The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Winnebago Industries Reports Record Third Quarter and Nine Months Revenue

FOREST CITY, Iowa--June 17, 2004--Winnebago Industries, Inc. , the nation's leading motor home manufacturer, today reported record revenues from continuing operations for the third quarter ended May 29, 2004 of $310.2 million, an increase of 55 percent when compared to revenues from continuing operations of $200.2 million for the same quarter last year.

Net income from continuing operations for the third quarter of fiscal 2004 was $17.7 million, a 97 percent increase compared to $9.0 million for the third quarter of fiscal 2003. On a diluted per share basis, the Company earned 51 cents from continuing operations for the third quarter of fiscal 2004, a 113 percent increase compared to 24 cents for the third quarter last year. Excluding the charge from the previously announced settlement of the Sanft, et al vs. Winnebago Industries, Inc. lawsuit, net income would have been a record $22.3 million, a 148 percent increase compared to the $9.0 million for the third quarter of fiscal 2003. On a diluted per share basis excluding the charge, the Company earned 64 cents per diluted share.

Revenues from continuing operations for the first nine months of fiscal 2004 were a record $831.2 million, a 34 percent increase compared to $619.5 million for the first nine months of fiscal 2003.

Net income from continuing operations for the first nine months of fiscal 2004 was $51.7 million, a 40 percent increase compared to $36.8 million for the first nine months of fiscal 2003. On a diluted per share basis, the Company earned $1.48 from continuing operations for the first nine months of fiscal 2004, a 53 percent increase compared to 97 cents for the first nine months of fiscal 2003.

"Revenues and earnings for the third quarter benefited from increased motor home sales, particularly our diesel product lines," said Winnebago Industries' Chairman, CEO and President Bruce Hertzke. "We were especially pleased with the volume of diesel products sold in the third quarter, which include the Winnebago Journey and Vectra and the Itasca Meridian and Horizon. We experienced a 127 percent increase in diesel motor homes delivered during the third quarter versus the same period a year ago."

Total motor home deliveries were 3,444 units for the third quarter ended May 29, 2004, an increase of 32 percent compared to motor home deliveries of 2,601 for the third quarter last year.

Winnebago Industries is the top selling motor home manufacturer with 18.5 percent of the combined Class A and C market calendar year to date through April, versus 18.3 percent for the same period a year ago.

The Company's sales order backlog was 2,444 units at May 29, 2004, an increase of 72 percent over the backlog of 1,419 units one year ago.

During the third quarter ended May 2, 20049, 2004, Winnebago Industries completed the Company's eighth stock repurchase program with the repurchase of 384,533 shares for an aggregate price of approximately $10.3 million. On a fiscal year to date basis, Winnebago Industries has repurchased 3,284,533 shares for an aggregate price of approximately $74.3 million. As previously announced, the Company's Board of Directors has also authorized a ninth stock repurchase program, authorizing the purchase of outstanding shares of Winnebago Industries' common stock for an aggregate price of up to $30 million.

Winnebago Industries will conduct a conference call in conjunction with this release at 10 a.m. ET today, Thursday, June 17, 2004. Members of the news media, investors and the general public are invited to access a live broadcast of the conference call via the Investor Relations page of the Company's website at www.winnebagoind.com or at www.shareholder.com/winnebago/medialist.cfm. The event will be archived and available for replay for the next 90 days.

About Winnebago Industries

Winnebago Industries, Inc. is the leading United States manufacturer of motor homes, self-contained recreation vehicles used primarily in leisure travel and outdoor recreation activities. The Company builds quality motor homes under the Winnebago, Itasca, Rialta and Ultimate brand names with state-of-the-art computer-aided design and manufacturing systems on automotive-styled assembly lines. The Company's common stock is listed on the New York, Chicago and Pacific Stock Exchanges and traded under the symbol WGO. Options for the Company's common stock are traded on the Chicago Board Options Exchange. For access to Winnebago Industries investor relations material, to add your name to an automatic email list for Company news releases or for information on a dollar-based stock investment service for the Company's stock, visit, http://www.winnebagoind.com/html/company/investorRelations.html


                      Winnebago Industries, Inc.
              Unaudited Consolidated Statements of Income
                (in thousands except per share amounts)

                               Quarter Ended       Nine Months Ended
                           5/29/2004  5/31/2003  5/29/2004  5/31/2003
                           ---------- ---------- ---------- ----------

Net revenues                $310,186   $200,211   $831,152   $619,516
Cost of goods sold           264,167    177,065    710,639    534,930
                           ---------- ---------- ---------- ----------
   Gross profit               46,019     23,146    120,513     84,586
                           ---------- ---------- ---------- ----------
Operating expenses
   Selling                     4,756      4,652     13,778     13,407
   General and
    administrative            13,187      4,251     24,964     12,287
                           ---------- ---------- ---------- ----------
     Total operating
      expenses                17,943      8,903     38,742     25,694
                           ---------- ---------- ---------- ----------
Operating income              28,076     14,243     81,771     58,892
Financial income                 366        306        952      1,001
                           ---------- ---------- ---------- ----------
Pre-tax income                28,442     14,549     82,723     59,893
Provision for taxes           10,738      5,554     31,072     23,129
                           ---------- ---------- ---------- ----------
Income from continuing
 operations                   17,704      8,995     51,651     36,764
Income from discontinued
 operations (net of taxes)       ---        334        ---      1,152
                           ---------- ---------- ---------- ----------
Net income                   $17,704     $9,329    $51,651    $37,916
                           ========== ========== ========== ==========
Income per share (basic)
  From continuing
   operations                  $0.52      $0.25      $1.50      $0.99
  From discontinued
   operations                    ---       0.01        ---       0.03
                           ---------- ---------- ---------- ----------
    Net income                 $0.52      $0.26      $1.50      $1.02
                           ========== ========== ========== ==========
Number of shares used in
 per share calculations -
 basic                        33,963     36,514     34,396     37,172
                           ========== ========== ========== ==========
Income per share (diluted)
  From continuing
   operations                  $0.51      $0.24      $1.48      $0.97
  From discontinued
   operations                    ---       0.01        ---       0.03
                           ---------- ---------- ---------- ----------
    Net income                 $0.51      $0.25      $1.48      $1.00
                           ========== ========== ========== ==========
Number of shares used in
 per share calculations-
 diluted                      34,525     37,098     34,972     37,850
                           ========== ========== ========== ==========

On January 14, 2004, the Company's Board of Directors declared a
two-for-one stock split effected in the form of a 100 percent stock
dividend distributed on March 5, 2004 to shareholders of record as of
February 20, 2004. All share and per share amounts have been restated
to reflect the retroactive effect of the stock split.

Certain prior period information has been reclassified to conform to
the current year presentation.


                      Winnebago Industries, Inc.
            Unaudited Condensed Consolidated Balance Sheets
                            (In thousands)

                                                    May 29,  Aug. 30,
                                                      2004     2003
                                                   --------- ---------
ASSETS
Current assets
  Cash and cash equivalents                         $95,521   $99,381
  Receivables                                        26,792    30,885
  Inventories                                       127,273   114,282
  Other                                              14,615    12,741
                                                   --------- ---------
    Total current assets                            264,201   257,289
Property and equipment, net                          63,644    63,318
Deferred income taxes                                25,833    22,491
Investment in life insurance                         22,706    22,794
Other assets                                         12,484    11,570
                                                   --------- ---------
    Total assets                                   $388,868  $377,462
                                                   ========= =========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Accounts payable                                  $48,483   $52,239
  Income taxes payable                                6,289       ---
  Accrued expenses                                   58,735    40,159
                                                   --------- ---------
    Total current liabilities                       113,507    92,398
Post retirement health care and deferred
 compensation benefits                               85,717    74,438
Stockholders' equity                                189,644   210,626
                                                   --------- ---------
    Total liabilities and stockholders' equity     $388,868  $377,462
                                                   ========= =========


                       Winnebago Industries Inc.
       Unaudited Condensed Consolidated Statement of Cash Flows
                        (Dollars in thousands)

                                                      Nine Months
                                                 5/29/2004  5/31/2003
                                                 ---------- ----------
Cash flows from operating activities
   Net income as shown on the statement of
    income                                         $51,651    $37,916
   Income from discontinued operations                 ---     (1,152)
                                                 ---------- ----------
   Income from continuing operations                51,651     36,764
Adjustments to reconcile net income to net cash
 provided by operating activities
   Depreciation and amortization                     7,173      6,395
   Tax benefit of stock options                      2,328        955
   Other                                               617        325
Change in assets and liabilities
   Decrease in receivable and other assets           2,843      3,994
   Increase in inventories                         (12,991)    (1,430)
   Increase in deferred income taxes                (5,483)    (2,502)
   Increase in accounts payable and accrued
    expenses                                        14,820      8,265
   Increase (decrease) in income taxes payable       7,714     (1,783)
   Increase in postretirement benefits              10,222      3,680
                                                 ---------- ----------
   Net cash provided by continuing operations       78,894     54,663
   Net cash provided by discontinued operations        ---        234
                                                 ---------- ----------
Net cash provided by operating activities           78,894     54,897
                                                 ---------- ----------

Cash flows (used in) provided by investing
 activities
   Purchases of property and equipment              (7,656)   (21,539)
   Other                                              (137)    (1,534)
                                                 ---------- ----------
   Net cash used in continuing operations           (7,793)   (23,073)
   Net cash provided by discontinued operations        ---     38,423
                                                 ---------- ----------
Net cash (used in) provided by investing
 activities                                         (7,793)    15,350
                                                 ---------- ----------

Cash flows used in financing activities and
 capital transactions
   Payments for purchase of common stock           (74,268)   (20,221)
   Payment of cash dividends                        (5,217)    (1,887)
   Proceeds from issuance of common and treasury
    stock                                            4,524      2,383
                                                 ---------- ----------
Net cash used in financing activities and
 capital transactions                              (74,961)   (19,725)
                                                 ---------- ----------

Net (decrease) increase in cash and cash
 equivalents                                        (3,860)    50,522

Cash and cash equivalents-beginning of period       99,381     42,225
                                                 ---------- ----------

Cash and cash equivalents-end of period            $95,521    $92,747
                                                 ========== ==========


                      Winnebago Industries, Inc.
                    Unaudited Motor Home Deliveries
                           (Volume in Units)

                               Quarter Ended       Nine Months Ended
                           5/29/2004  5/31/2003  5/29/2004  5/31/2003
                           ---------- ---------- ---------- ----------
Unit deliveries
  Class A gas                  1,378      1,068      3,988      3,745
  Class A diesel                 900        397      2,145      1,170
  Class C                      1,166      1,136      3,295      2,870
                           ---------- ---------- ---------- ----------
     Total deliveries          3,444      2,601      9,428      7,785


                      Winnebago Industries, Inc.
                Unaudited Backlog and Dealer Inventory
                           (Volume in Units)

                                                 5/29/2004  5/31/2003
                                                 ---------- ----------
Sales order backlog
  Class A gas                                        1,100        794
  Class A diesel                                       532        147
  Class C                                              812        478
                                                 ---------- ----------
     Total backlog(a)                                2,444      1,419

Dealer inventory                                     5,173      4,561

(a) The Company includes in its backlog all accepted orders from
    dealers shippable within the next six months. Orders in backlog
    can be cancelled or postponed at the option of the purchaser at
    any time without penalty and, therefore, backlog may not
    necessarily be an accurate measure of future sales.