balance sheet presentation of the current and long-term components of the Company's outstanding debt as of June 30, 2000 and 1999, is reflected below (dollars in thousands):
2000 1999 ------------ ------------ Current portion of long-term debt: Borrowings under Credit Agreement $ 2,571 $ 2,100 Notes and mortgages 334 -- ------------ ------------ 2,905 2,100 ============ ============ Long-term debt: Borrowings under Credit Agreement 7,043 8,787 ============ ============ Total debt $ 9,948 $ 10,887 ============ ============
NOTE 10 -- INCOME TAXES The Company and its subsidiaries have entered into tax sharing agreements, pursuant to which they file federal income tax returns on a consolidated basis and allocate tax benefits and liabilities as provided in the agreements. The agreements provide generally that a subsidiary will reimburse or be reimbursed by the Company in an amount equal to 100% of any tax amounts that would have been due or refundable, calculated as if the subsidiary were a stand-alone taxpayer. The differences, expressed as a percentage of pretax income, between statutory and effective federal income tax rates are as follows:
For the years ended June 30, ---------------------------------------- 2000 1999 1998 ---------- ---------- ---------- Statutory tax rate 34.0% 34.0% 34.0% Provision for state income taxes 8.4 -- 2.7 Alternative minimum taxes 3.0 -- 2.6 Deferred tax provision (benefit) (80.8) 29.6 (63.6) Unrecorded net operating loss (34.0) (34.0) (34.0) ---------- ---------- ---------- (69.4%) 29.6% (58.3%) ========== ========== ==========
At June 30, 2000, the Company had estimated net operating tax loss carryforwards ("NOLs") of $20.9 million, expiring in years 2010 through 2014, as follows (dollars in thousands):
Year ending Amount June 30, expiring ------------ ---------- 2010 $ 13,098 2011 5,655 2014 2,143 ---------- $ 20,896 ==========
Page 55 56 The NOLs available for future utilization were generated by a combination of operating losses and interest expense. Since 1995, the Company has instituted a number of cost-cutting moves, including closing and disposing of campgrounds and decreasing campground operating costs and general and administrative expenses. In addition, the Company has reduced its debt load and related interest expense. The Company has generated book income before taxes of at least $5.4 million in each of the last three years. In assessing the likelihood of utilization of existing NOLs, management considered the Company's historical results and the current operating environment. A reconciliation of the Company's income before taxes for financial statement purposes to taxable income (loss) for the three years ended June 30, 2000 is as follows (dollars in thousands):
For the year ended June 30, -------------------------------------- 2000 1999 1998 ---------- ---------- ---------- Income before taxes for financial statement purposes $ 5,458 $ 7,915 $ 15,716 Temporary differences related to: Sales of membership contracts 1,800 1,079 406 Interest expense related to PIK Notes -- (10,313) 3,351 Contracts receivable 1,127 966 5,398 Gain on sale of assets 39 (131) (1,299) Other (1,093) (1,659) (810) ---------- ---------- ---------- Total temporary differences 1,873 (10,058) 7,046 ---------- ---------- ---------- Permanent difference related to: Non-qualified stock options (447) -- -- Other 74 74 63 ---------- ---------- ---------- Total permanent differences (373) 74 63 ---------- ---------- ---------- Taxable income (loss) $ 6,958 $ (2,069) $ 22,825 ========== ========== ==========
Temporary differences for each of the years presented are primarily related to revenue recognition on membership contracts, interest expense deductions, gains on collections of the contracts receivable portfolio and gains on asset sales. For financial statement purposes, the Company recognizes revenue from the sale of membership contracts, and expenses directly related to the sale, over the expected life of the membership. For tax purposes, in fiscal years 1999 and 1998, the revenue and directly related expenses were recognized in the year of sale. In fiscal 2000, for tax purposes, the Company elected to recognize revenue from the sale of membership contracts using the installment method, whereby revenue is recognized as cash is collected. The temporary difference related to the sale of membership contracts increased taxable income by $1.8 million, $1.1 million and $406,000 in the years ended June 30, 2000, 1999 and 1998, respectively. Deductions for interest expense related to the PIK Notes were deferred for tax purposes until the PIK Notes were redeemed in December 1998. The temporary difference related to interest expense on the PIK Notes decreased taxable income by $10.3 million in the year ended June 30, 1999, and increased taxable income by $3.4 million in the year ended June 30, 1998. Page 56 57 The tax basis in the contract receivable portfolio is different than the basis for financial statement purposes, primarily as a result of elections made for tax purposes and a difference in the timing of deductions for bad debt expense. The temporary difference related to basis differences in the contract receivable portfolio increased taxable income by $1.1 million, $966,000 and $5.4 million in the years ended June 30, 2000, 1999 and 1998, respectively. The tax basis in the Company's property, plant and equipment is different than the basis for financial statement purposes due to the timing of depreciation expense deductions, elections made for tax purposes and write-downs of assets used in the operation of resorts not related to the campground operations. As a result, when assets are sold, the gain or loss for tax purposes is different than the gain or loss for book purposes. The temporary difference related to basis differences in assets sold increased taxable income by $39,000 in the year ended June 30, 2000, and decreased taxable income by $131,000 and $1.3 million in the years ended June 30, 1999 and 1998, respectively. Other temporary differences, which primarily relate to the timing of payments for accrued expenses, reduced taxable income by $1.1 million, $1.7 million and $810,000 in the years ended June 30, 2000, 1999 and 1998, respectively. Permanent differences consist primarily of taxable expenses created by the exercise of non-qualified stock options and a reduction in taxable expenses related to non-deductible meals and entertainment expenses. The permanent difference related to non-qualified stock options decreased taxable income by $447,000 in the year ended June 30, 2000. The permanent difference related to non-deductible meals and entertainment expenses increased taxable income by $74,000 in the years ended June 30, 2000 and 1999 and by $63,000 in the year ended June 30, 1998. The components of deferred income taxes as of June 30, 2000 and 1999, were as follows (dollars in thousands):
2000 1999 ------------ ------------ Deferred Tax Assets - Federal Net operating loss carryforwards (NOLs) $ 7,104 $ 9,322 Membership sales 3,956 2,175 Alternative minimum tax credit carryover 1,563 552 Unpaid expenses 1,729 1,938 Restructuring costs 1,397 1,384 Deferred revenue 423 486 Bad debt provision 1,102 172 Other 333 306 ------------ ------------ 17,607 16,335 ------------ ------------ Deferred Tax Liabilities - Federal Property basis differences (6,480) (2,720) Purchase discount amortization (46) (112) Installment sales (1,733) -- ------------ ------------ (8,259) (2,832) ------------ ------------ Deferred Tax Liability - State (206) -- ------------ ------------ Net deferred tax assets before valuation allowance 9,142 13,503 Valuation allowance -- (5,807) ------------ ------------ Net deferred tax assets after valuation allowance $ 9,142 $ 7,696 ============ ============
Page 57 58 SFAS No. 109, which provides guidance on reporting for income taxes, requires the establishment of a valuation allowance to reflect the likelihood of realization of deferred tax assets. Prior to fiscal 1998, the Company provided a valuation allowance for the amount by which deferred tax assets exceeded deferred tax liabilities. However, the Company periodically assesses the realizability of its deferred tax assets and considers whether it is more likely than not that the tax benefits will be realized. The ultimate realization of the deferred tax assets is dependent upon the Company having future taxable income during the periods in which the NOLs may be utilized and other deferred tax assets become deductible. At the end of fiscal 1998, management's assessment, which considered scheduled reversals of deferred tax assets and liabilities, projected future taxable income, and the carryforward periods of the Company's NOLs, was that it is more likely than not that the Company would realize the benefits of a significant portion of the net deferred tax assets. As a result, at June 30, 1998, the Company reduced the valuation allowance by $10.0 million, resulting in net deferred tax assets after valuation allowance of $10.0 million. In fiscal 1999 the Company reduced the valuation allowance by $401,000, as a result of the current tax deduction provided by the redemption of the PIK Notes. Prior to the redemption, the Company deferred deducting the interest expense on the PIK Notes for tax purposes because interest was paid by issuing additional PIK Notes. The valuation allowance associated with the PIK Note interest deduction was reduced after the redemption because the Company determined that it is more likely than not that it would realize the tax benefits of those deductions. At June 30, 2000, the Company reversed the remaining $5.8 million of the valuation allowance because management believes that it is more likely than not that the Company will generate sufficient taxable income to realize the net deferred tax assets based upon the current estimates of future taxable income. The ultimate realization of these income tax benefits will require aggregate taxable income of approximately $20.9 million during the carryforward period. The Company will not have to increase current levels of income to generate this aggregate taxable income over such period. Although the Company has experienced a declining membership base, it does not expect the net effect of such decline to prevent the realization of the net deferred tax assets. NOTE 11 -- COMMITMENTS AND CONTINGENCIES COMMITMENTS Lease Commitments The Company leases equipment and facilities under noncancelable operating leases with terms in excess of one year. At June 30, 2000, the Company's future obligations under noncancelable operating leases were as follows (dollars in thousands):
Year ending June 30, Amount ----------- ------ 2001 $884 2002 580 2003 267 2004 111 2005 110
Page 58 59 Accrued Construction Costs The Company had recorded liabilities of $1.9 million at both June 30, 2000 and 1999, for amounts necessary to complete improvements provided in registration statements filed with the U.S. Department of Housing and Urban Development at resorts not related to the campground operations. The costs of such improvements are based upon engineering estimates and are classified as a current liability in the accompanying consolidated balance sheets. CONTINGENCIES General Liability Insurance Commencing July 1, 1998, the Company obtained insurance covering general liability losses up to an annual limit of $27.0 million, with no self-insured deductible. Prior to this date, the Company's insurance covered general liability losses up to an annual limit of $26.8 million, but required the Company to pay the first $250,000 per occurrence, with an annual aggregate exposure of $2.0 million. The Company has provided a liability for estimated known and unknown claims related to uninsured general liability risks based on actuarial estimates. As of June 30, 2000 and 1999, the Company's recorded liability for estimated losses related to uninsured general liability claims totaled $650,000 and $1.1 million, respectively, which is included in other liabilities in the accompanying consolidated balance sheets. Employee Health Insurance The Company has employee benefit plans that are funded primarily through employer and employee contributions (see Note 16). Workers' Compensation Insurance Commencing July 1, 1998, the Company obtained insurance covering workers' compensation claims with no self-insured deductible. Prior to this date, the Company's insurance program required the Company to pay up to $250,000 per occurrence and to deposit funds with the insurance company to pay claims in excess of the estimated claims that were covered by the amounts originally paid by the Company. These deposits were generally expensed in the years the deposits were made because the Company anticipated that the deposits would be used to cover claims. However, in fiscal 1998, the Company received refunds totaling $1.3 million for deposits expensed in previous years, which were recorded as nonrecurring income. Declining Membership Base The Company derives a significant portion of its ongoing operating revenue from its campground members (93% in fiscal 2000). The Company's membership base has declined over the past five fiscal years. Although the acquisition of Leisure Time increased the size of the membership base, the Company expects that, notwithstanding new sales, the membership base will continue to decline at the rate of approximately 3% per year. The Company attributes this attrition principally to its aging membership base, of whom approximately 50% are senior citizens. Moreover, the Company estimates that the memberships sold in recent fiscal years will have an expected life that is shorter than the expected life of the memberships previously sold by the Company. To stop the continuing decline in the Company's membership base, the Company must increase its campground membership sales over current levels or acquire members through the purchase of other membership campground organizations, similar to the acquisition of Leisure Time. Page 59 60 Environmental Issues Certain environmental issues may exist at some of the Company's campgrounds concerning underground storage tanks, sewage treatment plants and septic systems, and waste disposal. Management has reviewed these issues and believes that they will not have a material adverse impact on the Company's operations or financial position. Litigation Foxwood Property Owners Association, Inc. vs. Foxwood Corporation, filed on February 18, 1999 in the Court of Common Pleas of Oconee County, South Carolina, under Case No. 99-37-CP-88. In this action, the plaintiff brought suit against a subsidiary of the Company alleging that the defendant owes the plaintiff in excess of $2.5 million for past due maintenance fees on subdivided lots owned by the defendant. The defendant denies the claim and is vigorously defending the lawsuit. Although discovery in this lawsuit has not been completed, management does not believe that it will have a material adverse impact on the Company's operations or financial position. The Company is involved in certain claims and litigation arising in the normal course of business. Management believes that the eventual outcome of these claims and litigation will not have a material adverse impact on the Company's operations or financial position. NOTE 12 -- SHAREHOLDERS' EQUITY The Company had shares of Common Stock outstanding as follows: June 30, 1997 7,383,276 Issuances 53,807 Repurchases 0 --------- June 30, 1998 7,437,083 Issuances 662,245 Repurchases (3,200) --------- June 30, 1999 8,096,128 Issuances 74,364 Repurchases (189,900) --------- June 30, 2000 7,980,592 =========
Transfer of Common Stock is subject to restrictions designed to avoid an "ownership change" within the meaning of Section 382 of the Internal Revenue Code of 1986, as amended (the "Code"). Such restrictions are set forth in Article IX of the Company's Restated Certificate of Incorporation. Article IX generally restricts, until June 30, 2011 (or earlier in certain events), direct or indirect transfer of Common Stock that would without the approval of the Board of Directors of the Company (i) increase to more than 4.75% the percentage ownership of Common Stock of any person who at any time during the preceding three-year period did not own more that 4.75% of the Common Stock, (ii) increase the percentage of Common Stock owned by any person that during the preceding three-year period owned more than 4.75% of the Common Stock, or by any group of persons treated as a "5 Percent Shareholder" (as defined in the Code but substituting "4.75%" for "5 Percent"), or (iii) cause an "ownership change" of the Company. Article IX provides that any direct or indirect transfer of Common Stock in violation of Article IX is void ab initio as to the purported transferee, and the purported transferee will not be recognized as the owner of shares acquired in violation of Article IX for any purpose, including Page 60 61 for purposes of voting and receiving dividends or other distributions in respect of Common Stock. Any shares purportedly acquired in violation of Article IX will be transferred to a trustee who will be required to sell them. The Company's Restated Certificate of Incorporation provides for the issuance of 15,000,000 shares of Common Stock, par value of $.01 per share. In addition, the Company's Restated Certificate of Incorporation provides for the issuance of 1,500,000 shares of preferred stock, par value $.01 per share, none of which have been issued to date. The Company has granted stock options to the Company's CEO and other key employees and non-employee directors (see Note 15). Since inception, the Company has not paid any dividends. The Credit Agreement prohibits the payment of any cash dividends on the Common Stock without the consent of Foothill until the Credit Agreement is terminated. NOTE 13 -- SUPPLEMENTAL CASH FLOW INFORMATION Supplemental disclosures of non-cash investing and financing activities required by SFAS No. 95 "Statement of Cash Flows" are presented below for the years ended June 30, 2000, 1999 and 1998 (dollars in thousands):
For the year ended June 30, ------------------------------------ Non-cash payment of PIK Note interest (see Note 9) 2000 1999 1998 -------------------------------------------------- ---------- ---------- ---------- PIK Notes issued in lieu of cash interest payment $ -- $ 1,969 $ 3,610
NOTE 14 -- DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS SFAS No. 107 requires an entity to disclose the estimated fair value of its financial instrument assets and liabilities. Significant estimates and present value calculations were used by the Company for purposes of this disclosure. The estimated fair values of the Company's financial instruments as of June 30, 2000 and 1999, as well as their carrying amounts as reported in the accompanying consolidated balance sheets, are as follows (dollars in thousands):
June 30, 2000 June 30, 1999 ------------------------ ----------------------- Carrying Carrying Amount Fair Value Amount Fair Value ---------- ---------- ---------- ---------- Financial Assets: Cash and cash equivalents $ 2,420 $ 2,420 $ 2,197 $ 2,197 Restricted cash 1,320 1,320 1,240 1,240 Contracts receivable 7,703 3,440 Less: allowances and discount (1,928) (1,256) ---------- ---------- 5,775 5,800 2,184 2,250 Financial Liabilities: Borrowings under Credit Agreement 9,614 9,614 10,887 10,887 Notes and mortgages 334 334 -- --
Page 61 62 The following methods and assumptions were used to estimate the fair value of each class of the Company's financial instruments as of June 30, 2000 and 1999, for which it is practical to estimate that value. Cash and Cash Equivalents and Restricted Cash The carrying amount approximates fair value because of the short maturity of these instruments. Borrowings under Credit Agreement The carrying amount approximates fair value because the borrowings under the Credit Agreement bear a market rate of interest. Contracts Receivable The fair value of contracts receivable was estimated by discounting the future cash flows using the current rates at which the Company estimates a similar loan portfolio would be purchased by a willing third party, after considering risk factors regarding collectibility and future collection costs. Changes in assumptions or estimation methodologies may have a material effect on these estimated fair values. Additionally, lack of uniform valuation methodologies introduces a greater degree of subjectivity to these estimated values. The Company did not have any financial instruments as of the balance sheet dates presented that were held for trading purposes. NOTE 15 -- STOCK OPTIONS AND WARRANTS STOCK OPTIONS CEO Options At their annual meeting in November 1996, the shareholders of the Company approved the grant to the Company's CEO of options to purchase 664,495 shares of Common Stock at $0.69 per share. These options are 100% vested and are exercisable for a period of ten years while the CEO is in the employ of the Company, subject to certain exceptions. The exercise of the options, however, is subject to restrictions designed to prevent an "ownership change" for federal tax purposes (see Note 12). As of the date of this report, 344,927 of these options have been exercised. 1991 Employee Plan Effective December 31, 1991, the Company adopted the 1991 Employee Stock Incentive Plan (the "1991 Employee Plan") to enable the Company and its subsidiaries to attract, retain and motivate their officers, employees and directors. Awards under the 1991 Employee Plan may take various forms, including (i) shares of Common Stock, (ii) options to acquire shares of Common Stock ("Options"), (iii) securities convertible into shares of Common Stock, (iv) stock appreciation rights, (v) phantom stock or (vi) performance units. Options granted under the 1991 Employee Plan may be (i) incentive stock options ("ISOs"), which have certain tax benefits and restrictions, or (ii) non-qualified stock options ("Non-qualified Options"), which do not have any tax benefits and have few restrictions. Page 62 63 The Compensation Committee or, in certain circumstances, the Board of Directors may grant awards under the 1991 Employee Plan until December 30, 2001. The recipient of an award duly granted on or prior to such date may thereafter exercise or settle it in accordance with its terms, although the Company may not issue any shares of Common Stock pursuant to any award after December 30, 2011. The Board of Directors may amend or terminate the 1991 Employee Plan at any time and in any manner, provided that (i) an amendment or termination may not affect an award previously granted without the recipient's consent, and (ii) an amendment will not be effective until the shareholders approve it if any national securities exchange or securities association that lists any of the Company's securities requires shareholder approval or if Rule 16b-3 requires shareholder approval. The Company reserved 291,780 shares of Common Stock for issuance under the 1991 Employee Plan. To date, options for 163,783 shares are outstanding under the 1991 Employee Plan and options for 127,499 shares have been exercised. 153,783 of the outstanding options are fully vested and the remaining 10,000 options will vest at a rate of 50% per year over the next two years. The options have a term of 10 years from the date of grant. 1993 Employee Plan On December 2, 1993, the Company adopted the 1993 Stock Option and Restricted Stock Purchase Plan (the "1993 Employee Plan") in order to enable the Company and it subsidiaries to attract, retain and motivate their officers and employees. Awards under the 1993 Employee Plan are restricted to (i) awards of the right to purchase shares of Common Stock ("Stock Awards"), or (ii) awards of Options, which may be either ISOs or Non-qualified Options. The purchase price for any Stock Awards and the exercise price for any Non-qualified Options may be less than the fair market value of the Common Stock on the date of grant. The exercise price of any ISOs may not be less than the fair market value of the Common Stock on the date of grant. The Compensation Committee or, in certain circumstances, the Board of Directors may grant awards under the 1993 Employee Plan until October 20, 2003. The termination of the 1993 Employee Plan, however, will not alter or impair any rights or obligations under any award previously granted under the plan. The Board of Directors may amend or terminate the 1993 Employee Plan at any time and in any manner, provided that (i) an amendment or termination may not affect an award previously granted without the recipient's consent, (ii) an amendment will not be effective until the shareholders approve it if any national securities exchange or securities association that lists any of the Company's securities requires shareholder approval or if Rule 16b-3 requires shareholder approval and (iii) the shareholders must approve any amendment decreasing the minimum exercise price specified in the plan for any ISO granted thereunder. The Company reserved 285,919 shares of Common Stock for issuance under the 1993 Employee Plan. The 1993 Employee Plan, however, limits the number of shares of Common Stock with respect to which awards can be made in any calendar year to any one participant to 200,000 shares. To date, options for 130,917 shares are outstanding under the 1993 Employee Plan and options for 153,000 shares have been exercised. 125,084 of the outstanding options are fully vested and the remaining 8,333 options will vest at a rate of 50% per year over the next two years. The options have a term of 10 years from the date of grant. Page 63 64 1999 Employee Plan On November 18, 1999, the Company adopted the 1999 Stock Option and Restricted Stock Purchase Plan (the "1999 Employee Plan") in order to enable the Company and it subsidiaries to attract, retain, and motivate their officers, employees and directors. Awards under the 1999 Employee Plan are restricted to (i) Stock Awards, or (ii) awards of Options, which may be either ISOs or Non-qualified Options. The purchase price for any Stock Awards and the exercise price for any Non-qualified Options may be less than the fair market value of the Common Stock on the date of grant. The exercise price of any ISOs may not be less than the fair market value of the Common Stock on the date of grant. The Compensation Committee or, in certain circumstances, the Board of Directors may grant awards under the 1999 Employee Plan until September 27, 2009. The termination of the 1999 Employee Plan, however, will not alter or impair any rights or obligations under any award previously granted under the plan. The Board of Directors may amend or terminate the 1999 Employee Plan at any time and in any manner, provided that (i) an amendment or termination may not affect an award previously granted without the recipient's consent, (ii) an amendment will not be effective until the shareholders approve it if any national securities exchange or securities association that lists any of the Company's securities requires shareholder approval and (iii) the shareholders must approve any amendment decreasing the minimum exercise price specified in the plan for any ISO granted thereunder. The Company reserved 140,000 shares of Common Stock for issuance under the 1999 Employee Plan. As of the date of this report, no awards had been made under the 1999 Employee Plan. Director Plan On December 2, 1993, the Company adopted the 1993 Director Stock Option Plan (the "Director Plan"), which provides for the grant of Non-qualified Options to non-employee directors of the Company. The Company reserved 50,000 shares of Common Stock for issuance under the Director Plan. To date, options for 40,000 shares are outstanding under the Director Plan, all of which are vested, and options for 10,000 shares have been exercised. The options have a term of 10 years from the date of grant. The Director Plan was a "formula plan," pursuant to which each non-employee director automatically received a grant of Non-qualified Options to purchase 5,000 shares of Common Stock on the day immediately after each annual meeting of the shareholders at which directors are elected, beginning with the annual meeting held in December 1993. If on any such day, the number of shares of Common stock remaining available for issuance under the Director Plan was insufficient for the grant of the total number of Non-qualified Options to which all participants would otherwise be entitled, each participant received Non-qualified Options to purchase a proportionate number of the available number of remaining shares. The exercise price of each Non-qualified Option is equal to the fair market value on the date of grant of such Option as determined under the Director Plan. Generally, the Director Plan specifies that such fair market value is the average trading price of the Common Stock during the period beginning 45 days before the date of grant and ending 15 days before the date of grant. Page 64 65 SFAS No. 123 Disclosures SFAS No. 123 defines a fair value method of accounting for employee stock options which provides for compensation cost to be charged to results of operations at the grant date. The Company has adopted the disclosure-only provisions of SFAS No. 123 and follows the accounting treatment prescribed by Accounting Pronouncement Bulletin Opinion No. 25 ("APB 25") in accounting for stock options issued to its employees and directors. Accordingly, no compensation cost was recognized in connection with the grant of options during the periods presented. Had compensation cost for the stock options issued been based on the fair value of the options at the grant dates, consistent with SFAS No. 123, the Company's net income and net income per share (diluted) for the years ended June 30, 2000, 1999 and 1998, would have been $9.2 million or $1.08 per share, $5.5 million or $.65 per share, and $24.8 million or $2.95 per share, respectively. Pro forma results under SFAS No. 123 for the years presented are not likely to be representative of future pro forma results because, for example, additional awards may be made in future years. Set forth below is a summary of awards of stock options made by the Company during the years ended June 30, 2000, 1999 and 1998, and awards outstanding as of the end of those years:
2000 1999 1998 ------------------------ ------------------------ ------------------------ Weighted Weighted Weighted Average Average Average Exercise Exercise Exercise Shares Price Shares Price Shares Price ---------- ---------- ---------- ---------- ---------- ---------- Options outstanding, beginning of year 831,268 $ 1.05 1,191,495 $ .78 1,224,495 $ .71 Options granted -- -- 55,200 $ 4.15 25,000 $ 3.71 Options cancelled (2,500) $ 4.25 (5,000) $ .63 (7,501) $ .63 Options exercised (72,000) $ .72 (410,427) $ .71 (50,499) $ .70 ---------- ---------- ---------- ---------- ---------- ---------- Options outstanding, end of year 756,768 $ 1.07 831,268 $ 1.05 1,191,495 $ .78 ========== ========== ========== Options exercisable, end of year 738,435 $ .99 801,268 $ .83 1,152,332 $ .79 ========== ========== ========== Shares available for grant, end of year 142,500 n/a -- n/a 50,200 n/a ========== ========== ==========
The weighted-average fair value of stock options granted by the Company during the years ended June 30, 1999 and 1998 was $1.74 and $.78, respectively. No options were granted during the year ended June 30, 2000. The value of each option grant was estimated as of the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions: (1) a risk-free interest rate of 5.82% for fiscal 1999 and 5.41% for fiscal 1998, (2) an expected life of three years for 1999 and 1998, (3) expected volatility of 52.58% for fiscal 1999 and 54.56% for fiscal 1998, and (4) no dividend yield, as the Company has not paid any dividends since inception. The Credit Agreement substantially limits the payment of cash dividends. Page 65 66 The following table summarizes information about the Company's stock options outstanding as of June 30, 2000:
Options Outstanding Options Exercisable Weighted Weighted Weighted Number Average Average Number Average Outstanding Remaining Exercise Exercisable Exercise Range of Prices at 6/30/00 Contractual Life Price at 6/30/00 Price ------------------- ------------- ------------------- ------------ ------------- ------------- Option Plans: $ .59 - $1.08 259,500 5.87 years $ .77 259,500 $ .77 $3.71 - $4.25 77,700 8.39 years $4.08 59,367 $4.02 CEO Options: $.69 419,568 6.08 years $ .69 419,568(1) $ .69 ------------- ------------- 756,768 6.25 years $1.07 738,435 $ .99 ============= =============
(1) As previously discussed, the options granted to the Company's CEO, although 100% vested, are subject to restrictions designed to prevent an "ownership change" for federal income tax purposes. WARRANTS In December 1991, the Company issued warrants to acquire 194,521 shares of Common Stock at $4.24 per share, all of which were exercised during fiscal 1999. In June 1992, the Company issued warrants to acquire 290,314 shares of Common Stock at $4.24 per share, of which 3,308 were exercised during fiscal 1998 and 49,787 were exercised during fiscal 1999. The remaining 237,219 warrants expired on June 30, 1999 without being exercised. In March 1994, the Company issued warrants to acquire 10,170 shares of Common Stock at $1.625 per share, of which 7,510 were exercised during fiscal 1999. The remaining 2,660 warrants expired on March 31, 1999 without being exercised. NOTE 16 -- EMPLOYEE BENEFIT PLANS Flexible Benefits Plan Trust Fund Effective July 1, 1992, the Company established a trust (the "Trust") to fund the Company's employee benefit plans (collectively, the "Plans"). The Plans include the Company's medical plan, dental plan, disability plan, life insurance plan, and accidental death and dismemberment plan and any other employee welfare benefit plan permissible under Section 3(1) of the Employee Retirement Income Security Act of 1974. The Company has adopted a flexible benefits plan established pursuant to Section 125 of the Code to furnish eligible employees with a choice of receiving cash or certain statutory taxable or non-taxable benefits under the plan. The medical and dental benefits provided to the Company's employees under the Plans are funded primarily through employer and employee contributions to the Trust. In addition, the Company has purchased stop loss insurance which protects the Plans against claims in excess of set policy amounts. The Company has provided a liability for estimated future claims of $817,000 and $907,000 at June 30, 2000 and 1999, respectively, which is included in other liabilities in the accompanying consolidated balance sheets. This liability is based on actuarial estimates of amounts needed to fund expected claims, as well as premium payments and administrative costs of the Plans. Page 66 67 The Company from time-to-time makes contributions to the Trust, which are irrevocable. Trust assets may not revert to or inure to the benefit of the Company. Neither the Company, administrator, nor trustee is responsible for the adequacy of the Trust. While the trustee has virtual plenary authority to manage and invest trust assets, the trustee is required to use trust assets and income exclusively to provide benefits under the Plans and to defray reasonable expenses of administering the Plans. Employee Savings Trust Effective July 1, 1994, the Company adopted the Thousand Trails, Inc. Employees Savings Trust (the "401(k) Plan") for the purpose of establishing a contributory employee savings plan exempt under Section 401(k) of the Code. An eligible employee participating in this plan may contribute up to 15% of his or her annual salary, subject to certain limitations. In addition, the Company may make discretionary matching contributions as determined annually by the Company. The Company made matching contributions totaling approximately $152,000 for the year ended June 30, 2000, and has committed to make matching contributions for the calendar year ended December 31, 2000, in an amount equal to 45% of the voluntary contributions made by each participant, up to 4% of the participant's annual compensation (or a maximum of 1.8% of the participant's annual compensation). Employer contributions are subject to a seven-year vesting schedule. Non-Qualified Deferred Compensation Plan Effective April 23, 1998, the Company established the Thousand Trails, Inc. Non-Qualified Deferred Compensation Plan (the "Non-Qualified Plan") for the purpose of establishing a deferred compensation plan for certain "highly compensated" employees of the Company. An eligible employee participating in this plan may contribute up to 10% of his or her annual salary subject to certain limitations. In addition, the Company may make discretionary matching contributions determined solely at the discretion of the Company. The Company made matching contributions of approximately $10,000 for the year ended June 30, 2000, and has committed to make matching contributions for the calendar year ended December 31, 2000, in an amount equal to 45% of the combined voluntary contributions to the Non-Qualified Plan and 401(k) Plan made by each participant, up to 4% of the participant's annual compensation (or a maximum of 1.8% of the participants annual compensation). Employer contributions are fully vested at the time the contributions are made. Employee Stock Purchase Plan Effective August 1, 1999, the Company adopted the Thousand Trails, Inc. Employee Stock Purchase Plan (the "Stock Purchase Plan") to give employees and non-employee directors of the Company an opportunity to purchase Common Stock through payroll deductions. Under the terms of the Stock Purchase Plan, participants may defer between 1% and 10% of their annual compensation, which is used to purchase shares of Common Stock on a semi-annual basis. The purchase price paid by participants is 85% of the closing price of the Common Stock as reported by the American Stock Exchange on the date of purchase. The Company pays the other 15% of the purchase price, plus commissions, and the other costs of administering the Stock Purchase Plan. During the year ended June 30, 2000, employees purchased 2,364 shares of Common Stock. Pursuant to APB No. 25, no expense was recorded by the Company in connection with this plan. Page 67 68 NOTE 17 -- SEGMENT REPORTING The Company has three reportable segments: campgrounds, RPI, and Trails Management. The campground segment generates a majority of the Company's operating revenues. Each segment is differentiated by the products or services it offers. The campground segment consists of 63 membership-based campgrounds in 17 states and British Columbia, Canada. Operations within the campground segment include (i) the sale of memberships entitling the member to use campground facilities, (ii) the sale of undivided interests related to fee simple sales of interests in campground facilities, and (iii) net revenues earned from operations at the campgrounds. Separate information regarding Canadian campground operations is not presented as revenues and identifiable assets related to the Canadian operations are less than 10% of the related consolidated amounts for the periods presented. RPI sells memberships that allow members to use any of the approximately 300 recreational facilities participating in RPI's reciprocal use system, subject to certain limitations. Operating revenue consists of annual membership fees paid by members. Trails Management manages 169 public campgrounds for the U.S. Forest Service. Operating revenue consists of the campsite usage fees paid by customers staying at the public campgrounds. The Company evaluates performance based upon the income before income taxes for each business segment. Identifiable assets are those assets used exclusively in the operations of each business segment.
Year ended June 30, 2000 -------------------------------------------------------------------------- Trails Corporate Campgrounds RPI Management and Other Consolidated ------------ ------------ ------------ ------------ ------------ Operating revenues $ 54,226 $ 3,706 $ 2,508 $ 374 $ 60,814 Membership sales revenue 5,564 -- -- -- 5,564 Income (loss) before income taxes 11,009 1,862 (37) (7,376) 5,458 Identifiable assets 61,780 242 312 12,181 74,515 Depreciation expense 2,456 10 17 179 2,662 Capital expenditures 1,289 -- 11 24 1,324
Page 68 69
Year Ended June 30, 1999 ------------------------------------------------------------------------- Trails Corporate Campgrounds RPI Management and Other Consolidated ------------ ------------ ------------ ------------ ------------ Operating revenues $ 52,040 $ 3,576 $ 2,271 $ 227 $ 58,114 Membership sales revenue 3,959 -- -- -- 3,959 Income (loss) before income taxes 12,842 1,613 136 (6,676) 7,915 Identifiable assets 45,446 361 322 10,675 56,804 Depreciation expense 2,265 19 17 303 2,604 Capital expenditures 1,475 4 -- 1,456 2,935
Year Ended June 30, 1998 ------------------------------------------------------------------------- Trails Corporate Campgrounds RPI Management and Other Consolidated ------------ ------------ ------------ ------------ ------------ Operating revenues $ 51,964 $ 4,035 $ 1,321 $ 1,186 $ 58,506 Membership sales revenue 3,227 -- -- -- 3,227 Income (loss) before income taxes 13,842 1,903 (188) 159 15,716 Identifiable assets 48,229 263 352 25,418 74,262 Depreciation expense 2,158 26 11 343 2,538 Capital expenditures 1,666 11 38 370 2,085
NOTE 18 -- INDEMNIFICATION ARRANGEMENTS Under its By-laws, the Company must indemnify its present and former directors and officers for the damages and expenses that they incur in connection with threatened or pending actions, suits or proceedings arising because of their status as directors and officers, provided that they acted in good faith and in a manner that they reasonably believed to be in or not opposed to the best interest of the Company (or with respect to any criminal action or proceeding, provided that they had no reasonable cause to believe that their conduct was unlawful). In connection with this indemnification obligation, the Company has entered into indemnification agreements with its directors and officers. The Company must advance funds to these individuals to enable them to defend any such threatened or pending action, suit or proceeding. The Company cannot release such funds, however, until it receives an undertaking by or on behalf of the requesting individual to repay the amount if a court of competent jurisdiction ultimately determines that such individual is not entitled to indemnification. In connection with this obligation, the Company established trusts to reimburse present and former directors and officers for any indemnifiable damages and expenses that they might incur and to advance defense funds to them. In 1991, the Company contributed $800,000 to the trusts. In fiscal 1998, the trusts were partially terminated, and a portion of the trust assets were distributed to the Company. The trusts were terminated in July 1999 and the remaining trust assets were distributed to the Company. Page 69 70 NACO also contributed $200,000 to a trust that was established to reimburse NACO directors and officers for any indemnifiable damages and expenses that they might incur and to advance defense funds to them. This trust was terminated in fiscal 1998 and the trust assets were distributed to the Company. NOTE 19 -- SELECTED QUARTERLY FINANCIAL DATA The following table summarizes the unaudited consolidated quarterly results of operations for fiscal 2000 and 1999 (in thousands, except per share amounts):
First Second Third Fourth Quarter Quarter Quarter Quarter ------- ------- ------- ------- Fiscal 2000 Total revenues $19,833 $15,002 $16,004 $19,932 Total expenses (before taxes) 17,696 13,526 14,511 19,580 Net income 1,294 894 868 6,193 Net income per share - basic .16 .11 .11 .78 Net income per share - diluted .15 .10 .10 .73 Shares used to calculate net income per share: Basic 7,983 7,978 7,981 7,981 Diluted 8,622 8,612 8,580 8,594 Fiscal 1999 Total revenues $20,461 $15,736 $14,916 $16,812 Total expenses (before taxes) 18,253 13,399 13,277 15,081 Net income 1,462 2,053 930 1,126 Net income per share - basic .20 .27 .12 .14 Net income per share - diluted .17 .24 .11 .13 Shares used to calculate net income per share: Basic 7,458 7,512 7,680 7,871 Diluted 8,433 8,425 8,518 8,526
The Company's operations are highly seasonal. The Company receives the majority of the dues revenue from its members during the winter, which are recognized as income ratably during the year. However, the Company incurs a higher level of operating expenses during the summer. In addition, a majority of the Company's sales and marketing efforts occur during the summer. Net income decreased by $1.2 million in the second quarter of fiscal 2000, compared with the same quarter from the prior year. The second quarter of fiscal 1999 included $1.0 million in gains on the sale of assets, compared with only $18,000 in the second quarter of fiscal 2000. Net income increased by $5.1 million in the fourth quarter of fiscal 2000, compared with the same quarter from the prior year, primarily as the result of a $5.8 million deferred tax benefit from the elimination of the valuation allowance for the Company's deferred tax asset. Page 70 71 SCHEDULE II THOUSAND TRAILS, INC. AND SUBSIDIARIES VALUATION AND QUALIFYING ACCOUNTS (Dollars in thousands)
Balance at Balance Valuation and qualifying accounts Year beginning at end of deducted from assets ended of year Additions Deductions year --------------------------------- ------------ ------------ ------------ ------------ ------------ Allowance for doubtful accounts 6/30/00 $ 1,027 $ 2,664 $ 1,763(a) $ 1,928 6/30/99 2,136 186 1,295(a) 1,027 6/30/98 3,855 86 1,805(a) 2,136 Allowance for uncollectible 6/30/00 2,599 3,138 3,393 2,344 dues receivable 6/30/99 3,429 1,607 2,437 2,599 6/30/98 3,568 2,626 2,765 3,429 Allowance for interest discount, 6/30/00 229 0 229 0 Collection costs and valuation 6/30/99 546 0 317 229 discount 6/30/98 1,069 0 523 546 Deferred tax valuation allowance 6/30/00 5,807 0 5,807(b) 0 6/30/99 6,392 0 585(b) 5,807 6/30/98 21,961 0 15,569(b) 6,392
(a) Includes reductions in the allowance for doubtful accounts of $251, $886, and $1,000 in fiscal 2000, 1999 and 1998, respectively. (b) Includes reductions in the deferred tax valuation allowance of $5,807, $401, and $10,000 in fiscal 2000, 1999 and 1998, respectively. Page 71 72 ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE None. Page 72 73 PART III ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT The information required by this item will be included under the captions "Proposal I - Election of Directors," "Board of Directors," "Executive Officers," and "Section 16(a) Beneficial Ownership Reporting Compliance" in the Registrant's definitive Proxy Statement for the Registrant's 2000 Annual Meeting of Stockholders, which will be filed with the SEC pursuant to Regulation 14A, and is hereby incorporated by reference. ITEM 11. EXECUTIVE COMPENSATION The information required by this item will be included under the caption "Executive Compensation" in the Registrant's definitive Proxy Statement for the Registrant's 2000 Annual Meeting of Stockholders, which will be filed with the SEC pursuant to Regulation 14A, and is hereby incorporated by reference. ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT The information required by this item will be included under the caption "Security Ownership" in the Registrant's definitive Proxy Statement for the Registrant's 2000 Annual Meeting of Stockholders, which will be filed with the SEC pursuant to Regulation 14A, and is hereby incorporated by reference. ITEM 13. CERTAIN RELATIONS AND RELATED TRANSACTIONS The information required by this item will be included under the caption "Certain Transactions" in the Registrant's definitive Proxy Statement for the Registrant's 2000 Annual Meeting of Stockholders, which will be filed with the SEC pursuant to Regulation 14A, and is hereby incorporated by reference. Page 73 74 PART IV ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K (a) FINANCIAL STATEMENTS The following documents are filed as part of this Report: Report of Independent Public Accounts for the years ended June 30, 2000, 1999, and 1998. Consolidated Balance Sheets as of June 30, 2000 and 1999. Consolidated Statements of Operations for the years ended June 30, 2000, 1999, and 1998. Consolidated Statements of Shareholders' Equity for the years ended June 30, 2000, 1999, and 1998 . Consolidated Statements of Cash Flows for the years ended June 30, 2000, 1999, and 1998. Notes to Consolidated Financial Statements. Schedule II - Valuation and Qualifying Accounts. (b) REPORTS ON FORM 8-K The Company did not file any Current Reports on Form 8-K during the quarter ended June 30, 2000. (c) EXHIBITS The following documents are filed or incorporated by reference as exhibits to this report: Exhibit Number Description 2.1 Agreement and Plan of Merger, dated as of October 1, 1996, between the Company and USTrails, Inc. (predecessor in interest to the Company) (incorporated by reference to the proxy statement/prospectus filed with the SEC on October 3, 1996 as part of the Registration Statement on Form S-4, Registration Statement No. 333-13339, File No. 1-14645 (the "S-4 Registration Statement"). 2.2 Stock Purchase Agreement, dated November 30, 1999, between the Company as Purchaser and Bernard O. Albertsen, et. al., as Sellers (incorporated by reference to Exhibit 2.1 to the Company's Current Report on Form 8-K filed with the SEC on January 3, 2000, File No. 1-14645). Page 74 75 3.1 Restated Certificate of Incorporation of the Company (incorporated by reference to the proxy statement/prospectus filed with the SEC on October 3, 1996 as part of the S-4 Registration Statement). 3.2 Amended and Restated By-laws of the Company (incorporated by reference to Exhibit 3.2 to the Form 8-B Filed by the Company with the SEC on November 27, 1996, File No. 1-14645). 4.1 Registration Rights Agreement, dated as of June 12, 1992, regarding the Company's Additional Series Secured Notes and the shares of Common Stock issuable upon the exercise of certain warrants (incorporated by reference to Exhibit 4.4 of the Company's Current Report on Form 8-K filed with the SEC on June 25, 1992, File No. 1-14645). 10.1 Amended and Restated Loan and Security Agreement, dated as of December 10, 1999, between the Company and its subsidiaries as Borrowers, and Foothill Capital Corporation (incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed with the SEC on January 3, 2000, File No. 1-14645). 10.2 Amendment No. 1 to Amended and Restated Loan and Security Agreement, dated as of December 10, 1999, between the Company and its subsidiaries as Borrowers, and Foothill Capital Corporation (incorporated by reference to Exhibit 10.2 to the Company's Quarterly Report on Form 10-Q for the quarter ended December 30, 1999, File No. 1-14645). 10.3 Form of Pledge and Security Agreement, dated as of July 10, 1996, between the Company and Foothill Capital Corporation, and schedule of documents substantially identical to the form of Pledge and Security Agreement (incorporated by reference to Exhibit 10.22 to the Company's Annual Report on Form 10-K for the year ended June 30, 1996, File No. 1-14645). 10.4 Consent and First Amendment to Pledge and Security Agreement, dated as of October 31, 1997, between certain subsidiaries of the Company and Foothill Capital Corporation (incorporated by reference to Exhibit 10.2 to the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 1998, File No. 1-14645). 10.5 Form of Mortgage, dated as of July 10, 1996, to grant liens to Foothill Capital Corporation to secure the Company's obligations under the Credit Agreement with Foothill, and schedule of documents substantially identical to the form of Mortgage (incorporated by reference to Exhibit 10.23 to the Company's Annual Report on Form 10-K for the year ended June 30, 1996, File No 1-14645). 10.6 The Company's 1991 Employee Stock Incentive Plan (incorporated by reference to Exhibit 10.40 to the Company's Annual Report on Form 10-K for the year ended June 30, 1992, File No. 1-14645). Page 75 76 10.7 Amendment No. 1 to the Company's 1991 Employee Stock Incentive Plan (incorporated by reference to Exhibit 10.8 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 1996, File No. 1-14645). 10.8 The Company's 1993 Stock Option and Restricted Stock Purchase Plan (incorporated by reference to Exhibit 10.22 to the Company's Registration Statement No. 33-73284 of Form S-2, originally filed with SEC on December 22, 1993, File No. 1-14645). 10.9 Amendment No. 1 to the Company's 1993 Stock Option and Restricted Stock Purchase Plan (incorporated by reference to Exhibit 10.9 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 1996, File No. 1-14645). 10.10 The Company's 1993 Director Stock Option Plan (incorporated by reference to Exhibit 10.23 to the Company's Registration Statement No. 33-73284 of Form S-2, originally filed with the SEC on December 22, 1993, File No. 1-14645). 10.11 Amendment No. 1 to the Company's 1993 Director Stock Option Plan (incorporated by reference to Exhibit 10.10 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 1996, File No. 1-14645). 10.12 The Company's 1999 Stock Option and Restricted Stock Purchase Plan. 10.13 Stock Option Agreement, dated as of August 1, 1996 between the Company and William J. Shaw (incorporated by reference to Exhibit 10.26 to the Form 8-B filed by the Company with the SEC on November 27, 1996, File No. 1-14645). 10.14 Assumptions of Obligations, dated as of November 20, 1996, by the Company assuming the obligations of USTrails Inc. 1991 Employee Stock Incentive Plan, as amended; the USTrails Inc. 1993 Stock Option and Restricted Stock Purchase Plan, as amended; the USTrails Inc. 1993 Director Stock Option plan, as amended; Warrant Certificates originally issued on December 31, 1991, June 12, 1992, and March 2, 1994 to May 16, 1995; and the Stock Option Agreement, dated as of August 1, 1996, between USTrails and William J. Shaw (incorporated by reference to Exhibit 10.27 to the Form 8-B filed by the Company with the SEC on November 27, 1996, File NO. 1-14645). 10.15 Employment Agreement dated as of May 11, 1995, between the Company and William J. Shaw, and related Standby Letter of Credit, dated September 22, 1995, issued by the Bank of California, N.A., for the benefit of Mr. Shaw, and Letter, dated September 20, 1995, from the Wyatt Company, regarding Mr. Shaw's Employment Agreement (incorporated by reference to Exhibit 10.25 to the Company's Annual Report on Form 10-K for the year ended June 30, 1995, File No. 1-14645). Page 76 77 10.16 Letter dated June 29, 1996, from William J. Shaw to the Company, regarding Mr. Shaw's election to receive the Enterprise Bonus payable under his Employment Agreement, and Letter, dated July 8, 1996, from Deloitte & Touche LLP, regarding the computation of the amount of the Enterprise Bonus payable to Mr. Shaw under his Employment Agreement (incorporated by reference to Exhibit 10.30 to the Company's Annual Report on Form 10-K for the year ended June 30, 1996, File No. 1-14645). 10.17 Amendment dated as of December 10, 1998 to the Employment Agreement between the Company and William J. Shaw (incorporated by reference to Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the quarter ended December 31, 1998, File No. 1-14645.) 10.18 Amended and Restated Employment Agreement, dated as of September 10, 1992, among the Company, NACO, RPI, and William F. Dawson (incorporated by reference to Exhibit 10.49 to the Company's Annual Report on Form 10-K for the year ended June 30, 1993, File No. 1-14645), and Letter, dated December 1, 1995, from RPI to William F. Dawson, regarding certain compensation arrangements (incorporated by reference to Exhibit 10.4 to the Company's Quarterly Report on Form 10-Q for the quarter ended December 31, 1995, File No. 1-14645). 10.19 Amended and Restated Employment Agreement, dated as of December 2, 1992, among the Company, NACO, and Walter B. Jaccard (incorporated by reference to Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the quarter ended December 31, 1992, File No. 1-14645), and amendment dated November 15, 1994 (incorporated by reference to Exhibit 10.30 to the Company's Annual Report on Form 10-K for the year ended June 30, 1995, File No. 1-14645), and amendment dated December 7, 1995 (incorporated by reference to Exhibit 10.1 to the Company's Quarterly Report for the quarter ended December 31, 1995, File No. 1-14645). 10.20 Employment Agreement, dated as of August 31, 1995, between the Company and R. Gerald Gelinas (incorporated by reference to Exhibit 10.32 to the Company's Annual Report on Form 10-K for the year ended June 30, 1995, File No. 1-14645). 10.21 Employment Agreement, dated as of October 15, 1999, between the Company and Bryan D. Reed (incorporated by reference to Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 1999, File No. 1-14645). 10.22 Indemnification Agreement, dated as of February 18, 1992, between the Company and Andrew Boas (incorporated by reference to Exhibit 10.23 to the Company's Annual Report on Form 10-K for the year ended June 30, 1992, File No. 1-14645), and schedule of substantially identical Indemnification Agreements (incorporated by reference to Exhibit 10.33 to the Company's Annual Report on Form 10-K for the year ended June 30, 1995, File No. 1-14645). Page 77 78 10.23 Indemnification Agreement, dated as of September 1, 1995, between Trails and William J. Shaw, and schedule of substantially identical Indemnification Agreements (incorporated by reference to Exhibit 10.36 to the Company's Annual Report on Form 10-K for the year ended June 30, 1996, File No. 1-14645). 10.24 Indemnification Agreement, dated as of September 1, 1995, between NACO and William J. Shaw, and schedule of substantially identical Indemnification Agreements (incorporated by reference to Exhibit 10.37 to the Company's Annual Report on Form 10-K for the year ended June 30, 1996, File No. 1-14645). 10.25 Indemnification Agreement, dated as of May 8, 1991, between the Company and Donald W. Hair, and schedule of substantially identical Indemnification Agreements (incorporated by reference to Exhibit 10.38 to the Company's Annual Report on Form 10-K for the year ended June 30, 1996, File No. 1-14645). 10.26 Indemnification Agreement, dated as of November 20, 1996, between the Company and William J. Shaw, and schedule of substantially identical Indemnification Agreements (incorporated by reference to Exhibit 10.39 to the Company's Registration Statement No. 333-19357 on Form S-1, Originally filed with the SEC on January 7, 1997, File No. 1-14645). 10.27 Indemnification Agreement, dated as of October 15, 1999, between the Company and Bryan D. Reed (incorporated by reference to Exhibit 10.2 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 1999, File No. 1-14645). 10.28 Grantor Trust Agreement, dated as of September 30, 1991, between Union Bank of California, N.A. (formerly known as The Bank of California, N.A., and referred to herein as "Union Bank"), and Trails (incorporated by reference from Trails' Annual Report on Form 10-K for the year ended June 30, 1992, File No. 1-14645). 10.29 Supplement to Grantor Trust Agreement dated as of November 20, 1996, by the Company in favor of Union Bank (incorporated by reference to Exhibit 10.44 to the Company's Registration Statement No. 333-19357 on Form S-1, originally filed with the SEC on January 7, 1997, File No. 1-14645). 10.30 Supplement No. 3 to the Grantor Trust Agreement dated as of May 18, 1999, between the Company and a majority of the persons presently named as beneficiaries under the Grantor Trust Agreement, dated as of September 30, 1991, as supplemented, between the Company and Union Bank of California, N.A., as Trustee (incorporated by reference to Exhibit 10.36 to the Company's Annual Report on Form 10-K for the year ended June 30, 1999, File No. 1-14645). 10.31 Grantor Trust Agreement, dated May 8, 1991, between the Company and Texas Commerce Bank, N.A. ("Texas Bank") (incorporated by reference to Exhibit 10.41 of the Company's Annual Report on Form 10-K for the year ended June 30, 1992, File No. 1-14645). Page 78 79 10.32 Supplement and Succession Agreement to Grantor Trust Agreement, dated as of October 13, 1992, among Union Bank, Texas Bank, the Company, and certain beneficiaries under the Grantor Trust Agreement (incorporated by reference to Exhibit 10.51 to the Company's Registration Statement No. 33-571261 on Form S-2, originally filed with the SEC on January 15, 1993, File No. 1-14645). 10.33 Supplement to Grantor Trust Agreement, dated as of November 20, 1996, by the Company in favor of Union Bank (incorporated by reference to Exhibit 10.43 to the Form 8-B filed by the Company with the SEC on November 27, 1996, File No. 1-14645). 10.34 Supplement No. 2 to Grantor Trust Agreement, dated as of January 22, 1998, between the Company and a majority of the persons presently named as beneficiaries under the Grantor Trust Agreement, dated as of May 8, 1991, as supplemented, between the Company and Union Bank of California, N.A., as Trustee (incorporated by reference to Exhibit 10.3 to the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 1998, File No. 1-14645). 10.35 Supplement No. 3 to Grantor Trust Agreement, dated as of May 18, 1999, between the Company and a majority of the persons presently named as beneficiaries under the Grantor Trust Agreement, dated as of May 8, 1991, as supplemented, between the Company and Union Bank of California, N.A., (incorporated by reference to Exhibit 10.36 to the Company's Annual Report on Form 10-K for the year ended June 30, 1999, File No. 1-14645). 10.36 Trust Agreement, dated as of July 22, 1992, establishing the Company's Flexible Benefits Plant Trust Fund (incorporated by reference to Exhibit 10.45 to the Company's Annual Report on Form 10-K for the year ended June 30, 1992, File No. 1-14645). 10.37 Thousand Trails, Inc. Employee Savings Trust, dated as of July 1, 1994, between the Company and its subsidiaries and the Bank of California, N.A., as trustee (incorporated by reference to Exhibit 10.42 to the Company's Annual Report on Form 10-K for the year ended June 30, 1994, File No. 1-14645). 10.38 Agreement for the Thousand Trails, Inc. Non-Qualified Deferred Compensation Plan, effective April 23, 1998 (incorporated by reference to Exhibit 10.56 to the Company's Annual Report on Form 10-K for the year ended June 30, 1998, File No. 1-14645). 10.39 Agreement for the Thousand Trails, Inc. Employee Stock Purchase Plan, effective as of August 1, 1999 (incorporated by reference to Exhibit 4.1 to the Company's Registration Statement on Form S-8, filed with the SEC on July 22, 1999). 10.40 Tax Allocation Agreement, dated as of September 10, 1992, between the Company and RPI (incorporated by reference to Exhibit 99.6 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 1993, File No. 1-14645). Page 79 80 10.41 Tax Allocation Agreement, dated as of July 1, 1991, between the Company and NACO (incorporated by reference to Exhibit 10.44 to the Company's Annual Report on Form 10-K for the year ended June 30, 1994, File No. 1-14645). 10.42 Tax Allocation Agreement, dated as of July 1, 1991, between the Company and Wilderness Management (incorporated by reference to Exhibit 10.46 to the Company's Annual Report on Form 10-K for the year ended June 30, 1994, File No. 1-14645). 10.43 Stockholder Agreement, dated as of April 5, 1999, between the Company and Carl Marks Management Company, L.P et. al. (incorporated by reference to Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 1999, File No. 1-14645). 10.44 Sample form of current Membership Contract. 11.1 Statement re: Computation of Per Share Earnings. 22.1 Subsidiaries of the Registrant 23.1 Consent of Arthur Andersen LLP. 27.1 Financial Data Schedule as of and for the year ended June 30, 2000. Page 80 81 SIGNATURES Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. THOUSAND TRAILS, INC. (Registrant) Date: September 26, 2000 By: /s/ William J. Shaw -------------------------------------- William J. Shaw Chairman of the Board, President, and Chief Executive Officer Date: September 26, 2000 By: /s/ Bryan D. Reed -------------------------------------- Bryan D. Reed Chief Financial and Accounting Officer Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated:
Signature Title Date --------- ----- ---- /s/ Andrew M. Boas Director September 26, 2000 ------------------------------------- Andrew M. Boas /s/ William P. Kovacs Director September 26, 2000 ------------------------------------- William P. Kovacs /s/ Donald R. Leopold Director September 26, 2000 ------------------------------------- Donald R. Leopold /s/ H. Sean Mathis Director September 26, 2000 ------------------------------------- H. Sean Mathis /s/ Douglas K. Nelson Director September 26, 2000 ------------------------------------- Douglas K. Nelson /s/ William J. Shaw Chairman of the Board September 26, 2000 ------------------------------------- William J. Shaw
81 82 INDEX TO EXHIBITS
EXHIBIT NUMBER DESCRIPTION ------- ----------- 2.1 Agreement and Plan of Merger, dated as of October 1, 1996, between the Company and USTrails, Inc. (predecessor in interest to the Company) (incorporated by reference to the proxy statement/prospectus filed with the SEC on October 3, 1996 as part of the Registration Statement on Form S-4, Registration Statement No. 333-13339, File No. 1-14645 (the "S-4 Registration Statement"). 2.2 Stock Purchase Agreement, dated November 30, 1999, between the Company as Purchaser and Bernard O. Albertsen, et. al., as Sellers (incorporated by reference to Exhibit 2.1 to the Company's Current Report on Form 8-K filed with the SEC on January 3, 2000, File No. 1-14645). 3.1 Restated Certificate of Incorporation of the Company (incorporated by reference to the proxy statement/prospectus filed with the SEC on October 3, 1996 as part of the S-4 Registration Statement). 3.2 Amended and Restated By-laws of the Company (incorporated by reference to Exhibit 3.2 to the Form 8-B Filed by the Company with the SEC on November 27, 1996, File No. 1-14645). 4.1 Registration Rights Agreement, dated as of June 12, 1992, regarding the Company's Additional Series Secured Notes and the shares of Common Stock issuable upon the exercise of certain warrants (incorporated by reference to Exhibit 4.4 of the Company's Current Report on Form 8-K filed with the SEC on June 25, 1992, File No. 1-14645). 10.1 Amended and Restated Loan and Security Agreement, dated as of December 10, 1999, between the Company and its subsidiaries as Borrowers, and Foothill Capital Corporation (incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed with the SEC on January 3, 2000, File No. 1-14645). 10.2 Amendment No. 1 to Amended and Restated Loan and Security Agreement, dated as of December 10, 1999, between the Company and its subsidiaries as Borrowers, and Foothill Capital Corporation (incorporated by reference to Exhibit 10.2 to the Company's Quarterly Report on Form 10-Q for the quarter ended December 30, 1999, File No. 1-14645). 10.3 Form of Pledge and Security Agreement, dated as of July 10, 1996, between the Company and Foothill Capital Corporation, and schedule of documents substantially identical to the form of Pledge and Security Agreement (incorporated by reference to Exhibit 10.22 to the Company's Annual Report on Form 10-K for the year ended June 30, 1996, File No. 1-14645).
83 10.4 Consent and First Amendment to Pledge and Security Agreement, dated as of October 31, 1997, between certain subsidiaries of the Company and Foothill Capital Corporation (incorporated by reference to Exhibit 10.2 to the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 1998, File No. 1-14645). 10.5 Form of Mortgage, dated as of July 10, 1996, to grant liens to Foothill Capital Corporation to secure the Company's obligations under the Credit Agreement with Foothill, and schedule of documents substantially identical to the form of Mortgage (incorporated by reference to Exhibit 10.23 to the Company's Annual Report on Form 10-K for the year ended June 30, 1996, File No 1-14645). 10.6 The Company's 1991 Employee Stock Incentive Plan (incorporated by reference to Exhibit 10.40 to the Company's Annual Report on Form 10-K for the year ended June 30, 1992, File No. 1-14645). 10.7 Amendment No. 1 to the Company's 1991 Employee Stock Incentive Plan (incorporated by reference to Exhibit 10.8 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 1996, File No. 1-14645). 10.8 The Company's 1993 Stock Option and Restricted Stock Purchase Plan (incorporated by reference to Exhibit 10.22 to the Company's Registration Statement No. 33-73284 of Form S-2, originally filed with SEC on December 22, 1993, File No. 1-14645). 10.9 Amendment No. 1 to the Company's 1993 Stock Option and Restricted Stock Purchase Plan (incorporated by reference to Exhibit 10.9 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 1996, File No. 1-14645). 10.10 The Company's 1993 Director Stock Option Plan (incorporated by reference to Exhibit 10.23 to the Company's Registration Statement No. 33-73284 of Form S-2, originally filed with the SEC on December 22, 1993, File No. 1-14645). 10.11 Amendment No. 1 to the Company's 1993 Director Stock Option Plan (incorporated by reference to Exhibit 10.10 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 1996, File No. 1-14645). 10.12 The Company's 1999 Stock Option and Restricted Stock Purchase Plan. 10.13 Stock Option Agreement, dated as of August 1, 1996 between the Company and William J. Shaw (incorporated by reference to Exhibit 10.26 to the Form 8-B filed by the Company with the SEC on November 27, 1996, File No. 1-14645).
84 10.14 Assumptions of Obligations, dated as of November 20, 1996, by the Company assuming the obligations of USTrails Inc. 1991 Employee Stock Incentive Plan, as amended; the USTrails Inc. 1993 Stock Option and Restricted Stock Purchase Plan, as amended; the USTrails Inc. 1993 Director Stock Option plan, as amended; Warrant Certificates originally issued on December 31, 1991, June 12, 1992, and March 2, 1994 to May 16, 1995; and the Stock Option Agreement, dated as of August 1, 1996, between USTrails and William J. Shaw (incorporated by reference to Exhibit 10.27 to the Form 8-B filed by the Company with the SEC on November 27, 1996, File NO. 1-14645). 10.15 Employment Agreement dated as of May 11, 1995, between the Company and William J. Shaw, and related Standby Letter of Credit, dated September 22, 1995, issued by the Bank of California, N.A., for the benefit of Mr. Shaw, and Letter, dated September 20, 1995, from the Wyatt Company, regarding Mr. Shaw's Employment Agreement (incorporated by reference to Exhibit 10.25 to the Company's Annual Report on Form 10-K for the year ended June 30, 1995, File No. 1-14645). 10.16 Letter dated June 29, 1996, from William J. Shaw to the Company, regarding Mr. Shaw's election to receive the Enterprise Bonus payable under his Employment Agreement, and Letter, dated July 8, 1996, from Deloitte & Touche LLP, regarding the computation of the amount of the Enterprise Bonus payable to Mr. Shaw under his Employment Agreement (incorporated by reference to Exhibit 10.30 to the Company's Annual Report on Form 10-K for the year ended June 30, 1996, File No. 1-14645). 10.17 Amendment dated as of December 10, 1998 to the Employment Agreement between the Company and William J. Shaw (incorporated by reference to Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the quarter ended December 31, 1998, File No. 1-14645.) 10.18 Amended and Restated Employment Agreement, dated as of September 10, 1992, among the Company, NACO, RPI, and William F. Dawson (incorporated by reference to Exhibit 10.49 to the Company's Annual Report on Form 10-K for the year ended June 30, 1993, File No. 1-14645), and Letter, dated December 1, 1995, from RPI to William F. Dawson, regarding certain compensation arrangements (incorporated by reference to Exhibit 10.4 to the Company's Quarterly Report on Form 10-Q for the quarter ended December 31, 1995, File No. 1-14645). 10.19 Amended and Restated Employment Agreement, dated as of December 2, 1992, among the Company, NACO, and Walter B. Jaccard (incorporated by reference to Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the quarter ended December 31, 1992, File No. 1-14645), and amendment dated November 15, 1994 (incorporated by reference to Exhibit 10.30 to the Company's Annual Report on Form 10-K for the year ended June 30, 1995, File No. 1-14645), and amendment dated December 7, 1995 (incorporated by reference to Exhibit 10.1 to the Company's Quarterly Report for the quarter ended December 31, 1995, File No. 1-14645).
85 10.20 Employment Agreement, dated as of August 31, 1995, between the Company and R. Gerald Gelinas (incorporated by reference to Exhibit 10.32 to the Company's Annual Report on Form 10-K for the year ended June 30, 1995, File No. 1-14645). 10.21 Employment Agreement, dated as of October 15, 1999, between the Company and Bryan D. Reed (incorporated by reference to Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 1999, File No. 1-14645). 10.22 Indemnification Agreement, dated as of February 18, 1992, between the Company and Andrew Boas (incorporated by reference to Exhibit 10.23 to the Company's Annual Report on Form 10-K for the year ended June 30, 1992, File No. 1-14645), and schedule of substantially identical Indemnification Agreements (incorporated by reference to Exhibit 10.33 to the Company's Annual Report on Form 10-K for the year ended June 30, 1995, File No. 1-14645). 10.23 Indemnification Agreement, dated as of September 1, 1995, between Trails and William J. Shaw, and schedule of substantially identical Indemnification Agreements (incorporated by reference to Exhibit 10.36 to the Company's Annual Report on Form 10-K for the year ended June 30, 1996, File No. 1-14645). 10.24 Indemnification Agreement, dated as of September 1, 1995, between NACO and William J. Shaw, and schedule of substantially identical Indemnification Agreements (incorporated by reference to Exhibit 10.37 to the Company's Annual Report on Form 10-K for the year ended June 30, 1996, File No. 1-14645). 10.25 Indemnification Agreement, dated as of May 8, 1991, between the Company and Donald W. Hair, and schedule of substantially identical Indemnification Agreements (incorporated by reference to Exhibit 10.38 to the Company's Annual Report on Form 10-K for the year ended June 30, 1996, File No. 1-14645). 10.26 Indemnification Agreement, dated as of November 20, 1996, between the Company and William J. Shaw, and schedule of substantially identical Indemnification Agreements (incorporated by reference to Exhibit 10.39 to the Company's Registration Statement No. 333-19357 on Form S-1, Originally filed with the SEC on January 7, 1997, File No. 1-14645). 10.27 Indemnification Agreement, dated as of October 15, 1999, between the Company and Bryan D. Reed (incorporated by reference to Exhibit 10.2 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 1999, File No. 1-14645). 10.28 Grantor Trust Agreement, dated as of September 30, 1991, between Union Bank of California, N.A. (formerly known as The Bank of California, N.A., and referred to herein as "Union Bank"), and Trails (incorporated by reference from Trails' Annual Report on Form 10-K for the year ended June 30, 1992, File No. 1-14645).
86 10.29 Supplement to Grantor Trust Agreement dated as of November 20, 1996, by the Company in favor of Union Bank (incorporated by reference to Exhibit 10.44 to the Company's Registration Statement No. 333-19357 on Form S-1, originally filed with the SEC on January 7, 1997, File No. 1-14645). 10.30 Supplement No. 3 to the Grantor Trust Agreement dated as of May 18, 1999, between the Company and a majority of the persons presently named as beneficiaries under the Grantor Trust Agreement, dated as of September 30, 1991, as supplemented, between the Company and Union Bank of California, N.A., as Trustee (incorporated by reference to Exhibit 10.36 to the Company's Annual Report on Form 10-K for the year ended June 30, 1999, File No. 1-14645). 10.31 Grantor Trust Agreement, dated May 8, 1991, between the Company and Texas Commerce Bank, N.A. ("Texas Bank") (incorporated by reference to Exhibit 10.41 of the Company's Annual Report on Form 10-K for the year ended June 30, 1992, File No. 1-14645). 10.32 Supplement and Succession Agreement to Grantor Trust Agreement, dated as of October 13, 1992, among Union Bank, Texas Bank, the Company, and certain beneficiaries under the Grantor Trust Agreement (incorporated by reference to Exhibit 10.51 to the Company's Registration Statement No. 33-571261 on Form S-2, originally filed with the SEC on January 15, 1993, File No. 1-14645). 10.33 Supplement to Grantor Trust Agreement, dated as of November 20, 1996, by the Company in favor of Union Bank (incorporated by reference to Exhibit 10.43 to the Form 8-B filed by the Company with the SEC on November 27, 1996, File No. 1-14645). 10.34 Supplement No. 2 to Grantor Trust Agreement, dated as of January 22, 1998, between the Company and a majority of the persons presently named as beneficiaries under the Grantor Trust Agreement, dated as of May 8, 1991, as supplemented, between the Company and Union Bank of California, N.A., as Trustee (incorporated by reference to Exhibit 10.3 to the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 1998, File No. 1-14645). 10.35 Supplement No. 3 to Grantor Trust Agreement, dated as of May 18, 1999, between the Company and a majority of the persons presently named as beneficiaries under the Grantor Trust Agreement, dated as of May 8, 1991, as supplemented, between the Company and Union Bank of California, N.A., (incorporated by reference to Exhibit 10.36 to the Company's Annual Report on Form 10-K for the year ended June 30, 1999, File No. 1-14645). 10.36 Trust Agreement, dated as of July 22, 1992, establishing the Company's Flexible Benefits Plant Trust Fund (incorporated by reference to Exhibit 10.45 to the Company's Annual Report on Form 10-K for the year ended June 30, 1992, File No. 1-14645).
87 10.37 Thousand Trails, Inc. Employee Savings Trust, dated as of July 1, 1994, between the Company and its subsidiaries and the Bank of California, N.A., as trustee (incorporated by reference to Exhibit 10.42 to the Company's Annual Report on Form 10-K for the year ended June 30, 1994, File No. 1-14645). 10.38 Agreement for the Thousand Trails, Inc. Non-Qualified Deferred Compensation Plan, effective April 23, 1998 (incorporated by reference to Exhibit 10.56 to the Company's Annual Report on Form 10-K for the year ended June 30, 1998, File No. 1-14645). 10.39 Agreement for the Thousand Trails, Inc. Employee Stock Purchase Plan, effective as of August 1, 1999 (incorporated by reference to Exhibit 4.1 to the Company's Registration Statement on Form S-8, filed with the SEC on July 22, 1999). 10.40 Tax Allocation Agreement, dated as of September 10, 1992, between the Company and RPI (incorporated by reference to Exhibit 99.6 to the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 1993, File No. 1-14645). 10.41 Tax Allocation Agreement, dated as of July 1, 1991, between the Company and NACO (incorporated by reference to Exhibit 10.44 to the Company's Annual Report on Form 10-K for the year ended June 30, 1994, File No. 1-14645). 10.42 Tax Allocation Agreement, dated as of July 1, 1991, between the Company and Wilderness Management (incorporated by reference to Exhibit 10.46 to the Company's Annual Report on Form 10-K for the year ended June 30, 1994, File No. 1-14645). 10.43 Stockholder Agreement, dated as of April 5, 1999, between the Company and Carl Marks Management Company, L.P et. al. (incorporated by reference to Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 1999, File No. 1-14645). 10.44 Sample form of current Membership Contract. 11.1 Statement re: Computation of Per Share Earnings. 21.1 Subsidiaries of the Registrant 23.1 Consent of Arthur Andersen LLP. 27.1 Financial Data Schedule as of and for the year ended June 30, 2000.