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 Results and $1 Billion Milestone for Fiscal 2004

FOREST CITY, Iowa--Oct. 1, 20044, 2004--

  Cash Dividend Announced  



Winnebago Industries, Inc. , the nation's leading motor home manufacturer, today reported record financial results for the Company's fourth quarter and fiscal year ended August 28, 2004.

Revenues for the fourth quarter of fiscal 2004 were a record $283.0 million, a 25 percent increase compared to revenues of $225.7 million for the fourth quarter last year.

Net income for the fourth quarter ended August 28, 2004 was a record $19.0 million, a 58 percent increase compared to $12.0 million for the fourth quarter of fiscal 2003. On a diluted per share basis, the Company earned a record 55 cents a share for the fourth quarter of fiscal 2004, a 72 percent increase compared to 32 cents a share for the fourth quarter last year.

Revenues for fiscal 2004 were a record $1.1 billion, a 32 percent increase compared to $845.2 million for the previous fiscal year.

Net income for fiscal 2004 was a record $70.6 million, a 41 percent increase compared to $49.9 million for fiscal 2003. On a diluted per share basis, the Company earned a record $2.03 a share, a 53 percent increase compared to $1.33 a share for fiscal 2003. Included in fiscal 2003 net income was $1.2 million from discontinued operations, or three cents a share.

"We are extremely pleased with our record results for the fourth quarter and fiscal 2004," said Winnebago Industries Chairman, CEO and President Bruce Hertzke. "It is a particularly significant milestone to reach $1 billion in revenues. I want to thank all of our Winnebago Industries team for helping us achieve these outstanding results."

"The fourth quarter benefited from additional Class A diesel motor home sales, while fiscal 2004 was positively impacted by increased motor home sales volume overall, as well as a stronger mix of Class A diesel products," continued Hertzke. "The successful launch last fall of our new Winnebago Vectra and redesigned Journey, as well as the new Itasca Horizon and Meridian diesel motor home products in our 2004 product lines, provided significant momentum for our growth in the Class A diesel market throughout the year. Winnebago Industries' Class A diesel retail market share grew to 14.3 percent calendar year to date through August 2004 compared to 8.9 percent for the same period last year. Our new Charles City motor home production facility expansion also contributed to our successful results in fiscal 2004, enabling us to provide motor homes to our dealers in a timely manner."

Winnebago Industries continues to be the top-selling motor home manufacturer in America with 19.2 percent market share for the first eight months of calendar 2004, compared to 19.1 percent for the same period last year.

As previously announced, Winnebago Industries increased its cash dividend by 40 percent. The Company increased the quarterly dividend to seven cents a share, which annualized would amount to a total of 28 cents a share during fiscal 2005 versus five cents a share quarterly for a total of 20 cents a share annually during fiscal 2004. In a meeting held yesterday, the Board of Directors declared a quarterly cash dividend of seven cents a share, payable on January 5, 2005 to shareholders of record as of December 3, 2004.

In June, the Board of Directors also announced the Company's ninth stock repurchase program, authorizing the purchase of Winnebago Industries' common stock for an aggregate price of up to $30 million. The Company had repurchased 116,800 shares as of August 28, 2004 under that authorization for an aggregate price of approximately $3.4 million. During fiscal 2004, Winnebago Industries repurchased in total approximately 3.4 million shares of common stock (adjusted for the 2-for-1 stock split on March 5, 2004) for an aggregate price of approximately $77.7 million. As of August 28, 2004, there were approximately 33.6 million shares outstanding.

Winnebago Industries will conduct a conference call in conjunction with this release at 10 a.m. ET today, Thursday, October 14, 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, at www.shareholder.com/winnebago/medialist.cfm or www.vcall.com. 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 and Rialta 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.

                      Winnebago Industries, Inc.
             Unaudited Consolidated Statements of Income
               (In thousands except per share amounts)
                  (Adjusted for 2-for-1 Stock Split)

                               Quarter Ended       Fiscal Year Ended
                            8/28/2004 8/30/2003  8/28/2004  8/30/2003
                            --------- ---------  ---------  ---------
Net revenues                 $283,002  $225,694  $1,114,154  $845,210
Cost of goods sold            241,346   196,902     951,985   731,832
                            ------------------------------------------
   Gross profit                41,656    28,792     162,169   113,378
                            ------------------------------------------
Operating expenses
   Selling                      6,986     6,346      20,764    19,753
   General and
    administrative              5,643     4,044      30,607    16,331
                            ------------------------------------------
     Total operating
      expenses                 12,629    10,390      51,371    36,084
                            ------------------------------------------
Operating income               29,027    18,402     110,798    77,294
Financial income                  484       398       1,436     1,399
                            ------------------------------------------
Pre-tax income                 29,511    18,800     112,234    78,693
Provision for taxes            10,521     6,832      41,593    29,961
                            ------------------------------------------
Income from continuing
 operations                    18,990    11,968      70,641    48,732
Income from discontinued
 operations (Net of taxes)        ---       ---         ---     1,152
                            ------------------------------------------
Net income                    $18,990   $11,968     $70,641   $49,884
                            ==========================================
Income per share (basic)
  From continuing operations    $0.56     $0.33       $2.06     $1.32
  From discontinued
   operations                     ---       ---         ---       .03
                            ------------------------------------------
   Net income                   $0.56     $0.33       $2.06     $1.35
                            ==========================================
Number of shares used in per
 share calculations-basic      33,670    36,368      34,214    36,974
                            ==========================================
Income per share (diluted)
  From continuing operations    $0.55     $0.32       $2.03     $1.30
  From discontinued
   operations                     ---       ---         ---       .03
                            ------------------------------------------
   Net income                   $0.55     $0.32       $2.03     $1.33
                            ==========================================
Number of shares used in per
 share calculations-diluted    34,244    36,980      34,789    37,636
                            ==========================================



                      Winnebago Industries, Inc.
           Unaudited Condensed Consolidated Balance Sheets
                            (In thousands)
                                                     Aug. 28, Aug. 30,
                                                       2004     2003
                                                       ----     ----
ASSETS
Current assets
  Cash                                               $75,545  $99,381
  Receivables                                         46,112   30,885
  Inventories                                        130,733  114,282
  Other                                               17,679   12,741
                                                    ------------------
    Total current assets                             270,069  257,289
Property and equipment, net                           63,995   63,318
Deferred income taxes                                 25,166   22,491
Investment in life insurance                          22,863   22,794
Other assets                                          12,463   11,570
                                                    ------------------
    Total assets                                    $394,556 $377,462
                                                    ==================


LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Accounts payable                                   $46,659  $52,239
  Income taxes payable                                 4,334      ---
  Accrued expenses                                    54,285   40,159
                                                    ------------------
    Total current liabilities                        105,278   92,398
Post retirement health care and deferred
 compensation benefits                                87,403   74,438
Stockholders' equity                                 201,875  210,626
                                                    ------------------
    Total liabilities and stockholders' equity      $394,556 $377,462
                                                    ==================



                      Winnebago Industries Inc.
       Unaudited Condensed Consolidated Statement of Cash Flows
                            (In thousands)
                                                   Fiscal Year Ended
                                                 8/28/2004  8/30/2003
                                                 ---------- ----------
Cash flows from operating activities
   Net income as shown on the statement of income  $70,641    $49,884
   Income from discontinued operations                 ---     (1,152)
                                                 ---------------------
   Income from continuing operations                70,641     48,732
Adjustments to reconcile net income to net cash
 provided by operating activities
   Depreciation and amortization                     9,628      8,786
   Tax benefit of stock options                      2,573      1,356
   Other                                               657        176
Change in assets and liabilities
   Increase in receivable and other assets         (16,764)    (1,825)
   Increase in inventories                         (16,451)      (628)
   Increase in deferred income taxes                (7,615)    (1,071)
   Increase in accounts payable and accrued
    expenses                                         6,195      6,407
   Increase (decrease) in income taxes payable       5,759     (4,035)
   Increase in postretirement benefits              12,061      4,884
                                                 ---------------------
   Net cash provided by continuing operations       66,684     62,782
   Net cash provided by discontinued operations        ---        234
                                                 ---------------------
Net cash provided by operating activities           66,684     63,016
                                                 ---------------------

Cash flows (used in) provided by investing
 activities
   Purchases of property and equipment             (10,588)   (23,487)
   Other                                              (318)    (1,232)
                                                 ---------------------
   Net cash used in continuing operations          (10,906)   (24,719)
   Net cash provided by discontinued operations        ---     39,288
                                                 ---------------------
Net cash (used in) provided by investing
 activities                                        (10,906)    14,569
                                                 ---------------------

Cash flows used in financing activities and
 capital transactions
   Payments for purchase of common stock           (77,668)   (20,221)
   Payment of cash dividends                        (6,899)    (3,701)
   Proceeds from issuance of common and treasury
    stock                                            4,953      3,493
                                                 ---------------------
Net cash used in financing activities and capital
 transactions                                      (79,614)   (20,429)
                                                 ---------------------

Net (decrease) increase in cash and cash
 equivalents                                       (23,836)    57,156

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

Cash and cash equivalents-end of period            $75,545    $99,381
                                                 =====================



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

                               Quarter Ended       Fiscal Year Ended
                           8/28/2004  8/30/2003  8/28/2004  8/30/2003
                           ---------- ---------- ---------- ----------
Unit deliveries
  Class A gas                  1,289      1,408      5,277      5,153
  Class A diesel                 686        382      2,831      1,552
  Class C                      1,113      1,151      4,408      4,021
                           --------------------- ---------------------
     Total shipments           3,088      2,941     12,516     10,726



          Winnebago Industries, Inc.
    Unaudited Backlog and Dealer Inventory
              (Volume in Units)
                         Fiscal Year Ended
                        8/28/2004   8/30/2003
                        ---------   ---------
Sales order backlog
  Class A gas               1,187       1,172
  Class A diesel              614         612
  Class C                     740         848
                      ------------------------
     Total backlog(a)       2,541       2,632

Dealer inventory            4,978       3,945

(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.

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