e10vqza

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q/A

Amendment No. 1


o		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED February 25, 2006


o		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

COMMISSION FILE NUMBER 333-121479
COMMISSION FILE NUMBER 333-84294

AAC GROUP HOLDING CORP.
AMERICAN ACHIEVEMENT CORPORATION

(Exact name of registrant as specified in its charter)


DELAWARE		20-1854833
DELAWARE		13-4126506
(State or other jurisdiction of incorporation or		(I.R.S. Employer Identification Number)
organization)

7211 CIRCLE S ROAD
AUSTIN, TEXAS 78745
(Address of principal executive offices) (Zip Code)

REGISTRANTS’ TELEPHONE NUMBER, INCLUDING AREA CODE (512) 444-0571

Indicate by check mark whether the registrants (1) have 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 registrants were required to file such reports), and (2) have been subject to such filing requirements for the past 90 days. Yes o No þ.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer o Accelerated filer o Non-accelerated filer þ

Indicate by check mark whether the registrants are shell companies (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ.

The number of shares outstanding of AAC Group Holding Corp. as of February 25, 2006 was 505,460 shares of common stock, par value $.01. The number of shares outstanding of American Achievement Corporation as of February 25, 2006 was 100 shares of common stock, par value $.01.

FOR THE QUARTERLY PERIOD ENDED FEBRUARY 25, 2006
INDEX


	PAGE
PART I. FINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements and Notes
Condensed Consolidated Balance Sheets (unaudited) — As of February 25, 2006 (As restated) and August 27, 2005 (As restated)		3
Condensed Consolidated Statements of Operations (unaudited) — For the Three Months Ended February 25, 2006 (As restated) and For the Three Months Ended February 26, 2005		4
Condensed Consolidated Statements of Operations (unaudited) — For the Six Months Ended February 25, 2006 (As restated) and For the Six Months Ended February 26, 2005		5
Condensed Consolidated Statements of Cash Flows (unaudited) — For the Six Months Ended February 25, 2006 (As restated) and For the Six Months Ended February 26, 2005 (As restated)		6
Condensed Consolidated Statements of Stockholders’ Equity (unaudited) — For the Six Months Ended February 25, 2006 (As restated)		7
Notes to Condensed Consolidated Financial Statements (unaudited)		8-19
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		20-30
Item 3. Quantitative and Qualitative Disclosures About Market Risk		31
Item 4. Controls and Procedures		32
PART II. OTHER INFORMATION
Item 1. Legal Proceedings		33
Item 6. Exhibits		33
SIGNATURES		34
Certification of CEO Pursuant to Section 302
Certification of CFO Pursuant to Section 302
Certification of CEO Pursuant to Section 906
Certification of CFO Pursuant to Section 906

Explanatory Note

The Form 10-Q/A is being filed to restate financial statements to correct an error in the accounting of revenue recognition, and to correct the classification of deferred financing fees. See Note 13 for further discussion. In addition, a clarifying disclosure was added in Note 11, Business Segments, to describe how historically the Company has combined two operating segments into its class rings reporting segment.

As a result of the restatement, the certification pursuant to Section 302 and Section 906 of the Sarbanes-Oxley Act of 2002, filed as exhibits to the original Form 10-Q have been re-executed and refiled as of the date of this Form 10-Q/A.

Except for the effects of the items described above, this Form 10-Q/A does not modify or update the other disclosures in, or exhibits to, the original Form 10-Q filing.

This Form 10-Q/A is a combined quarterly report being filed separately by two registrants: AAC Group Holding Corp. and American Achievement Corporation. Unless the context indicates otherwise, any reference in this report to “Group Holdings” refers to AAC Group Holding Corp. and any reference to “AAC” refers to American Achievement Corporation, the indirect wholly-owned operating subsidiary of Group Holdings. The “Company”, “we”, “us”, and “our” refer to AAC Group Holding Corp., together with American Achievement Corporation and its consolidated subsidiaries. Each Registrant hereto is filing on its own behalf all of the information contained in this quarterly report that relates to such Registrant. Each Registrant hereto is not filing any information that does not relate to such Registrant, and therefore makes no representation as to any such information.

AAC GROUP HOLDING CORP.
AMERICAN ACHIEVEMENT CORPORATION

Condensed Consolidated Balance Sheets

(In thousands)

(unaudited)


	AAC Group Holding Corp.						American Achievement Corporation
	February 25,			August 27,			February 25,			August 27,
	2006			2005			2006			2005
	(As restated–see note 13)			(As restated–see note 13)			(As restated–see note 13)			(As restated–see note 13)
ASSETS
Current assets:
Cash and cash equivalents	$	24,660		$	4,324		$	17,163		$	4,093
Accounts receivable, net		36,812			39,803			36,812			39,803
Inventories, net		35,392			22,221			35,392			22,221
Deferred tax asset		6,760			6,760			6,760			6,760
Prepaid expenses and other current assets, net		23,631			22,785			23,631			22,785


Total current assets		127,255			95,893			119,758			95,662
Property, plant and equipment, net		74,302			75,943			74,302			75,943
Goodwill		184,565			184,026			184,565			184,026
Other intangible assets, net		146,626			153,265			143,432			150,112

Other assets		3,751			3,809			3,751			3,809


Total assets	$	536,499		$	512,936		$	525,808		$	509,552


LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Bank overdraft	$	6,270		$	3,730		$	6,270		$	3,730
Accounts payable		7,475			13,959			7,475			13,959
Customer deposits		60,590			17,762			60,590			17,762
Accrued expenses		25,312			26,263			25,301			26,252
Deferred revenue		2,037			1,004			2,037			1,004
Accrued interest		7,514			7,370			7,514			7,370
Current portion of long-term debt		1,273			1,409			1,273			1,409


Total current liabilities		110,471			71,497			110,460			71,486
Long-term debt, net of current portion		380,932			384,367			271,823			287,711
Deferred tax liabilities		19,738			24,877			25,097			27,748
Other long-term liabilities		7,860			8,377			7,699			8,344


Total liabilities		519,001			489,118			415,079			395,289
Commitments and contingencies
Stockholders’ equity:
Common stock		5			5			—			—
Additional paid-in capital		16,491			16,491			102,046			102,046
Accumulated earnings		1,958			8,278			9,639			13,173
Accumulated other comprehensive loss		(956	)		(956	)		(956	)		(956	)


Total stockholders’ equity		17,498			23,818			110,729			114,263


Total liabilities and stockholders’ equity	$	536,499		$	512,936		$	525,808		$	509,552

The accompanying notes are an integral part of these condensed consolidated financial statements.

AAC GROUP HOLDING CORP.
AMERICAN ACHIEVEMENT CORPORATION

Condensed Consolidated Statements of Cash Flows

(In thousands)

(unaudited)


	AAC Group Holding Corp.						American Achievement Corporation
	For the six months ended						For the six months ended
	February 25, 2006			February 26, 2005			February 25, 2006			February 26, 2005
	(As restated — see note 13)				(As restated — see note 13)		(As restated — see note 13)
Cash flows from operating activities:
Net loss	$	(6,320	)	$	(7,714	)	$	(3,534	)	$	(6,677	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization		13,015			12,692			13,015			12,692
Deferred income taxes		(5,139	)		(5,431	)		(2,651	)		(3,666	)
Amortization of debt discount and deferred financing fees		5,929			3,555			748			753
Recovery for doubtful accounts		(339	)		(289	)		(339	)		(289	)
Changes in assets and liabilities:
Accounts receivable		3,330			6,896			3,330			6,896
Inventories, net		(13,171	)		(13,336	)		(13,171	)		(13,336	)
Prepaid expenses and other current assets, net		(846	)		2,529			(846	)		2,529
Other assets		(481	)		(976	)		(481	)		(976	)
Customer deposits		42,828			37,207			42,828			37,207
Deferred revenue		1,033			(4,562	)		1,033			(4,562	)
Accounts payable, accrued expenses, and other long-term liabilities		(7,808	)		(5,351	)		(7,936	)		(5,370	)

Net cash provided by operating activities		32,031			25,220			31,996			25,201
Cash flows from investing activities:
Purchases of property, plant and equipment		(5,442	)		(6,573	)		(5,442	)		(6,573	)

Net cash used in investing activities		(5,442	)		(6,573	)		(5,442	)		(6,573	)
Cash flows from financing activities:
Payments on revolver		(16,050	)		(22,400	)		(16,050	)		(22,400	)
Proceeds from credit facility revolver		16,050			22,400			16,050			22,400
Payments on term loan		(16,024	)		(10,140	)		(16,024	)		(10,140	)
Proceeds from stock issuance		7,500			—			—			—
Deferred financing fees		(269	)		(3,508	)		—			—
Proceeds from 10.25% notes		—			89,269			—			—
Distribution to stockholders		—			(85,550	)		—			—
Change in bank overdraft		2,540			(1,149	)		2,540			(1,149	)

Net cash used in financing activities		(6,253	)		(11,078	)		(13,484	)		(11,289	)

Net increase in cash and cash equivalents		20,336			7,569			13,070			7,339
Cash and cash equivalents, beginning of period		4,324			3,038			4,093			3,038

Cash and cash equivalents, end of period	$	24,660		$	10,607		$	17,163		$	10,377

Supplemental disclosure
Cash paid during the period for:
Interest	$	11,066		$	11,877		$	11,066		$	11,877

Income taxes	$	302		$	124		$	302		$	124

The accompanying notes are an integral part of these condensed consolidated financial statements.

AAC GROUP HOLDING CORP.
AMERICAN ACHIEVEMENT CORPORATION

Notes to Condensed Consolidated Financial Statements

(Dollars in thousands, unless otherwise stated)

(unaudited)

1. Summary of Significant Accounting Policies

Consolidation

The unaudited condensed consolidated financial statements of AAC Group Holding Corp. (“Group Holdings”) include the accounts of its wholly-owned subsidiary, American Achievement Corporation (“AAC,” a separate public reporting company, together with Group Holdings, the “Company”). Group Holdings was formed on November 8, 2004. On November 16, 2004, the stockholders of AAC Holding Corp. participated in an exchange, pursuant to which they exchanged their shares of common stock in AAC Holding Corp. for a like amount of shares in Group Holdings. Following the exchange, AAC Holding Corp. became a wholly-owned subsidiary of Group Holdings.

On November 16, 2004, Group Holdings issued $131.5 million aggregate principal amount at maturity of 10.25% senior discount notes due 2012 (the “10.25% Notes”), generating net proceeds of $89.3 million. Group Holdings is the sole obligor of these notes. The net proceeds of this offering were used as a distribution to stockholders through the repurchase of shares of Group Holdings’ common stock from its stockholders. On January 18, 2006, Group Holdings entered into a Preferred Stock Purchase Agreement with an investor pursuant to which Group Holdings sold shares of its Series A Redeemable Preferred Stock. In connection with this transaction, Group Holdings issued the investor 7,500 shares of the Series A Preferred Stock for an aggregate purchase price of $7.5 million, which the investor paid to Group Holdings in cash. The holders of the Series A Preferred Stock are entitled to receive cumulative dividends at a rate of 14% per year, when, as and if declared by the Board of Directors of Group Holdings.

Other than the 10.25% Notes, cash from the sale of Series A Preferred Stock, related deferred issuance costs and associated accrued liabilities, and related interest expense, net of taxes, all other assets, liabilities, income, expenses and cash flows presented for all periods represent those of Group Holdings’ wholly-owned indirect subsidiary AAC and the direct and indirect subsidiaries of AAC. Group Holdings’ only direct subsidiary is AAC Holding Corp., whose sole asset is AAC. All significant intercompany accounts and transactions have been eliminated in consolidation. AAC and Group Holdings are treated as entities under common control and therefore, the statements of operations and cash flows presented for Group Holdings combine the results of AAC to the beginning of the period presented.

On March 25, 2004, AAC Acquisition Corp., a wholly owned subsidiary of AAC Holding Corp., merged with and into AAC (the “Merger”), with AAC continuing as the surviving corporation and a wholly-owned subsidiary of AAC Holding Corp. The Merger was financed by a cash equity investment by an investor group led by Fenway Partners Capital Fund II, L.P., borrowings under AAC’s senior secured credit facility and the issuance of $150.0 million aggregate principal amount of AAC’s 8.25% senior subordinated notes due 2012 (the “8.25% Notes”).

The accompanying unaudited condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations, although the Company believes the disclosures are adequate to make the information presented not misleading. In the opinion of management, all adjustments (consisting only of normal recurring adjustments) necessary for a fair presentation of the financial position and results of operations for the periods presented have been included. Operating results for the three and six months ended February 25, 2006 are not necessarily

AAC GROUP HOLDING CORP.
AMERICAN ACHIEVEMENT CORPORATION
Notes to Condensed Consolidated Financial Statements — (Continued)
(Dollars in thousands, unless otherwise stated)
(unaudited)

indicative of the results that may be expected for the fiscal year ending August 26, 2006. Accordingly, the interim condensed consolidated financial statements and accompanying notes included herein should be read in conjunction with the consolidated financial statements for the year ended August 27, 2005 included in the Company’s Report on Form 10-K/A (File No. 333-84294 and 333-121479).

Unless separately stated, the notes herein relate to both Group Holdings and AAC.

The Company is a manufacturer and supplier of class rings, yearbooks and other graduation-related scholastic products for the high school and college markets and manufactures and markets recognition and affinity jewelry designed to commemorate significant events, achievements and affiliations. The Company also operates a division which sells achievement publications in the specialty directory publishing industry nationwide. The Company markets its products and services primarily in the United States and operates in five reporting segments; class rings, yearbooks, graduation products, achievement publications and other. The Company’s corporate offices and primary manufacturing facilities are located in Austin and Dallas, Texas.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported amounts of revenues and expenses during the reporting period. Actual results may differ from these estimates.

Stock-Based Compensation

In the first quarter of fiscal 2006, the Company adopted SFAS No. 123 (Revised 2004), “Share-Based Payment: an Amendment of FASB Statement No. 123 and 95” (“FAS 123R”). FAS 123R sets accounting requirements for share-based compensation to employees, requires companies to recognize in the income statement the grant-date fair value of stock options and other equity-based compensation issued to employees and disallows the use of the intrinsic value method of accounting for stock compensation, which the Company previously followed. The adoption of FAS 123R did not have an impact on the financial statements since the Company does not currently have any stock-based compensation plans.

2. Comprehensive Income (Loss)

Unrecognized losses on accrued minimum pension liabilities are included in other comprehensive income (loss). There were no changes in the accrued minimum pension liabilities for the periods presented, so the comprehensive loss for all periods presented was the same as the reported net loss.

3. Inventories, Net

AAC Group Holding Corp.
American Achievement Corporation


	February 25, 2006			August 27, 2005
Raw materials	$	9,381		$	9,022
Work in process		19,011			6,306
Finished goods		7,893			7,098
Less — Reserves		(893	)		(205	)

	$	35,392		$	22,221

AAC GROUP HOLDING CORP.
AMERICAN ACHIEVEMENT CORPORATION
Notes to Condensed Consolidated Financial Statements — (Continued)
(Dollars in thousands, unless otherwise stated)
(unaudited)

Cost of sales includes depreciation and amortization of $2,428 and $2,399 for the three months ended February 25, 2006 and February 26, 2005, respectively. Cost of sales includes depreciation and amortization of $4,721 and $4,783 for the six months ended February 25, 2006 and February 26, 2005, respectively.

4. Prepaid Expenses and Other Current Assets, Net

Prepaid expenses and other current assets, net include reserves on sales representative advances of $2,797 and $2,536 at February 25, 2006 and August 27, 2005, respectively.

5. Goodwill and Other Intangible Assets

Goodwill

AAC Group Holding Corp.
American Achievement Corporation


	February 25, 2006		August 27, 2005
Class Rings	$	71,792	$	71,792
Yearbooks		65,241		65,241
Graduation Products		23,781		23,242
Achievement Publications		11,693		11,693
Other		12,058		12,058

Total	$	184,565	$	184,026

The increase in goodwill was the result of the final payment to C-B Graduation Announcements, LLC, a producer of personalized graduation announcements and related accessories for achieving certain financial targets through January 2006. AAC acquired the assets of C-B Graduation Announcements, LLC effective January 30, 2004.

Other Intangible Assets

For Group Holdings, other intangible assets consisted of the following:


	Estimated		Gross		Accumulated			Net
	Useful Life		Asset		Amortization			Asset
At February 25, 2006
Trademarks	Indefinite		$	50,095	$	—		$	50,095
Deferred financing costs and other		7 to 8 years		14,889		(6,417	)		8,472
Patents		14 to 17 years		7,317		(739	)		6,578
Customer lists and distribution contracts		3 to 12 years		100,516		(19,035	)		81,481

			$	172,817	$	(26,191	)	$	146,626


At August 27, 2005
Trademarks	Indefinite		$	50,095	$	—		$	50,095
Deferred financing costs and other		7 to 8 years		14,620		(2,475	)		12,145
Patents		14 to 17 years		7,317		(629	)		6,688
Customer lists and distribution contracts		3 to 12 years		100,516		(16,179	)		84,337

			$	172,548	$	(19,283	)	$	153,265

For Group Holdings, total amortization on other intangible assets was $3,456 and $6,908 for the three and six months ended February 25, 2006, respectively, and $3,452 and $6,814 for the three and six months ended February 26, 2005, respectively. Amortization on deferred financing costs is recorded as interest expense using the effective interest rate method and amortization on patents and customer lists and

AAC GROUP HOLDING CORP.
AMERICAN ACHIEVEMENT CORPORATION
Notes to Condensed Consolidated Financial Statements — (Continued)
(Dollars in thousands, unless otherwise stated)
(unaudited)

distribution contracts is recorded as amortization expense. Estimated annual amortization expense for fiscal year ended 2006 is approximately $13.8 million declining to approximately $11.9 million for fiscal year ended 2010.

For AAC, other intangible assets consisted of the following:


	Estimated		Gross		Accumulated			Net
	Useful Life		Asset		Amortization			Asset
At February 25, 2006
Trademarks	Indefinite		$	50,095	$	—		$	50,095
Deferred financing costs and other		7 to 8 years		11,112		(2,868	)		8,244
Patents		14 to 17 years		7,317		(850	)		6,467
Customer lists and distribution contracts		3 to 12 years		100,516		(21,890	)		78,626

			$	169,040	$	(25,608	)	$	143,432


At August 27, 2005
Trademarks	Indefinite		$	50,095	$	—		$	50,095
Deferred financing costs and other		7 to 8 years		11,112		(2,120	)		8,992
Patents		14 to 17 years		7,317		(629	)		6,688
Customer lists and distribution contracts		3 to 12 years		100,516		(16,179	)		84,337

			$	169,040	$	(18,928	)	$	150,112

For AAC, total amortization on other intangible assets was $3,340 and $6,680 for the three and six months ended February 25, 2006, respectively, and $3,341 and $6,681 for the three and six months ended February 26, 2005, respectively. Amortization on deferred financing costs is recorded as interest expense using the effective interest rate method and amortization on patents and customer lists and distribution contracts is recorded as amortization expense. Estimated annual amortization expense for fiscal year ended 2006 is approximately $13.4 million declining to approximately $11.4 million for fiscal year ended 2010.

6. Long-term Debt

Long-term debt consisted of the following:

AAC Group Holding Corp.


	February 25, 2006			August 27, 2005
10.25% Senior discount notes due 2012 (net of unamortized discount of $29,891 and $34,844)	$	101,609		$	96,656
Mandatory redeemable preferred stock		7,500			—
8.25% Senior subordinated notes due 2012		150,000			150,000
Senior secured credit facility:
Revolving credit facility due 2010		—			—
Term loan due 2011		123,096			139,120

Total		382,205			385,776
Less current portion of long-term debt		(1,273	)		(1,409	)

Total long-term debt	$	380,932		$	384,367

AAC GROUP HOLDING CORP.
AMERICAN ACHIEVEMENT CORPORATION
Notes to Condensed Consolidated Financial Statements — (Continued)
(Dollars in thousands, unless otherwise stated)
(unaudited)

American Achievement Corporation


	February 25, 2006			August 27, 2005
8.25% Senior subordinated notes due 2012	$	150,000		$	150,000
Senior secured credit facility:
Revolving credit facility due 2010		—			—
Term loan due 2011		123,096			139,120

Total		273,096			289,120
Less current portion of long-term debt		(1,273	)		(1,409	)

Total long-term debt	$	271,823		$	287,711

10.25% Senior Discount Notes

On November 16, 2004 Group Holdings issued the 10.25% Notes. The net proceeds of this offering were used as a distribution to stockholders through the repurchase of shares of Group Holdings’ common stock from its stockholders. Group Holdings was formed on November 8, 2004 and has no operations separate from its ownership in AAC. Interest accrues on the 10.25% Notes in the form of an increase in the accreted value of the notes prior to October 1, 2008. Thereafter, cash interest on the 10.25% Notes will accrue and be payable semiannually in arrears on April 1 and October 1 of each year, commencing April 1, 2009 at a rate of 10.25% per annum. Group Holdings has no operating assets or liabilities other than its investment in AAC.

At any time on or after October 1, 2008, Group Holdings may redeem the 10.25% Notes, in whole or in part, at a redemption price equal to 100% of the principal amount plus a premium, declining ratably to par, plus accrued and unpaid interest. At any time on or prior to October 1, 2007, Group Holdings may redeem up to 35% of the aggregate accreted value of the 10.25% Notes with the proceeds of qualified equity offerings at a redemption price equal to 110.25% of the accreted value.

If a Change in Control (as defined in the indenture relating to the 10.25% Notes) occurs prior to October 1, 2008, Group Holdings must give the holders of the 10.25% Notes the opportunity to sell their 10.25% Notes to Group Holdings at 101% of the accreted value of the 10.25% Notes, plus accrued interest. If a change in control as defined in the indenture relating to the 10.25% Notes occurs following October 1, 2008, Group Holdings must give the holders of the 10.25% Notes the opportunity to sell their 10.25% Notes to Group Holdings at 101% of the aggregate principal amount at maturity of the 10.25% Notes, plus accrued interest.

Additionally, the terms of the 10.25% Notes limit Group Holdings’ ability to, among other things, incur additional indebtedness, dispose of assets, make acquisitions, make other investments, pay dividends and make various other payments. The terms also include cross-default provisions to the indenture governing the 8.25% Notes and the Senior Credit Facility (as defined below). As of February 25, 2006, Group Holdings was in compliance with all such provisions.

Mandatory Redeemable Preferred Stock

On January 18, 2006, Group Holdings entered into a Preferred Stock Purchase Agreement (the “Purchase Agreement”) with an investor pursuant to which Group Holdings sold shares of its Series A Redeemable Preferred Stock (the “Series A Preferred Stock”). In connection with the Purchase Agreement, the investor was granted (i) registration rights on the capital stock of Group Holdings held by the investor in the event of an initial public offering by Group Holdings, (ii) preemptive rights to purchase additional capital stock of Group Holdings in order to maintain its percentage ownership in Holdings upon the sales of additional capital stock and (iii) the right to have an observer seat on the Board of Directors of Group Holdings. Group Holdings issued the investor 7,500 shares of the Series A Preferred Stock for an aggregate purchase price of $7.5 million, which the investor paid to Group Holdings in cash. The holders of the Series A

AAC GROUP HOLDING CORP.
AMERICAN ACHIEVEMENT CORPORATION
Notes to Condensed Consolidated Financial Statements — (Continued)
(Dollars in thousands, unless otherwise stated)
(unaudited)

Preferred Stock are entitled to receive cumulative dividends at a rate of 14% per year, when, as and if declared by the Board of Directors of Group Holdings. All undeclared dividends and declared but unpaid dividends shall accrue from the date the stock was issued. Undeclared dividends for the three and six months ended February 25, 2006 totaled $128. The Series A Preferred Stock may be redeemed by Group Holdings on or after January 18, 2007 at a price equal to 104% of the Liquidation Preference (as defined in the Amended and Restated Certificate of Incorporation of Group Holdings (the “Certificate of Incorporation”). Such percentage is reduced annually until the purchase price upon redemption to Group Holdings is equal to 100% of the Liquidation Preference. In addition, the Series A Preferred Stock is subject to mandatory redemption on January 18, 2013 or, at the election of the investor, in the event of a Change in Control or a Public Equity Offering (each as defined in the Certificate of Incorporation).

8.25% Senior Subordinated Notes

On March 25, 2004, AAC issued $150 million of the 8.25% Notes. The 8.25% Notes bear interest at a stated rate of 8.25%. The 8.25% Notes are unsecured senior subordinated obligations and are subordinated in right of payment to all of AAC’s existing and future senior indebtedness, including obligations under the Company’s Senior Credit Facility (as defined below), pari passu in right of payment with any of the Company’s future senior subordinated indebtedness and senior in right of payment to any of the Company’s future subordinated indebtedness. The 8.25% Notes are guaranteed by certain of the Company’s existing domestic subsidiaries (non guarantor subsidiaries are minor), and will be guaranteed by certain of the Company’s future domestic subsidiaries. The guarantees are subordinated in right of payment to all existing and future senior indebtedness of the applicable guarantor, pari passu in right of payment with any future senior subordinated debt of such guarantor and senior in right of payment to any future subordinated indebtedness of such guarantor.

The Company may not redeem the 8.25% Notes until on or after April 1, 2008, except that the Company, in connection with certain equity offerings, may redeem up to 35% of the 8.25% Notes before the third anniversary of the issue date of the 8.25% Notes as long as (a) the Company pays a specified percentage of the principal amount of the 8.25% Notes, plus interest, (b) the Company redeems the 8.25% Notes within 90 days of completing a public equity offering and (c) at least 65% of the aggregate principal amount of the 8.25% Notes originally issued remains outstanding afterward.

If a Change in Control (as defined in the indenture relating to the 8.25% Notes) occurs, the Company must give the holders of the 8.25% Notes the opportunity to sell their 8.25% Notes to the Company at 101% of the principal amount of the 8.25% Notes, plus accrued interest.

The indenture governing the 8.25% Notes contains restrictions on the ability of AAC to pay dividends and make certain other payments to AAC Holding Corp. Pursuant to the arrangement, AAC may, subject to certain limitations, pay dividends or make such payments in connection with (i) repurchases of certain capital stock of AAC Holding Corp. and (ii) the payment by AAC Holding Corp. of taxes, costs and other expenses required to maintain its legal existence and legal, accounting and other overhead costs in the ordinary course of business.

The 8.25% Notes contain other customary negative covenants and restrictions on actions by the Company and its subsidiaries including, without limitation, restrictions on additional indebtedness, investments, asset dispositions outside the ordinary course of business, liens, and transactions with affiliates, among other restrictions (as defined in the indenture governing the 8.25% Notes). In addition, the 8.25% Notes contain covenants, which restrict the declaration or payment of dividends by the Company and/or its subsidiaries (as defined in the indenture governing the 8.25% Notes). The Company was in compliance with the 8.25% Notes covenants as of February 25, 2006.

AAC GROUP HOLDING CORP.
AMERICAN ACHIEVEMENT CORPORATION
Notes to Condensed Consolidated Financial Statements — (Continued)
(Dollars in thousands, unless otherwise stated)
(unaudited)

Senior Secured Credit Facility

In conjunction with the consummation of the Merger, on March 25, 2004, AAC entered into a $195.0 million senior secured credit facility (the “Senior Credit Facility”) which includes a $155.0 million term loan and up to $40.0 million available under a revolving credit facility. The Senior Credit Facility is secured by a first priority security interest in all existing and after-acquired assets of AAC, and certain of AAC’s direct and indirect domestic subsidiaries’ existing and after-acquired assets, including, without limitation, real property and all of the capital stock owned by AAC Holding Corp. and certain of AAC’s direct and indirect domestic subsidiaries (including certain capital stock of their direct foreign subsidiaries only to the extent permitted by applicable law). As of February 25, 2006, assets of AAC subject to lien under the Senior Credit Facility were approximately $338.0 million. All of AAC’s obligations under the Senior Credit Facility are fully and unconditionally guaranteed by AAC Holding Corp. and certain of AAC’s direct and indirect domestic subsidiaries.

The term loan of the Senior Credit Facility is due in March 2011. Quarterly payments of $318 are made through 2011. Quarterly payments are based on the total amount outstanding on the term loan; and therefore, are reduced as prepayments on the term loan are made. The term loan of the Senior Credit Facility has an interest rate based on the prime rate, plus points based on a calculated leverage ratio. The weighted average interest rate on the term loan of the Senior Credit Facility was approximately 6.9% and 6.0% at February 25, 2006 and August 27, 2005, respectively.

During the six months ended February, 25, 2005, the Company paid down $16.0 million of the term loan of the Senior Credit Facility. During March 2006, the Company paid down an additional $16.0 million of the term loan of the Senior Credit Facility.

The revolving credit facility matures in March 2010. Availability under the revolving credit facility is restricted to a total revolving commitment of $40.0 million as defined in the credit agreement governing the Senior Credit Facility. Availability under the revolving credit facility as of February 25, 2006 was approximately $38.0 million with $2.0 million in letters of credit outstanding. Availability under the revolving credit facility as of August 27, 2005 was approximately $38.1 million with $1.9 million in letters of credit outstanding.

Advances under the revolving credit facility may be made as base rate loans or LIBOR loans at AAC’s election (except for the initial loans which were base rate loans). Interest rates payable upon advances are based upon the base rate or LIBOR depending on the type of loan AAC chooses, plus an applicable margin based upon a consolidated leverage ratio of certain outstanding indebtedness to EBITDA (net income (loss) before interest expense, income taxes, depreciation and amortization) to be calculated in accordance with the terms specified in the credit agreement governing the Senior Credit Facility.

The Senior Credit Facility contains restrictions on the ability of AAC to pay dividends and make certain other payments to AAC Holding Corp. Pursuant to the arrangement, AAC may, subject to certain limitations, pay dividends or make such payments in connection with (i) repurchases of certain capital stock of AAC Holding Corp. and (ii) the payment by AAC Holding Corp. of taxes, costs and other expenses required to maintain its legal existence and legal, accounting and other overhead costs in the ordinary course of business.

AAC was in compliance with the Senior Credit Facility’s covenants as of February 25, 2006.

Group Holdings’ weighted average interest rate on debt outstanding as of February 25, 2006 and August 27, 2005 was 8.2% and 7.7%, respectively.

AAC’s weighted average interest rate on debt outstanding as of February 25, 2006 and August 27, 2005 was 7.7% and 6.9%, respectively.

AAC GROUP HOLDING CORP.
AMERICAN ACHIEVEMENT CORPORATION
Notes to Condensed Consolidated Financial Statements — (Continued)
(Dollars in thousands, unless otherwise stated)
(unaudited)

AAC’s management believes the carrying amount of long-term debt approximates fair value as of February 25, 2006 and August 27, 2005, based upon current rates offered for debt with the same or similar debt terms.

7. Commitments and Contingencies

Pending Litigation

On February 11, 2004, Frederick Goldman, Inc. (the “Licensee”) filed an arbitration claim against AAC’s subsidiary, Commemorative Brands, Inc. (“CBI”), for an unspecified monetary amount alleging, among other things, that CBI had improperly attempted to convert an exclusive license CBI granted to the Licensee to a non-exclusive license. The arbitration proceedings have concluded with the arbitrator ruling that the Licensee has an exclusive license. In addition, on February 10, 2004, the Licensee commenced a lawsuit in federal district court in New York against CBI alleging that CBI breached the license agreement by granting third parties rights in violation of the Licensee’s exclusive rights under the license agreement. The district court claim seeks injunctive and monetary relief. The Licensee has not specified the exact amount of monetary relief it seeks, but has asked for an amount not less than $10.0 million. Trial in this action is currently scheduled to commence in or about February 2007. The Company is presently unable to assess the likelihood of an adverse judgment or assess the likely range of possible loss to the Company.

The Company is not a party to any other pending legal proceedings other than ordinary routine litigation incidental to its business. In management’s opinion, adverse decisions on these ordinary legal proceedings, individually or in the aggregate, would not have a materially adverse impact on the Company’s results of operations, financial condition or cash flow.

Gold Consignment Agreement

Under the Company’s gold consignment financing arrangement, it has the ability to have on consignment the lowest of the dollar value of 27,000 troy ounces of gold, $14.2 million or a borrowing base, determined based upon a percentage of gold located at the Company’s facilities and other approved locations, as specified by the agreement. The Company expensed consignment fees of $82 and $87 for the three months ended February 25, 2006 and February 26, 2005, respectively. The Company expensed consignment fees of $160 and $174 for the six months ended February 25, 2006 and February 26, 2005, respectively. Under the terms of the consignment arrangement, the Company does not own the consigned gold nor does it have risk of loss related to such inventory until the money is received by the bank from the Company in payment for the gold purchased. Accordingly, the Company does not include the value of consigned gold in its inventory or the corresponding liability for financial statement purposes. As of February 25, 2006 and August 27, 2005, the Company held approximately 16,700 ounces and 17,070 ounces, respectively, of gold valued at $9.3 million and $7.5 million, respectively, on consignment. The gold consignment agreement does not have a stated period and it can be terminated by either party upon 60 days written notice.

8. Income Taxes

AAC has recorded a deferred tax benefit at an effective rate of 40% for the three and six months ended February 25, 2006, which represents the estimated federal and state income tax rate that will apply to estimated pre-tax earnings for fiscal 2006. Group Holdings has recorded a deferred tax benefit at an effective rate of 44% and 43% for the three and six months ended February 25, 2006, respectively, which represents the estimated federal and state income tax rate, after taking into consideration the non-deductibility of a portion of its interest on high-yield debt.

AAC GROUP HOLDING CORP.
AMERICAN ACHIEVEMENT CORPORATION
Notes to Condensed Consolidated Financial Statements — (Continued)
(Dollars in thousands, unless otherwise stated)
(unaudited)

9. Postretirement Pension and Medical Benefits

CBI provides certain healthcare and life insurance benefits for former employees of the L.G. Balfour Company who retired prior to December 31, 1990. Certain hourly employees of AAC’s subsidiary, Taylor Publishing Co. (“Taylor”) are covered by a defined benefit pension plan (“TPC Plan”) established by Taylor. The benefits under the CBI and TPC Plans are based primarily on the employees’ years of service and compensation near retirement. The funding policies for these plans are consistent with the funding requirements of federal laws and regulations.

The net periodic postretirement benefit cost (income), include the following components:


	For the three months ended						For the three months ended
	February 25, 2006						February 26, 2005
				CBI post-						CBI post-
	Taylor pension			retirement			Taylor pension			retirement
Service costs, benefits attributed to Service during the period	$	25		$	—		$	19		$	—
Interest cost		211			39			209			37
Expected return on assets		(223	)		—			(208	)		—
Amortization of unrecognized net loss (gain)		—			(78	)		—			(74	)
Amortization of unrecognized net prior service costs		—			(39	)		—			—

Net periodic postretirement benefit cost (income)	$	13		$	(78	)	$	20		$	(37	)


	For the six months ended						For the six months ended
	February 25, 2006						February 26, 2005
				CBI post-						CBI post-
	Taylor pension			retirement			Taylor pension			retirement
Service costs, benefits attributed to Service during the period	$	49		$	—		$	38		$	—
Interest cost		422			77			418			74
Expected return on assets		(446	)		—			(416	)		—
Amortization of unrecognized net loss (gain)		—			(155	)		—			(148	)
Amortization of unrecognized net prior service costs		—			(77	)		—			—

Net periodic postretirement benefit cost (income)	$	25		$	(155	)	$	40		$	(74	)

10. Related-Party Transactions

On March 25, 2004, upon consummation of the Merger, AAC entered into a management agreement with an affiliate of Fenway Partners pursuant to which AAC, among other things, agreed to pay such affiliate an annual fee equal to the greater of $3.0 million or 5% of the previous fiscal year’s EBITDA (as defined in the agreement). Amounts paid under the new management agreement totaled $750 and $1,500 for the three and six months ended February 25, 2006, respectively, and $735 and $1,500 for the three and six months ended February 26, 2005, respectively. As of February 25, 2006 and August 27, 2005, AAC had net prepaid management fee balances of $198 and $250, respectively.

AAC GROUP HOLDING CORP.
AMERICAN ACHIEVEMENT CORPORATION
Notes to Condensed Consolidated Financial Statements — (Continued)
(Dollars in thousands, unless otherwise stated)
(unaudited)

11. Business Segments

The Company manufactures, markets and sells class rings, yearbooks and graduation products, which includes fine paper products and graduation accessories, to high school, college and, to a lesser extent, elementary and junior high school markets in the United States. The achievement publications segment produces, markets, and sells publications that recognize the achievements of top students at the high school and college levels, as well as the nation’s most inspiring teachers. The Company’s operating segments, on campus class rings and retail class rings, have been aggregated into one reporting segment, class rings, in accordance with paragraph 26.a. of FAS 131. The other segment consists of jewelry commemorating family events such as the birth of a child, fan affinity jewelry and related products, professional sports championship rings such as World Series rings, and commercial and fine books.


	AAC Group Holding Corp.
			Segment
			Operating
			Income			Segment
Three Months Ended February 25, 2006	Net Sales		(Loss)			Assets
Class Rings	$	33,681	$	6,043		$	216,762
Yearbooks		2,684		(2,553	)		175,601
Graduation Products		15,598		2,468			70,025
Achievement Publications		860		(876	)		38,448
Other		6,373		983			35,663


Total	$	59,196	$	6,065		$	536,499


	American Achievement Corporation
			Segment
			Operating
			Income			Segment
Three Months Ended February 25, 2006	Net Sales		(Loss)			Assets
Class Rings	$	33,681	$	6,043		$	212,591
Yearbooks		2,684		(2,553	)		171,811
Graduation Products		15,598		2,468			68,675
Achievement Publications		860		(876	)		37,769
Other		6,373		983			34,962


Total	$	59,196	$	6,065		$	525,808

AAC GROUP HOLDING CORP.
AMERICAN ACHIEVEMENT CORPORATION
Notes to Condensed Consolidated Financial Statements — (Continued)
(Dollars in thousands, unless otherwise stated)
(unaudited)


	AAC Group Holding Corp.
			Segment
			Operating
			Income			Segment
Three Months Ended February 26, 2005	Net Sales		(Loss)			Assets
Class Rings	$	32,651	$	3,140		$	219,413
Yearbooks		2,978		(5,292	)		177,731
Graduation Products		16,361		2,866			71,032
Achievement Publications		495		(1,229	)		35,816
Other		6,338		511			36,247


Total	$	58,823	$	(4	)	$	540,239


	American Achievement Corporation
			Segment
			Operating
			Income			Segment
Three Months Ended February 26, 2005	Net Sales		(Loss)			Assets
Class Rings	$	32,651	$	3,140		$	218,007
Yearbooks		2,978		(5,292	)		176,453
Graduation Products		16,361		2,866			70,577
Achievement Publications		495		(1,229	)		35,587
Other		6,338		511			36,010


Total	$	58,823	$	(4	)	$	536,634


	AAC Group Holding Corp.
			Segment
			Operating
			Income			Segment
Six Months Ended February 25, 2006	Net Sales		(Loss)			Assets
Class Rings	$	66,059	$	10,706		$	216,762
Yearbooks		15,532		(6,130	)		175,601
Graduation Products		18,841		992			70,025
Achievement Publications		7,516		156			38,448
Other		9,621		177			35,663


Total	$	117,569	$	5,901		$	536,499


	American Achievement Corporation
			Segment
			Operating
			Income			Segment
Six Months Ended February 25, 2006	Net Sales		(Loss)			Assets
Class Rings	$	66,059	$	10,706		$	212,591
Yearbooks		15,532		(6,130	)		171,811
Graduation Products		18,841		992			68,675
Achievement Publications		7,516		156			37,769
Other		9,621		177			34,962


Total	$	117,569	$	5,901		$	525,808

AAC GROUP HOLDING CORP.
AMERICAN ACHIEVEMENT CORPORATION
Notes to Condensed Consolidated Financial Statements — (Continued)
(Dollars in thousands, unless otherwise stated)
(unaudited)


	AAC Group Holding Corp.
			Segment
			Operating
			Income			Segment
Six Months Ended February 26, 2005	Net Sales		(Loss)			Assets
Class Rings	$	67,502	$	8,786		$	219,413
Yearbooks		15,929		(10,788	)		177,731
Graduation Products		19,319		1,116			71,032
Achievement Publications		9,294		1,503			35,816
Other		10,061		(258	)		36,247


Total	$	122,105	$	359		$	540,239


	American Achievement Corporation
			Segment
			Operating
			Income			Segment
Six Months Ended February 26, 2005	Net Sales		(Loss)			Assets
Class Rings	$	67,502	$	8,786		$	218,007
Yearbooks		15,929		(10,788	)		176,453
Graduation Products		19,319		1,116			70,577
Achievement Publications		9,294		1,503			35,587
Other		10,061		(258	)		36,010


Total	$	122,105	$	359		$	536,634

12. Recent Accounting Pronouncements

In November 2004, FASB issued SFAS No. 151 “Inventory Costs, an Amendment of ARB No. 43 Chapter 4” (“FAS 151”). FAS 151 requires that items such as idle facility expense, excessive spoilage, double freight, and rehandling be recognized as current-period charges rather than being included in inventory regardless of whether the costs meet the criterion of abnormal as defined in ARB 43. FAS 151 is applicable for inventory costs incurred during fiscal years beginning after June 15, 2005. The Company adopted this standard beginning the first quarter of fiscal year 2006 and its adoption did not have a material impact on its financial statements as such costs have historically been expensed as incurred.

In December 2004, FASB issued SFAS No. 153, “Exchanges of Nonmonetary Assets-an amendment of APB Opinion No. 29” (“FAS 153”) which addresses the measurement of exchanges of nonmonetary assets and eliminates the exception from fair value accounting nonmonetary exchanges of similar productive assets and replaces it with an exception for exchanges that do not have commercial substance. FAS 153 specifies that a nonmonetary exchange has commercial substance if the future cash flows of an entity are expected to change significantly as a result of the exchange. The Company adopted this statement beginning the first quarter of fiscal year 2006 and its adoption did not have a significant impact on its financial statements.

In March 2005, the FASB issued FASB Interpretation No. 47 “Accounting for Conditional Retirement Obligations” (“FIN 47”), which clarifies the term “conditional asset retirement obligation,” as used in FASB Statement No. 143, “Accounting for Asset retirement Obligations.” FIN 47 clarifies that an entity is required to recognize a liability for a legal obligation to perform asset retirement activities when the retirement is conditional on a future event and if the liability’s fair value can be reasonably estimated. If the liability’s fair value cannot be reasonably estimated, then the entity must disclose a description of the obligation, the fact that a liability has not been recognized, and the reasons why the liability cannot be reasonably estimated. The Company must adopt this Interpretation in the fourth quarter of 2006 and is currently studying its provisions to determine the impact, if any, on its financial statements.

13. Restatement

During the third quarter of fiscal 2005, the Company changed its contractual agreements with its independent sales representatives and began recognizing certain revenue when product shipped to the independent sales representative rather than to the customer, as had been the policy under the previous contractual terms. Subsequent to the issuance of the condensed consolidated financial statements for the quarterly period ended February 25, 2006, the Company determined that the change in the contractual agreement with the independent sales representatives should not have resulted in certain revenue being recognized at the time of shipment to the independent sales representative but should have continued to be recognized when the product was delivered to the end customer. As a result, the accompanying condensed consolidated financial statements as of August 27, 2005 and February 25, 2006 and for the three months and six months ended February 25, 2006 have been restated to correct the timing of revenue recognition on these sales.

Group Holdings also corrected the classification of financing fees of $3.5 million for the six months ended February 26, 2005 from operating activities, as previously reported, to financing activities on the condensed consolidated statement of cash flows.

A summary of the significant effects of the restatement is as follows (in thousands):


	AAC Group Holding Corp.				American Achievement Corporation
	As of February 25, 2006				As of February 25, 2006
	As Previously				As Previously
	Reported		As Restated		Reported		As Restated
Accounts receivable	$	37,392	$	36,812	$	37,392	$	36,812
Inventories		35,168		35,392		35,168		35,392
Prepaid expenses and other current assets, net		22,603		23,631		22,603		23,631
Total assets		535,827		536,499		525,136		525,808
Deferred revenue		—		2,037		—		2,037
Deferred income taxes		20,382		19,738		25,649		25,097
Accumulated earnings		2,679		1,958		10,452		9,639
Total stockholder’s equity		18,219		17,498		111,542		110,729


	AAC Group Holding Corp.				American Achievement Corporation
	As of August 27, 2005				As of August 27, 2005
	As Previously				As Previously
	Reported		As Restated		Reported		As Restated
Accounts receivable	$	40,639	$	39,803	$	40,639	$	39,803
Inventories		21,913		22,221		21,913		22,221
Prepaid expenses and other current assets, net		22,180		22,785		22,180		22,785
Total assets		512,859		512,936		509,475		509,552
Deferred revenue		—		1,004		—		1,004
Deferred income taxes		25,331		24,877		28,126		27,748
Accumulated earnings		8,751		8,278		13,722		13,173
Total stockholder’s equity		24,291		23,818		114,812		114,263


	AAC Group Holding Corp.						American Achievement Corporation
	For the three months ended February 25, 2006						For the three months ended February 25, 2006
	As Previously						As Previously
	Reported			As Restated			Reported			As Restated
Net sales	$	56,356		$	59,196		$	56,356		$	59,196
Cost of sales		20,779			21,731			20,779			21,731
Gross profit		35,577			37,465			35,577			37,465
Selling, general and administrative expenses		30,810			31,400			30,810			31,400
Operating income		4,767			6,065			4,767			6,065
Benefit (provision) for income taxes		(1,624	)		(1,069	)		(391	)		122
Net income (loss)		(2,090	)		(1,347	)		(594	)		191


	AAC Group Holding Corp.						American Achievement Corporation
	For the six months ended February 25, 2006						For the six months ended February 25, 2006
	As Previously						As Previously
	Reported			As Restated			Reported			As Restated
Net sales	$	118,346		$	117,569		$	118,346		$	117,569
Cost of sales		46,863			46,770			46,863			46,770
Gross profit		71,483			70,799			71,483			70,799
Selling, general and administrative expenses		65,144			64,898			65,144			64,898
Operating income		6,339			5,901			6,339			5,901
Provision for income taxes		(4,621	)		(4,811	)		(2,149	)		(2,323	)
Net loss		(6,072	)		(6,320	)		(3,270	)		(3,534	)

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion gives effect to the restatement discussed in Note 13 to the condensed consolidated financial statements. The following discussion of our condensed consolidated financial condition and results of operations should be read in conjunction with the information contained in our condensed consolidated financial statements and the notes thereto. The consolidated financial statements, and the notes thereto, have been prepared in accordance with U.S. GAAP. The following discussion includes forward-looking statements that involve certain risks and uncertainties. See “Disclosure Regarding Forward-Looking Statements.”

Basis of Presentation

We present financial information relating to Group Holdings and AAC and its subsidiaries in this discussion and analysis. Group Holdings owns 100% of the shares of common stock of AAC Holding Corp., which is the holder of 100% of the shares of common stock of AAC. Group Holdings conducts all of its business through AAC and its subsidiaries. The consolidated financial statements of Group Holdings include the accounts of its indirect wholly-owned subsidiary, AAC. Group Holdings’ condensed consolidated financial statements are substantially identical to AAC’s condensed consolidated financial statements, with the exception of additional interest related to its 10.25% senior discount notes and mandatory redeemable preferred stock, amortization of deferred financing costs and the effective income tax rate. Group Holdings was formed on November 8, 2004. On November 16, 2004, the stockholders of AAC Holding Corp. participated in an exchange, pursuant to which they exchanged their shares of common stock in AAC Holding Corp. for a like amount of shares in Group Holdings. Following the exchange, AAC Holding Corp. became a wholly-owned subsidiary of Group Holdings.

Fiscal Year End

We use a 52/53-week fiscal year ending on the last Saturday of August.

General

We are one of the leading manufacturers and suppliers of class rings, yearbooks, graduation products, achievement publications and recognition and affinity jewelry in the United States. We serve the high school, college and, to a lesser extent, elementary and junior high school markets. We market and sell yearbooks in all of the markets we serve. We primarily sell our class rings and graduation products, which include fine paper products and graduation accessories, in the high school, college and junior high school markets. Our achievement publications segment produces, markets, and sells publications that recognize the achievements of top students at the high school and college levels, as well as the nation’s most inspiring teachers. It consists of various titles including the Who’s Who brand and The National Dean’s List. Our other segment consists primarily of jewelry commemorating family events such as the birth of a child, fan affinity jewelry and related products, professional sports championship rings such as World Series rings, and commercial and fine books.

Our ability to meet our debt service and other obligations depends in significant part on how successful we are in maintaining our business and further implementing our business strategy. Our business plan envisions several long-term growth initiatives, including the development of new products. The components of our strategy are subject to significant business, economic and competitive uncertainties and contingencies.

Numerous raw materials are used in the manufacture of our products. Gold, precious, semiprecious and synthetic stones, paper products and ink comprise the bulk of the raw materials we utilize in the largest segments of our business. Prices of these materials, especially gold, continually fluctuate. We purchase all of our gold from a single supplier, The Bank of Nova Scotia, through our existing gold consignment agreement. We consign the majority of our gold and pay for gold as our products are shipped to customers. We also purchase the majority of our semi-precious stones from a single supplier in Germany. The prices for these products are denominated in Euros. We generally are able to pass on price increases in gold and stones to our customers as such increases are realized by us, however, this may not always be the case. Gold prices have increased and the U.S. dollar has slightly increased as compared to the Euro during the first two quarters of our fiscal year 2006. We expect these trends to continue at least through the end of our fiscal year 2006, and perhaps thereafter.

We face strong competition for most of our principal products. The class ring and yearbook markets are highly concentrated and consist primarily of a few national manufacturers (of which we are one) and, to a significantly lesser extent, small regional competitors. Our achievement publication products compete with one national manufacturer and, to a lesser extent, with various other companies. We believe that it would be costly and time-consuming for new competitors to replicate the production and distribution capabilities necessary to compete effectively in this market, and as a result, there have been no major new competitors in the last 60 years.

We experience seasonal fluctuations in our net sales tied primarily to the school year. We recorded 44% of our fiscal year 2005 net sales in our third quarter. Class ring sales are highest during October through December, with most orders made for delivery to students before the winter holiday season. Graduation product sales are predominantly made during February through April prior to the April through June graduation season. Yearbook sales are highest during the months of April through June, as yearbooks are typically shipped prior to each school’s summer break. We have historically experienced operating losses during our fourth fiscal quarter, which includes the summer months when school is not in session, thus reducing related shipment of products. In addition, our working capital requirements tend to exceed our operating cash flows from April through August.

We also have exposure to market risk relating to changes in interest rates on our variable rate debt. Our senior secured credit facility (revolver and term loan) and existing gold consignment agreement are variable rate arrangements. The interest rates are based on a floating benchmark rate (such as LIBOR or the Federal Funds rate) plus a fixed spread.

Historically, growth in the class rings, yearbooks and graduation products market has been driven primarily by demographics. The U.S. Department of Education projects that the number of high school and college graduates will grow by an average of 2.2% and 2.5% per year, respectively, from 2002 to 2008. Additionally, the U.S. Census Bureau projects that the total U.S. population will increase by 9.5% between 2000 and 2010. Both the increased population, and the increased number of high school and college graduates should expand the market for our products.

Company Background

Our business was founded when the operations of ArtCarved, which were previously owned by CJC Holdings, Inc., and the operations of Balfour, which were previously owned by L. G. Balfour Company, Inc., were combined in December 1996. AAC was formed in June 2000 to serve as a holding company for these operations as well as any future acquisitions. In June 2000, we acquired the Taylor Senior Holding Company, the parent company of Taylor Publishing, whose primary business was designing and printing student yearbooks. In March 2001, AAC acquired all of the capital stock of Educational Communications, Inc. (“ECI”), which publishes achievement publications. In July 2002, AAC acquired all the outstanding stock and warrants of Milestone Marketing, a marketer of class rings and other graduation products to the college market. In January 2004, AAC acquired C-B Graduation Announcements, a marketer of graduation products to the college market.

On March 25, 2004, AAC Acquisition Corp., a wholly owned subsidiary of AAC Holding Corp., merged with and into AAC (the “Merger”), with AAC continuing as the surviving corporation and a wholly-owned subsidiary of AAC Holding Corp. AAC Holding Corp. is a wholly owned subsidiary of Group Holdings. The Merger was financed by a cash equity investment by an investor group led by Fenway Partners Capital Fund II, L.P., borrowings under AAC’s senior secured credit facility and the issuance of AAC’s 8.25% senior subordinated notes due 2012.

On January 18, 2006, Group Holdings entered into a Preferred Stock Purchase Agreement with an investor pursuant to which Group Holdings sold shares of its Series A Redeemable Preferred Stock. In connection with this transaction, Group Holdings issued the investor 7,500 shares of the Series A Preferred Stock for an aggregate purchase price of $7.5 million, which the investor paid to Group Holdings in cash. The holders of the Series A Preferred Stock are entitled to receive cumulative dividends at a rate of 14% per year, when, as and if declared by the Board of Directors of Group Holdings.

Critical Accounting Policies

We prepare our condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America. As such, we are required to make certain estimates, judgments and assumptions that we believe are reasonable based upon the information available. These estimates and assumptions affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the periods presented. The significant accounting policies which we believe are the most critical to aid in fully understanding and evaluating our reported financial results include the following:

Sales Returns and Allowances. We make estimates of potential future product returns related to current period product revenue. We analyze the previous five years’ average historical returns, current economic trends and changes in customer demand and acceptance of our products when evaluating the adequacy of the sales returns and allowances. Significant management judgments and estimates must be made and used in connection with establishing the sales returns and allowances in any accounting period. Product returns as a percentage of net sales have been 1.9%, 1.8% and 1.9% for the fiscal years ended 2005, 2004 and 2003, respectively. Product warranty costs as a percentage of net sales have been 0.3%, 0.3% and 0.2% for the fiscal years ended 2005, 2004 and 2003, respectively. A ten percent increase in product returns and product warranty costs would result in a reduction of annual net sales of approximately $0.6 million and $0.1 million, respectively, based on fiscal year end 2005 rates. Material differences could result in the amount and timing of our revenue for any period if we made different judgments or utilized different estimates.

Allowance for Doubtful Accounts and Reserve on Sales Representative Advances. We make estimates of potentially uncollectible customer accounts receivable and receivables arising from sales representative draws paid in excess of earned commissions. Our reserves are based on an analysis of individual customer and salesperson accounts and historical write-off experience. Our analysis includes the age of the receivable, customer or salesperson creditworthiness and general economic conditions. Write-offs of doubtful accounts as a percentage of net sales have been 0.4%, 0.6% and 0.5% for the fiscal years ended 2005, 2004 and 2003, respectively. Write-offs of sales representative advances as a percentage of net sales have been 0.5%, 0.7% and 0.9% for the fiscal years ended 2005, 2004 and 2003, respectively. A ten percent increase in write-offs of doubtful accounts and sales representative advances would result in a reduction of annual net sales of approximately $0.2 million and $0.2 million, respectively, based on fiscal year ended 2005 rates. We believe that our results could be materially different if historical trends do not reflect actual results or if economic conditions worsened.

Goodwill and Other Intangible Assets. We account for our long-lived assets with indefinite lives under SFAS No. 142, “Goodwill and Other Intangible Assets” (“FAS 142”). Under FAS 142 we are required to test goodwill and intangible assets with indefinite lives for impairment annually, or more frequently if impairment indicators occur. The impairment test requires management to make judgments in connection with identifying reporting units, assigning assets and liabilities to reporting units and determining fair value of each reporting unit. Significant judgments required to estimate the fair value of reporting units include projecting future cash flows, determining appropriate discount rates and other assumptions. The projections are based on historical performance and future estimated results. As of August 27, 2005, a third party valuation, among other factors, was used by management in its impairment analysis of other intangible assets values and the residual goodwill. We believe that we had no impairment as of February 25, 2006; however, unforeseen future events could adversely affect the reported value of goodwill and indefinite-lived intangible assets.

Long-lived Tangible and Intangible Assets with Definite Lives. We test our long-lived tangible and intangible assets with definite lives for impairment under FAS 144, “Accounting for the Impairment or Disposal of Long-Lived Assets,” which requires us to review long-lived tangible and intangible assets with definite lives whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. Recoverability of these assets is measured by comparison of its carrying amount to the future undiscounted cash flows the assets are expected to generate. If long-lived assets are considered to be impaired, the impairment to be recognized equals the amount by which the carrying value of the assets exceeds its fair market value and is recorded in the period the determination is made. In applying this standard, assets are grouped and evaluated at the lowest level for which there are identifiable cash flows that are largely independent of the cash flows of other groups of assets. We consider historical performance and future estimated results in evaluation of impairment. If the carrying amount of the asset exceeds expected undiscounted future cash flows, we measure the amount of impairment by comparing the carrying amount of the asset to its fair value, generally measured by discounting expected future cash flows at the rate we utilize to evaluate potential investments. As of August 27, 2005, a third party valuation, among other factors, was used in its impairment analysis of long-lived tangible and intangible assets with definite lives. We believe that we had no impairment as of February 25, 2006; however, unforeseen future events could adversely affect the reported value of long-lived tangible and intangible assets with definite lives.

Revenue Recognition. Our revenues from product sales are generally recognized at the time the product is shipped, the risks and rewards of ownership have passed to the customer and collectibility is reasonably assured. Our stated shipping terms are FOB shipping point. Provisions for sales returns, warranty costs and rebate expenses are recorded at the time of sale based upon historical information and current trends.

Our accounting method for recognizing revenue and related gross profit on class ring sales through independent sales representatives, along with commissions to independent sales representatives that are directly related to the revenue, is to defer the revenue until the independent sales representative delivers the product to our end customer.

We recognize revenues on our publishing operations based upon the completed contract method, when the products are shipped.

Results of Operations

Three Months Ended February 25, 2006 Compared to Three Months Ended February 26, 2005 The following table sets forth selected information for Group Holdings and AAC from our condensed consolidated statements of operations expressed on an actual basis and as a percentage of net sales:


	AAC Group Holding Corp.												American Achievement Corporation
	For the Three			% of			For the Three			% of			For the Three		% of			For the Three			% of
	Months Ended			Net			Months Ended			Net			Months Ended		Net			Months Ended			Net
	February 25, 2006			Sales			February 26, 2005			Sales			February 25, 2006		Sales			February 26, 2005			Sales

Net sales	$	59,196			100.0	%	$	58,823			100.0	%	$	59,196		100.0	%	$	58,823			100.0	%
Cost of sales		21,731			36.7	%		23,150			39.4	%		21,731		36.7	%		23,150			39.4	%

Gross profit		37,465			63.3	%		35,673			60.6	%		37,465		63.3	%		35,673			60.6	%
Selling, general and administrative expenses		31,400			53.0	%		35,677			60.6	%		31,400		53.1	%		35,677			60.6	%


Operating income (loss)		6,065			10.3	%		(4	)		0.0	%		6,065		10.2	%		(4	)		0.0	%
Interest expense		8,481			14.3	%		8,172			13.9	%		5,752		9.7	%		5,772			9.8	%


Income (loss) before income taxes		(2,416	)		(4.0	)%		(8,176	)		(13.9	)%		313		0.5	%		(5,776	)		(9.8	)%
Provision (benefit) for income taxes		(1,069	)		(1.8	)%		(3,718	)		(6.3	)%		122		0.2	%		(2,311	)		(3.9	)%


Net income (loss)	$	(1,347	)		(2.2	)%	$	(4,458	)		(7.6	)%	$	191		0.3	%	$	(3,465	)		(5.9	)%

Net Sales. Net sales consist of product sales and are net of product returns and promotional discounts. Net sales increased $0.4 million, or 0.6%, to $59.2 million for the three months ended February 25, 2006 from $58.8 million for the three months ended February 26, 2005. This increase in net sales was due primarily to an increase in class ring shipments and achievement publications, partially offset by a decline in shipments of graduation products and yearbooks.

The following details the changes in net sales during such periods by business segment.

Class Rings. Net sales increased $1.0 million to $33.7 million for the three months ended February 25, 2006 from $32.7 million for the three months ended February 26, 2005. The increase in net sales was the result of an increase of $0.8 million in high school ring shipments and an increase of $0.2 million in college class rings.

Yearbooks. Net sales decreased $0.3 million to $2.7 million for the three months ended February 25, 2006 from $3.0 million for the three months ended February 26, 2005. The decrease in net sales was the result of later copy receipt from customers, which impacted the timing of yearbook shipments. These yearbooks are expected to ship out in the third quarter.

Graduation Products. Net sales decreased $0.8 million to $15.6 million for the three months ended February 25, 2006 from $16.4 million for the three months ended February 26, 2005. The decrease in net sales was the result of later order receipts of high school graduation products, which will ship out in the third quarter.

Achievement Publications. Net sales increased $0.4 million to $0.9 million for the three months ended February 25, 2006 from $0.5 million for the three months ended February 26, 2005. The increase in sales was due to additional publication shipments and increased collateral sales.

Other. Net sales increased $0.1 million to $6.4 million for the three months ended February 25, 2006 from $6.3 million for the three months ended February 26, 2005. The increase in net sales was related to a slight increase in commercial printing, partially offset by a slight decrease in affinity jewelry sales.

Gross Profit. Gross margin represents gross profit as a percentage of net sales. Gross margin was 63.3% for the three months ended February 25, 2006, a 2.7 percentage point increase from 60.6% for the three months ended February 26, 2005. Overall, gross profit increased $1.8 million. The increase in gross margin was mainly a result of continued efficiency gains in our ring, yearbook and graduation products facilities. These efficiencies were directly related to the closure of a ring manufacturing facility, capital investments in printing equipment and technology in our yearbook operations and continued lean manufacturing improvements in all facilities.

Selling, General and Administrative Expenses. Selling, general and administrative expenses decreased $4.3 million, or 12.0%, to $31.4 million for the three months ended February 25, 2006 from $35.7 million for the three months ended February 26, 2005. Included in selling, general and administrative expenses are two sub-categories: selling and marketing expenses and general and administrative expenses. Selling and marketing expenses decreased $2.1 million to $20.9 million or 35.3% of net sales, for the three months ended February 25, 2006 from $23.0 million or 39.1% of net sales, for the three months ended February 26, 2005. The decrease in selling and marketing expenses was primarily the result of decreased selling and marketing expenses in yearbooks as a result of the costs in the prior year of launching the official yearbook program and a decrease in ring marketing expenses directly related to college and high school rings.

General and administrative expenses for the three months ended February 25, 2006 were $10.5 million, or 17.8% of net sales, as compared to $12.7 million, or 21.6% of net sales, for the three months ended February 26, 2005. The decrease in general and administrative expenses was the result of the one-time bonus in the three months ended February 26, 2005 of $2.2 million.

Operating Income (Loss). As a result of the foregoing, operating income was $6.1 million, or 10.3% of net sales, for the three months ended February 25, 2006 as compared with an operating loss of $0.0 million, or 0.0% of net sales, for the three months ended February 26, 2005. The class rings segment reported operating income of $6.0 million for the three months ended February 25, 2006 as compared with operating income of $3.1 million for the three months ended February 26, 2005. The yearbooks segment reported an operating loss of $2.6 million for the three months ended February 25, 2006 as compared with an operating loss of $5.3 million for the three months ended February 26, 2005. The graduation products segment reported operating income of $2.5 million for the three months ended February 25, 2006 as compared with operating income of $2.9 million for the three months ended February 26, 2005. The achievement publications segment reported an operating loss of $0.9 million for the three months ended February 25, 2006 as compared with an operating loss of $1.2 million for the three months ended February 26, 2005. The other segment reported operating income of $1.0 million for the three months ended February 25, 2006 as compared with operating income of $0.5 million for the three months ended February 26, 2005.

Interest Expense, Net. For AAC, net interest expense was $5.8 million for the three months ended February 25, 2006 and $5.8 million for the three months ended February 26, 2005. The average debt outstanding of AAC for the three months ended February 25, 2006 and the three months ended February 26, 2005 was $287 million and $319 million, respectively. The weighted average interest rate on debt outstanding of AAC for the three months ended February 25, 2006 and the three months ended February 26, 2005 was 7.9% and 6.7%, respectively.

For Group Holdings, net interest expense was $8.5 million for the three months ended February 25, 2006 and $8.2 million for the three months ended February 26, 2005. The average debt outstanding of Group Holdings for the three months ended February 25, 2006 and the three months ended February 26, 2005 was $388 million and $410 million, respectively. The weighted average interest rate on debt outstanding of Group Holdings for the three months ended February 25, 2006 and the three months ended February 26, 2005 was 8.5% and 7.5%, respectively.

Provision (benefit) for Income Taxes. For the three months ended February 25, 2006 and February 26, 2005, AAC recorded an income tax provision of $0.1 million and an income tax benefit of $2.3 million, respectively, which represents an effective tax rate of 39% and 40%, respectively. AAC’s effective rates for the three months ended February 25, 2006 and February 26, 2005 represent an estimated federal and state income tax rate that will apply to estimated pre-tax earnings for fiscal 2006.

For the three months ended February 25, 2006 and February 26, 2005, Group Holdings recorded an income tax benefit of $1.1 million and $3.7 million, respectively, which represents an effective tax rate of 44% and 45%, respectively. Group Holdings’ effective rates for the three months ended February 25, 2006 and February 26, 2005 represent an estimated federal and state income tax rate that will apply to estimated pre-tax earnings for fiscal 2006 and the non-deductibility of a portion of its interest on high-yield debt.

Net Income. As a result of the foregoing, AAC reported net income of $0.2 million for the three months ended February 25, 2006 as compared to a net loss of $3.5 million for the three months ended February 26, 2005. As a result of the foregoing, Group Holdings reported net loss of $1.3 million for the three months ended February 25, 2006 as compared to $4.5 million for the three months ended February 26, 2005.

Six Months Ended February 25, 2006 Compared to Six Months Ended February 26, 2005

The following table sets forth selected information for Group Holdings and AAC from our condensed consolidated statements of operations expressed on an actual basis and as a percentage of net sales:


	AAC Group Holding Corp.												American Achievement Corporation
	For the Six			% of			For the Six			% of			For the Six			% of			For the Six			% of
	Months Ended			Net			Months Ended			Net			Months Ended			Net			Months Ended			Net
	February 25, 2006			Sales			February 26, 2005			Sales			February 25, 2006			Sales			February 26, 2005			Sales

Net sales	$	117,569			100.0	%	$	122,105			100.0	%	$	117,569			100.0	%	$	122,105			100.0	%
Cost of sales		46,770			39.8	%		50,466			41.3	%		46,770			39.8	%		50,466			41.3	%

Gross profit		70,799			60.2	%		71,639			58.7	%		70,799			60.2	%		71,639			58.7	%
Selling, general and administrative expenses		64,898			55.2	%		71,280			58.4	%		64,898			55.2	%		71,280			58.4	%


Operating income		5,901			5.0	%		359			0.3	%		5,901			5.0	%		359			0.3	%
Interest expense		17,032			14.5	%		14,290			11.7	%		11,758			10.0	%		11,488			9.4	%


Loss before income taxes		(11,131	)		(9.5	)%		(13,931	)		(11.4	)%		(5,857	)		(5.0	)%		(11,129	)		(9.1	)%
Benefit for income taxes		(4,811	)		(4.1	)%		(6,217	)		(5.1	)%		(2,323	)		(2.0	)%		(4,452	)		(3.6	)%


Net loss	$	(6,320	)		(5.4	)%	$	(7,714	)		(6.3	)%	$	(3,534	)		(3.0	)%	$	(6,677	)		(5.5	)%

Net Sales. Net sales consist of product sales and are net of product returns and promotional discounts. Net sales decreased $4.5 million, or 3.7%, to $117.6 million for the six months ended February 25, 2006 from $122.1 million for the six months ended February 26, 2005. The following details the changes in net sales during such periods by business segment.

Class Rings. Net sales decreased $1.4 million to $66.1 million for the six months ended February 25, 2006 from $67.5 million for the six months ended February 26, 2005. The decrease was comprised of a decline of $0.8 million in college class rings, and a $0.6 million decline in high school class rings.

Yearbooks. Net sales decreased $0.4 million to $15.5 million for the six months ended February 25, 2006 from $15.9 million for the six months ended February 26, 2005. The decrease in net sales was the result of later copy receipt from customers, which impacted the timing of yearbook shipments. These yearbooks are expected to ship out in the third quarter.

Graduation Products. Net sales decreased $0.4 million to $18.9 million for the six months ended February 25, 2006 from $19.3 million for the six months ended February 26, 2005. The decrease in net sales was the result of late order receipts of graduation products, which will ship in the third quarter.

Achievement Publications. Net sales decreased $1.8 million to $7.5 million for the six months ended February 25, 2006 from $9.3 million for the six months ended February 26, 2005. The decrease in sales was due to a decline in the sales of the Who’s Who Among American High School Students publication.

Other. Net sales decreased $0.5 million to $9.6 million for the six months ended February 25, 2006 from $10.1 million for the six months ended February 26, 2005. The decrease in net sales was related to a slight decline in commercial printing and affinity jewelry sales.

Gross Profit. Gross margin represents gross profit as a percentage of net sales. Gross margin was 60.2% for the six months ended February 25, 2006, a 1.5 percentage point increase from 58.7% for the six months ended February 26, 2005. Overall, gross profit decreased $0.8 million. The increase in gross margin was mainly a result of continued efficiency gains in our ring, yearbook and graduation products facilities. These efficiencies were directly related to the closure of a ring manufacturing facility, capital investments in printing equipment and technology in our yearbook operations and continued lean manufacturing improvements in all facilities. The favorable gross margin was slightly offset as a result in the revenue decline in the Who’s Who Among American High School Students publication.

Selling, General and Administrative Expenses. Selling, general and administrative expenses decreased $6.4 million, or 9.0%, to $64.9 million for the six months ended February 25, 2006 from $71.3 million for the six months ended February 26, 2005. Included in selling, general and administrative expenses are two sub-categories: selling and marketing expenses and general and administrative expenses. Selling and marketing expenses decreased $5.7 million to $42.4 million or 36.1% of net sales, for the six months ended February 25, 2006 from $48.1 million or 39.4% of net sales, for the six months ended February 26, 2005. The decrease in selling and marketing expenses was primarily the result of decreased selling and marketing expenses in yearbooks as a result of the costs in the prior year of launching the official yearbook program and a decrease in ring and recognition and affinity marketing expenses as a result of our lean transformation.

General and administrative expenses for the six months ended February 25, 2006 were $22.5 million, or 19.1% of net sales, as compared to $23.2 million, or 19.0% of net sales, for the six months ended February 26, 2005. The decrease in general and administrative expenses was primarily the result of the prior year one-time bonus of $2.2 million, partially offset by severance and non-recurring professional fees.

Operating Income (Loss). As a result of the foregoing, operating income was $5.9 million, or 5.0% of net sales, for the six months ended February 25, 2006 as compared with operating income of $0.4 million, or 0.3% of net sales, for the six months ended February 26, 2005. The class rings segment reported operating income of $10.7 million for the six months ended February 25, 2006 as compared with operating income of $8.8 million for the six months ended February 26, 2005. The yearbooks segment reported an operating loss of $6.1 million for the six months ended February 25, 2006 as compared with an operating loss of $10.8 million for the six months ended February 26, 2005. The graduation products segment reported operating income of $1.0 million for the six months ended February 25, 2006 as compared with operating income of $1.1 million for the six months ended February 26, 2005. The achievement publications segment reported operating income of $0.2 million for the six months ended February 25, 2006 as compared with operating income of $1.5 million for the six months ended February 26, 2005. The other segment reported operating income of $0.2 million for the six months ended February 25, 2006 as compared with an operating loss of $0.3 million for the six months ended February 26, 2005.

Interest Expense, Net. For AAC, net interest expense was $11.8 million for the six months ended February 25, 2006 and $11.5 million for the six months ended February 26, 2005. The average debt outstanding of AAC for the six months ended February 25, 2006 and the six months ended February 26, 2005 was $295 million and $324 million, respectively. The weighted average interest rate on debt
outstanding of AAC for the six months ended February 25, 2006 and the six months ended February 26, 2005 was 7.9% and 6.6%, respectively.

For Group Holdings, net interest expense was $17.0 million for the six months ended February 25, 2006 and $14.3 million for the six months ended February 26, 2005. The average debt outstanding of Group Holdings for the six months ended February 25, 2006 and the six months ended February 26, 2005 was $394 million and $377 million, respectively. The weighted average interest rate on debt outstanding of Group Holdings for the six months ended February 25, 2006 and the six months ended February 26, 2005 was 8.5% and 7.1%, respectively.

Benefit for Income Taxes. For the six months ended February 25, 2006 and February 26, 2005, AAC recorded an income tax benefit of $2.3 million and $4.5 million, respectively, which represents an effective tax rate of 40% and 40%, respectively. AAC’s effective rates for the six months ended February 25, 2006 and February 26, 2005 represent an estimated federal and state income tax rate that will apply to estimated pre-tax earnings for fiscal 2006.

For the six months ended February 25, 2006 and February 26, 2005, Group Holdings recorded an income tax benefit of $4.8 million and $6.2 million, respectively, which represents an effective tax rate of 43% and 45%, respectively. Group Holdings’ effective rates for the six months ended February 25, 2006 and February 26, 2005 represent an estimated federal and state income tax rate that will apply to estimated pre-tax earnings for fiscal 2006 and the non-deductibility of a portion of its interest on high-yield debt.

Net Loss. As a result of the foregoing, AAC reported a net loss of $3.5 million for the six months ended February 25, 2006 as compared to $6.7 million for the six months ended February 26, 2005. As a result of the foregoing, Group Holdings reported net loss of $6.3 million for the six months ended February 25, 2006 as compared to $7.7 million for the six months ended February 26, 2005.

Liquidity and Capital Resources

Operating Activities

For AAC, operating activities provided cash of $32.0 million for the six months ended February 25, 2006 compared to cash provided of $25.2 million for the six months ended February 26, 2005. The $6.8 million increase in cash provided by operating activities was attributable to reduced losses and lower working capital requirements primarily as a result from increased customer deposits. During the second quarter of each fiscal year, the Company experiences large increases in customer deposits, primarily related to yearbooks that are delivered in the third and fourth quarters of the fiscal year.

For Group Holdings, operating activities provided cash of $32.0 million for the six months ended February 25, 2006 compared to cash provided of $25.2 million for the six months ended February 26, 2005. The $6.8 million increase in cash provided by operating activities was attributable to reduced losses and lower working capital requirements primarily as a result from increased customer deposits. During the second quarter of each fiscal year, the Company experiences large increases in customer deposits, primarily related to yearbooks that are delivered in the third and fourth quarters of the fiscal year.

Investing Activities

Capital expenditures for the six months ended February 25, 2006 were $5.4 million compared to capital expenditures of $6.6 million for the six months ended February 26, 2005. Our projected capital expenditures for the entire fiscal year 2006 are expected to be approximately $14.0 million.

Financing Activities

For AAC, financing activities used cash of $13.5 million for the six months ended February 25, 2006 compared to cash used of $11.3 million for the six months ended February 26, 2005.

For Group Holdings, financing activities used cash of $6.3 million for the six months ended February 25, 2006 compared to cash used of $11.1 million for the six months ended February 26, 2005. On January 18, 2006, Group Holdings issued an investor 7,500 shares of the Series A Preferred Stock for an aggregate purchase price of $7.5 million, which the investor paid to Group Holdings in cash.

Capital Resources

In connection with the Merger, AAC entered into its existing $195.0 million senior secured credit facility and issued $150.0 million of the 8.25% senior subordinated notes. On November 16, Group Holdings issued the 10.25% Notes. Certain provisions of these financing arrangements are described below.

The senior secured credit facility provides a $155.0 million term loan, maturing in 2011, and up to $40.0 million in available revolving loan borrowings, maturing in 2010. As of February 25, 2006, the

revolver was undrawn. The senior secured credit facility imposes certain restrictions on AAC, including restrictions on its ability to incur indebtedness, pay dividends, make investments, grant liens, sell assets and engage in certain other activities. In addition, the senior secured credit facility contains financial covenants and maintenance tests, including a minimum interest coverage test and a maximum total leverage test, and restrictive covenants, including restrictions on its ability to make capital expenditures. The senior secured credit facility is secured by substantially all of the assets of AAC, is guaranteed by and secured by the assets of some of its existing and future domestic subsidiaries, if any, and by a pledge of all of the capital stock of some of its existing and future domestic subsidiaries, if any. The senior secured credit facility is also guaranteed by AAC Holding Corp.

AAC is required to pay cash interest on the 8.25% notes semi-annually in arrears on April 1 and October 1 of each year. The 8.25% notes have no scheduled amortization and mature on April 1, 2012. The indenture governing the 8.25% notes contains certain restrictions on AAC, including restrictions on its ability to incur indebtedness, pay dividends, make investments, grant liens, sell its assets and engage in certain other activities. The 8.25% notes are guaranteed by certain of AAC’s existing and future domestic subsidiaries. In November 2004, Group Holdings issued $89.3 million (net proceeds) of 10.25% senior discount notes due 2012. The notes accrete to $131.5 million aggregate principal amount at maturity. Interest accrues on the notes in the form of an increase in the accreted value of such notes prior to October 1, 2008. Thereafter, cash interest on the notes will accrue and be payable semiannually in arrears on April 1 and October 1 of each year, commencing April 1, 2009, at a rate of 10.25% per annum. The notes are Group Holdings’ unsecured obligation and rank equally with all of its future senior obligations and senior to its future subordinated indebtedness. The 10.25% notes are effectively subordinated to Group Holdings’ future secured indebtedness to the extent of the assets securing that indebtedness and are structurally subordinated to all indebtedness and other obligations of Group Holdings’ subsidiaries, including AAC. We are currently in compliance with financial covenants in all of the agreements governing our outstanding indebtedness. We expect that cash generated from operating activities and availability under the senior secured credit facility will be our principal sources of liquidity. Based on our current level of operations and anticipated cost savings and operational improvements, we believe our cash flow from operations, available cash and available borrowings under the senior secured credit facility will be adequate to meet our liquidity needs for the next twelve months and beyond.

Off Balance-Sheet Obligations

Gold Consignment Agreement. Under AAC’s gold consignment financing arrangement, AAC has the ability to have on consignment the lowest of the dollar value of 27,000 troy ounces of gold, $14.2 million or a borrowing base, determined based upon a percentage of gold located at AAC’s facilities and other approved locations, as specified by the agreement. AAC expensed consignment fees of $82 for the three months ended February 25, 2006 and $87 for the three months ended February 26, 2005. The Company expensed consignment fees of $160 and $174 for the six months ended February 25, 2006 and February 26, 2005, respectively. Under the terms of the consignment arrangement, AAC does not own the consigned gold nor does it have risk of loss related to such inventory until the money is received by the bank from AAC in payment for the gold purchased. Accordingly, AAC does not include the value of consigned gold in its inventory or the corresponding liability for financial statement purposes. As of February 25, 2006 and August 27, 2005, AAC held approximately 16,700 ounces and 17,070 ounces, respectively, of gold valued at $9.3 million and $7.5 million, respectively, on consignment. The gold consignment agreement does not have a stated period and it can be terminated by either party upon 60 day written notice.

Seasonality

The seasonal nature of our various businesses tends to be tempered by our broad product mix. Class ring sales are highest during October through December, with most orders made for delivery to students before the winter holiday season. Graduation product sales are predominantly made during February through April prior to the April through June graduation season. Yearbook sales are highest during the months of April through June, as yearbooks are typically shipped prior to each school’s summer break. Our recognition and

affinity product line sales are also seasonal. The majority of our achievement publications are shipped in November and August of each year. The remaining recognition and affinity product line sales are highest during the winter holiday season and in the period leading up to Mother’s Day.

As a result of the foregoing, we have historically experienced operating losses during our fourth fiscal quarter, which includes the summer months when school is not in session, thus reducing related shipment of products. In addition, our working capital requirements tend to exceed our operating cash flows from April through August.

Recent Accounting Pronouncements

In November 2004, FASB issued SFAS No. 151 “Inventory Costs, an Amendment of ARB No. 43 Chapter 4” (“FAS 151”). FAS 151 requires that items such as idle facility expense, excessive spoilage, double freight, and rehandling be recognized as current-period charges rather than being included in inventory regardless of whether the costs meet the criterion of abnormal as defined in ARB 43. FAS 151 is applicable for inventory costs incurred during fiscal years beginning after June 15, 2005. We adopted this standard beginning the first quarter of fiscal year 2006 and its adoption did not have a material impact on our financial statements as such costs have historically been expensed as incurred.

In December 2004, FASB issued SFAS No. 153, “Exchanges of Nonmonetary Assets-an amendment of APB Opinion No. 29” (“FAS 153”) which addresses the measurement of exchanges of nonmonetary assets and eliminates the exception from fair value accounting nonmonetary exchanges of similar productive assets and replaces it with an exception for exchanges that do not have commercial substance. FAS 153 specifies that a nonmonetary exchange has commercial substance if the future cash flows of an entity are expected to change significantly as a result of the exchange. We adopted this statement beginning the first quarter of fiscal year 2006 and its adoption did not have a significant impact on our financial statements.

In March 2005, the FASB issued FASB Interpretation No. 47 “Accounting for Conditional Retirement Obligations” (“FIN 47”), which clarifies the term “conditional asset retirement obligation,” as used in FASB Statement No. 143, “Accounting for Asset retirement Obligations.” FIN 47 clarifies that an entity is required to recognize a liability for a legal obligation to perform asset retirement activities when the retirement is conditional on a future event and if the liability’s fair value can be reasonably estimated. If the liability’s fair value cannot be reasonably estimated, then the entity must disclose a description of the obligation, the fact that a liability has not been recognized, and the reasons why the liability cannot be reasonably estimated. We must adopt this Interpretation in the fourth quarter of 2006 and we are currently studying its provisions to determine the impact, if any, on our financial statements.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rate Risk. We have exposure to market risk relating to changes in interest rates on our variable rate debt. Our policy is to manage interest rate exposure through the use of a combination of fixed and floating rate debt instruments. Our senior secured credit facility (revolver and term loan) and existing gold consignment agreement are variable rate arrangements. The interest rates are based on a floating benchmark rate (such as LIBOR or the Federal Funds rate) plus a fixed spread. Our other financial instruments subject to interest rate risk consist of long-term debt and notional amount under the gold consignment agreement. With respect to the senior secured credit facility, which bears interest at variable rates, each quarter point change in interest rates would result in a $0.4 million change in annual interest expense, assuming the entire revolving loan was drawn.

Semi-Precious Stones. We purchase the majority of our semi-precious stones from a single supplier in Germany. We believe that all of our major competitors purchase their semi-precious stones from this same supplier. The prices for these products are denominated in Euros. Each ten percent change in the Euro exchange rate would result in a $0.5 million change in cost of goods sold, assuming stone purchase levels approximate the levels in fiscal 2005. In order to hedge market risk, we have from time-to-time purchased forward currency contracts. During the three and six months ended February 25, 2006, we did not purchase any Euro forward contracts and did not have any such contracts outstanding.

Gold. We purchase all of our gold from The Bank of Nova Scotia through our existing gold consignment agreement described above. We consign the majority of our gold and pay for gold as our products are shipped to customers. Each ten percent change in the price of gold would result in a $2.2 million change in cost of goods sold, assuming gold purchase levels approximate the levels in fiscal 2005. As of February 25, 2006, we had hedged a majority of our gold requirements for fiscal 2006 through the purchase of gold options.

ITEM 4. CONTROLS AND PROCEDURES

As of the date of this report (the “Evaluation Date”), we carried out a re-evaluation, under the supervision and with the participation of our management, including our President and Chief Executive Officer and our Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Rule 13a-15 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). During the most recent year end audit, several deficiencies related to the application of generally accepted accounting principles were noted, which are collectively considered to be a material weakness in internal control over financial reporting. The deficiencies related to the timing of revenue recognition and the determination and accuracy of certain liabilities and the related expenses. As a result of the restatements discussed in Note 13 to the condensed consolidated financial statements, the Company has now determined that the material weakness related to internal control over financial reporting had not yet been completely remediated at the time of the original filing of the Company’s second quarter 2006 10-Q. Based upon this most recent evaluation, our President and Chief Executive Officer and our Chief Financial Officer concluded that, as of this Evaluation Date, our disclosure controls and procedures were not effective to ensure that information required to be disclosed by us in the reports filed or submitted by us under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

Additionally, our President and Chief Executive Officer and our Chief Financial Officer determined, as of the date of this report, that there were no other changes in our internal control over financial reporting that have materially affected, or are likely to materially affect our internal control over financial reporting.

DISCLOSURE REGARDING FORWARD LOOKING STATEMENTS

This report includes forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. Although management believes that the expectations reflected in such forward looking statements are based upon reasonable assumptions, the Company can give no assurance that these expectations will be achieved. Any change in or adverse development, including the following factors, may impact the achievement of results in or accuracy of forward-looking statements: the price of gold and precious, semiprecious and synthetic stones; the Company’s access to students and consumers in schools; the seasonality of the Company’s business; regulatory and accounting rules; the Company’s relationship with its independent sales representatives; fashion and demographic trends; general economic, business, and market trends and events, especially during peak buying seasons for the Company’s products; the Company’s ability to respond to customer change orders and delivery schedules; development and operating costs; competitive pricing changes; successful completion of management initiatives designed to achieve operating efficiencies; the Company’s cash flows; and the Company’s ability to draw down funds under its current bank financings and to enter into new bank financings. The foregoing factors are not exhaustive. New factors may emerge or changes may occur that impact the Company’s operations and businesses. Forward-looking statements herein are expressly qualified on the foregoing or such other factors as may be applicable.

You should consider the risks described in Group Holdings’ Registration Statement on Form S-4 Amendment No. 5 (File No. 333-121479) filed on August 25, 2005 as you review this quarterly report.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

In the normal course of business, we may be a party to lawsuits and administrative proceedings before various courts and government agencies. These lawsuits and proceedings may involve personal injury, contractual issues and other matters. We cannot predict the ultimate outcome of any pending or threatened litigation or of actual claims or possible claims. However, we believe resulting liabilities, if any, will not have a material adverse impact upon our results of operations, financial condition or cash flows.

On February 11, 2004, Frederick Goldman, Inc., or the licensee, filed an arbitration claim against our subsidiary Commemorative Brands, Inc., or CBI, for an unspecified monetary amount alleging, among other things, that CBI had improperly attempted to convert an exclusive license CBI granted to the licensee to a non-exclusive license. The arbitration proceedings have concluded with the arbitrator ruling that the licensee has an exclusive license. In addition, on February 10, 2004, the licensee commenced a lawsuit in federal district court in New York against CBI alleging that CBI breached the license agreement by granting to third parties rights in violation of the licensee’s exclusive rights under the license agreement. The district court claim seeks injunctive and monetary relief. The licensee has not specified the exact amount of monetary relief it seeks but has asked for an amount not less than $10.0 million. Trial in this action is currently scheduled to commence in or about February 2007. We are presently unable to assess the likelihood of an adverse judgment or assess the likely range of possible loss to the Company.

ITEM 6. EXHIBITS

(a)

Exhibits


EXHIBIT
NUMBER		DESIGNATION
31.1		CEO Certification Accompanying Period Report Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2		CFO Certification Accompanying Period Report Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1		CEO Certification Accompanying Period Report Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.2		CFO Certification Accompanying Period Report Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002


	AAC GROUP HOLDING CORP. AMERICAN ACHIEVEMENT CORPORATION
	By:	/s/ DONALD J. PERCENTI
		Donald J. Percenti
		CHIEF EXECUTIVE OFFICER (principal executive officer)



	By:	/s/ SHERICE P. BENCH
		Sherice P. Bench
		CHIEF FINANCIAL OFFICER (principal financial officer)

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents


	AAC Group Holding Corp.						American Achievement Corporation
	For the three						For the three
	months ended						months ended
	February 25,			February 26,			February 25,		February 26,
	2006			2005			2006		2005
	(As restated–see Note 13)						(As restated–see Note 13)
Net sales	$	59,196		$	58,823		$	59,196	$	58,823
Cost of sales		21,731			23,150			21,731		23,150

Gross profit		37,465			35,673			37,465		35,673
Selling, general and administrative expenses		31,400			35,677			31,400		35,677

Operating income (loss)		6,065			(4	)		6,065		(4	)
Interest expense		8,481			8,172			5,752		5,772

Income (loss) before income taxes		(2,416	)		(8,176	)		313		(5,776	)
Provision (benefit) for income taxes		(1,069	)		(3,718	)		122		(2,311	)

Net income (loss)	$	(1,347	)	$	(4,458	)	$	191	$	(3,465	)


	AAC Group Holding Corp.						American Achievement Corporation
	For the six						For the six
	months ended						months ended
	February 25,			February 26,			February 25,			February 26,
	2006			2005			2006			2005
	(As restated–see note 13)						(As restated–see note 13)
Net sales	$	117,569		$	122,105		$	117,569		$	122,105
Cost of sales		46,770			50,466			46,770			50,466

Gross profit		70,799			71,639			70,799			71,639
Selling, general and administrative expenses		64,898			71,280			64,898			71,280

Operating income		5,901			359			5,901			359
Interest expense		17,032			14,290			11,758			11,488

Loss before income taxes		(11,131	)		(13,931	)		(5,857	)		(11,129	)
Benefit for income taxes		(4,811	)		(6,217	)		(2,323	)		(4,452	)

Net loss	$	(6,320	)	$	(7,714	)	$	(3,534	)	$	(6,677	)


											Accumulated
						Additional					other
	Common Stock					Paid-in		Accumulated			Comprehensive
AAC Group Holding Corp.	Shares		Amount			Capital		earnings			income (loss)			Total
					(Dollars in thousands)
Balance, August 27, 2005 (As restated — see Note 13)		505,460	$	5		$	16,491	$	8,278		$	(956	)	$	23,818


Net loss (As restated — see Note 13)		—		—			—		(6,320	)		—			(6,320	)

Balance, February 25, 2006 (As restated — see Note 13)		505,460	$	5		$	16,491	$	1,958		$	(956	)	$	17,498