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

Fleetwood Provides Supplemental Quarterly Information for the Three Years Ended April 25, 2004

RIVERSIDE, Calif., July 12 -- Fleetwood Enterprises, Inc. , one of the nation's leading manufacturers of recreational vehicles and a leading producer and retailer of manufactured housing, today voluntarily provided supplemental quarterly financial results for the three years ended April 25, 2004. This information is intended to provide additional information with respect to the condensed quarterly results available in the Company's Form 10-K filed on July 8, 2004, and to provide greater clarity to the effect of certain accounting changes.

As a result of adopting various retroactive accounting changes, most notably the adoption of FIN 46R, "Consolidation of Variable Interest Entities," certain financial statement amounts previously reported have been reclassified to conform to the year-end 2004 presentation. The reclassified quarterly amounts are attached to this release. These reclassifications had no effect on the Company's net income (loss) or earnings (loss) per share.

About Fleetwood

Fleetwood Enterprises, Inc., a Fortune 1000 company headquartered in Riverside, Calif., is a leading manufacturer of a full range of recreational vehicles from motor homes to travel and folding trailers, and is a vertically integrated manufacturer, retailer and financier of manufactured housing. The Company is dedicated to providing quality, innovative products that offer high value to our customers. Fleetwood operates facilities strategically located throughout the nation, including recreational vehicle and manufactured housing plants, retail home centers, and supply subsidiary plants. For more information, visit the Company's website at www.fleetwood.com.

For further information, please contact: Lyle Larkin, Vice President, Treasurer, +1-909-351-3535, or Kathy A. Munson, Director-Investor Relations, +1-909-351-3650, both of Fleetwood Enterprises, Inc.

                         FLEETWOOD ENTERPRISES, INC.
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                            (Amounts in thousands)
                                 (Unaudited)

                                    13 Weeks Ended               Year Ended
                        July 27,  Oct. 26,   Jan. 25,  Apr. 25,   Apr. 25,
                          2003      2003       2004      2004       2004
  Net sales:
     RV Group           $436,533  $450,018   $410,006  $482,676  $1,779,233
     Housing Group       200,308   214,329    176,540   191,581     782,758
     Supply Group          8,406     9,288      9,756    13,670      41,120
     Financial Services      884     1,108      1,448     1,437       4,877
                         646,131   674,743    597,750   689,364   2,607,988
  Cost of products sold  529,055   549,308    491,223   568,191   2,137,777
     Gross profit        117,076   125,435    106,527   121,173     470,211
  Operating expenses     103,041   108,681    107,099   108,163     426,984
  Financial services
   expenses                1,414     1,479      1,659     1,952       6,504
  Other, net                (724)       29     (3,645)     (267)     (4,607)
                         103,731   110,189    105,113   109,848     428,881
     Operating income
      (loss)              13,345    15,246      1,414    11,325      41,330
  Other income
   (expense):
     Investment income       788       602        617       656       2,663
     Interest expense    (11,035)  (11,069)   (11,818)  (11,453)    (45,375)
     Other, net               --        --         --    (2,430)     (2,430)
                         (10,247)  (10,467)   (11,201)  (13,227)    (45,142)

  Income (loss) before
   income taxes            3,098     4,779     (9,787)   (1,902)     (3,812)
  Provision for income
   taxes                  (1,182)   (1,021)      (384)  (15,862)    (18,449)

  Net income (loss)       $1,916    $3,758   $(10,171) $(17,764)   $(22,261)

                         FLEETWOOD ENTERPRISES, INC.
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                            (Amounts in thousands)
                                 (Unaudited)

                                    13 Weeks Ended               Year Ended
                        July 28,  Oct. 27,   Jan. 26,  Apr. 27,   Apr. 27,
                          2002      2002       2003      2003       2003
  Net sales:
     RV Group           $370,950  $395,812   $310,478  $405,355  $1,482,595
     Housing Group       230,584   234,054    173,349   158,273     796,260
     Supply Group          9,450    10,876      8,583     8,269      37,178
     Financial Services      291       404        805       760       2,260
                         611,275   641,146    493,215   572,657   2,318,293
  Cost of products sold  489,256   512,891    411,309   479,180   1,892,636
     Gross profit        122,019   128,255     81,906    93,477     425,657
  Operating expenses     112,647   111,969    103,622   121,276     449,514
  Financial services
   expenses                  191     1,179      1,407     1,572       4,349
  Other, net                 343    (2,374)    (3,469)    3,725      (1,775)
                         113,181   110,774    101,560   126,573     452,088
     Operating income
      (loss)               8,838    17,481    (19,654)  (33,096)    (26,431)
  Other income
   (expense):
     Investment income     1,023     1,055        798       704       3,580
     Interest expense    (10,882)  (10,979)   (10,962)  (10,563)    (43,386)
     Other, net               --        --         --        --          --
                          (9,859)   (9,924)   (10,164)   (9,859)    (39,806)

  Income (loss) before
   income taxes           (1,021)    7,557    (29,818)  (42,955)    (66,237)
  Benefit (provision)
   for income taxes         (499)   (2,956)    11,413   (12,460)     (4,502)

  Net income (loss)      $(1,520)   $4,601   $(18,405) $(55,415)   $(70,739)

                         FLEETWOOD ENTERPRISES, INC.
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                            (Amounts in thousands)
                                 (Unaudited)

                                    13 Weeks Ended               Year Ended
                        July 29,  Oct. 28,   Jan. 27,  Apr. 28,   Apr. 28,
                          2001      2001       2002      2002       2002
  Net sales:
     RV Group           $266,308  $296,855   $278,348  $371,393  $1,212,904
     Housing Group       289,615   285,561    235,916   222,017   1,033,109
     Supply Group          7,807     8,340      8,117     9,768      34,032
     Financial Services      402        --         --        --         402
                         564,132   590,756    522,381   603,178   2,280,447
  Cost of products sold  453,840   468,814    416,447   503,257   1,842,358
     Gross profit        110,292   121,942    105,934    99,921     438,089
  Operating expenses     119,538   133,269    120,144   135,409     508,360
  Financial services
   expenses                  367        --         --        --         367
  Other, net                (955)    1,236      4,795    14,689      19,765
                         118,950   134,505    124,939   150,098     528,492
     Operating loss       (8,658)  (12,563)   (19,005)  (50,177)    (90,403)
  Other income
   (expense):
     Investment income     1,140       795        968     1,128       4,031
     Interest expense    (10,095)   (7,682)    (9,338)  (11,597)    (38,712)
     Other, net             (932)        6          6        90        (830)
                          (9,887)   (6,881)    (8,364)  (10,379)    (35,511)
  Loss before income
   taxes and
   cumulative effect
   of accounting
   change                (18,545)  (19,444)   (27,369)  (60,556)   (125,914)
  Benefit for income
   taxes                   7,418     7,095     10,074    20,034      44,621
  Loss before
   cumulative effect of
   accounting change     (11,127)  (12,349)   (17,295)  (40,522)    (81,293)
  Cumulative effect of
   accounting
   change, net of
   income taxes          (80,635)       --         --        --     (80,635)
  Net loss              $(91,762) $(12,349)  $(17,295) $(40,522)  $(161,928)