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

Thor Reports Quarter E.P.S. Double Last Year; Six Month E.P.S. Up 127%; Results Easily Exceed Analysts' Estimates

JACKSON CENTER, Ohio, Feb. 27 -- Thor Industries, Inc. announced today record results for the second quarter and six months ended January 31, 2003.

Net income for the quarter was a record $15,369,000, up 100% from $7,678,000 last year. E.P.S. for the quarter were $0.54, double last year's $0.27. Sales for the quarter were $329.9 million, up 23% from $267.9 million last year.

Net income for the six months was $36,218,000, up 152% from $14,371,000 last year. E.P.S. for the six months were $1.27, up 127% from $0.56 last year. Sales for the six months were $736.2 million, up 55% from $476.5 million last year. RV results include Keystone RV since acquisition on November 9, 2001.

RV income before tax in the quarter was $22.4 million, up 108% from $10.8 million last year. RV sales in the quarter were $276.0 million, up 37% from $201.4 million last year and were $628.2 million in the six months, up 91% from $328.3 million last year. Bus income before tax in the quarter was $3,329,000 compared to $3,276,000 last year and was $5,939,000 in the six months, down 33% from $8,810,000 last year. Bus sales were $53.9 million in the quarter, down 19% from $66.5 million last year and were $108.0 million in the six months, down 27% from $148.1 million last year. Corporate costs were $1,966,000 in the quarter versus $1,989,000 last year and were $4,700,000 in the six months versus $2,627,000 last year. Corporate costs in the six months of this year include a $1,580,000 charge for impairment of an equity security.

"We are very pleased with these results which are well in excess of analysts' consensus estimates. Cash and equivalents were $75.7 million, more than double last year and we continue to have no debt," said Wade F. B. Thompson, Thor Chairman.

Thor's regular quarterly dividend of $0.01 per share will be paid on April 2, 2003 to stockholders of record on March 14, 2003.

This release includes "forward looking statements" that involve uncertainties and risks. There can be no assurance that actual results will not differ from the Company's expectations. Factors which could cause materially different results include, among others, the success of new product introductions, the pace of acquisitions and cost structure improvements, competitive and general economic conditions, and the other risks set forth in the Company's filings with the Securities and Exchange Commission.

                          THOR INDUSTRIES, INC.
STATEMENT OF INCOME FOR THE 3 AND 6 MONTHS ENDED JANUARY 31, 2003 and 2002
                    $000 except per share - unaudited

                          3 MONTHS ENDED JANUARY 31
                            2003             %         2002             %

  Net sales             $329,898                   $267,906
  Gross profit           $45,152         13.7%      $29,146         10.9%

  Selling, general
   and administrative    $21,954          6.7%      $17,105          6.4%

  Amortization of
   intangibles              $178           .1%         $179           .1%

  Impairment of equity
   security                   $-             -           $-             -

  Interest income (net)     $317           .1%         $141           .1%

  Other income              $396           .1%          $62             -

  Income before taxes    $23,733          7.2%      $12,065          4.5%

  Taxes                   $8,364          2.5%      $ 4,387          1.6%

  Net income             $15,369          4.7%      $ 7,678          2.9%

   E.P.S.                  $0.54                      $0.27

  Average common shares
   outstanding        28,556,802                 27,937,616

                                 6 MONTHS ENDED JANUARY 31
                            2003             %         2002             %

  Net sales             $736,160                   $476,450

  Gross profit          $103,746         14.1%      $51,259         10.8%

  Selling, general
   and administrative    $45,078          6.1%      $29,861          6.3%

  Amortization of
   intangibles             $ 357            --         $213            --

  Impairment of
   equity security        $1,580           .2%           $-             -

  Interest income (net)    $ 796           .1%         $922           .2%

  Other income             $ 667           .1%         $343           .1%

  Income before taxes    $58,194          7.9%      $22,450          4.7%

  Taxes                  $21,976          3.0%      $ 8,079          1.7%

  Net income             $36,218          4.9%      $14,371          3.0%

   E.P.S.                  $1.27                      $0.56

  Average common shares
   outstanding        28,521,394                 25,884,266

          SUMMARY BALANCE SHEETS - JANUARY 31 ($000) (unaudited)

                      2003        2002                      2003     2002
  Cash and                                  Current
   equivalents      $75,705    $31,091      liabilities  $137,945  $124,394
  Accounts                                  Other
   receivable       100,536      89,098     liabilities     6,234     6,920
  Inventories       113,586      88,113    Stockholders'
                                             equity        371,936   295,176
  Other assets        9,904      11,525
  Total current
   assets           299,731      219,827
  Fixed assets       63,257       51,641
  Investments -
   joint ventures     2,125        2,201
  Investments available
   for sale           2,653        4,124
  Goodwill          130,555      130,539
  Other assets       17,794       18,158
  Total            $516,115      $426,490                 $516,115  $426,490