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

National RV Holdings Announces Third Quarter 2004 Financial Results

PERRIS, Calif., Oct. 26, 2004 -- National RV Holdings, Inc. , today announced that net income from continuing operations for the third quarter of 2004 was $1.1 million, or $0.10 per diluted share, as compared to a loss of $0.4 million, or a loss of $0.04 per diluted share, for the same quarter in 2003. Net income from continuing operations for the nine months ended September 30, 2004 was $4.6 million or $0.45 per diluted share compared to a loss in the same period of 2003 of $8.0 million or a loss of $0.82 per diluted share. During the third quarter, the Company sold its Travel Trailer business, which is designated as a discontinued operation. Including a net loss of $0.7 million, or a loss of $0.07 per diluted share for discontinued operations, net income for the third quarter of 2004 was $0.4 million, or $0.03 per diluted share, as compared to a net loss of $0.7 million, or a loss per diluted share of $0.07 in the third quarter of 2003.

Net sales from continuing operations for the three months ended September 30, 2004 increased 39% to $117.5 million as compared to $84.6 million for the three months ended September 30, 2003. Gross margins were 7.5% in the third quarter of 2004 as compared to 4.6% in the third quarter of 2003. Net sales from continuing operations for the first nine months of 2004 were $341.0 million as compared to $221.0 million in the first nine months of 2003, an increase of 54%. Gross margins were 7.8% in the first nine months of 2004 as compared to 0.6% in the first nine months of 2003.

"We continue to see positive opportunities in the marketplace," stated Brad Albrechtsen, president and chief executive officer. "At Country Coach, we have increased production in order to address the broad-based consumer demand we have seen for its redesigned product lines. In fact, Country Coach's dealers remain on allocation for the division's high-line vehicles. At National RV, we will be re-introducing our Tradewinds and Islander diesel- powered products at the 42nd Annual National RV Trade Show in early December. We believe these dynamics, combined with a continued focus on strengthening our dealer network, will help us drive future growth.

"However, this quarter presented some unanticipated challenges for the RV industry as the industry dealt with slowing consumer demand, particularly for gas-powered vehicles. We not only had to deal with this at our National RV division, but also manufacturing inefficiencies related to changes we are making in our production processes and reduced results from our final quarter of travel trailer operations," continued Albrechtsen. "As retail motorhome demand began to soften industry-wide, partially driven by weakness in the Southeast market, we adjusted our production levels to better reflect the softening sales trend for our mid-level motorhomes, in addition to offering promotional incentives to avoid a build up of inventory. Unfortunately, these factors impacted our third quarter results."

Country Coach's quarterly sales were $55.7 million, reflecting an increase of $13.1 million, or 31%, over results for the third quarter of 2003. National RV's quarterly sales were $61.8 million, reflecting an increase of $19.8 million, or 47%, over results for the third quarter of 2003. Country Coach's year-to-date sales were $159.6 million, reflecting an increase of $67.2 million, or 73%, over results for the year-to-date sales in 2003. National RV's year-to-date sales were $181.4 million, reflecting an increase of $52.8 million, or 41%, over results for the same period in 2003.

Selling, general and administrative expenses during the third quarter of 2004 increased 50% to $6.6 million compared to $4.4 million in the same period a year earlier, driven primarily by increased personnel expenses and costs associated with Sarbanes-Oxley compliance. As a percentage of sales, SG&A expenses increased slightly to 5.6% of sales in the third quarter of 2004 from 5.2% in the third quarter of 2003.

National R.V. Holdings will host a live webcast to review third quarter results today, October 26, 2004, at 11 a.m. Eastern Time. A link to the conference call can be found on the Company's website at www.nrvh.com and will be archived and available for 90 days.

National R.V. Holdings, Inc., through its two wholly owned subsidiaries, National RV, Inc. (NRV) and Country Coach, Inc. (CCI), is one of the nation's leading producers of motorized recreation vehicles. NRV is located in Perris, California where it produces Class A gas and diesel motor homes under model names Dolphin, Islander, Sea Breeze, Tradewinds and Tropi-Cal. CCI is located in Junction City, Oregon where it produces high-end Class A diesel motor homes under the model names Affinity, Allure, Inspire, Intrigue, Lexa and Magna, and bus conversions under the Country Coach Prevost brand.

                       NATIONAL R.V. HOLDINGS, INC.
                  CONSOLIDATED STATEMENTS OF OPERATIONS
                 (In thousands, except per share amounts)
                               (Unaudited)

                                 Three Months            Nine Months
                              Ended September 30,     Ended September 30,
                              2004         2003       2004        2003
   Net sales                  $117,457   $84,640    $340,977    $220,979
   Cost of goods sold          108,672    80,756     314,403     219,749
      Gross profit               8,785     3,884      26,574       1,230
   Selling expenses              3,512     2,845       9,898       8,285
   General and
    administrative expenses      3,063     1,543       8,643       5,407
      Other expense                374        --         374          --

      Operating income (loss)    1,836      (504)      7,659     (12,462)
   Interest expense                 52        85         130         309
   Other income                    (25)       (2)        (72)         (6)
      Income (loss) from
       continuing operations
       before income taxes       1,809      (587)      7,601     (12,765)
   Provision (benefit)
    for income taxes               758      (217)      2,985      (4,723)
      Income (loss) from
       continuing operations     1,051      (370)      4,616      (8,042)
   Loss from discontinued
    operations                   1,532       503       2,155       1,228
   Gain from sale of
    discontinued operations       (336)       --        (336)         --

   Benefit for income taxes       (501)     (186)       (714)       (454)
   Net loss from discontinued
    operations                    (695)     (317)     (1,105)       (774)
      Net income (loss)           $356     $(687)     $3,511     $(8,816)

   Basic earnings (loss) per common share:
      Continuing operations      $0.10    $(0.04)      $0.45     $(0.82)
      Discontinued operations   $(0.07)   $(0.03)     $(0.11)    $(0.08)
      Total                      $0.03    $(0.07)      $0.34     $(0.90)

  Diluted earnings (loss) per common share:
      Continuing operations      $0.10    $(0.04)      $0.45     $(0.82)
      Discontinued operations   $(0.07)   $(0.03)     $(0.11)    $(0.08)
      Total                      $0.03    $(0.07)      $0.34     $(0.90)

  Weighted average number of shares
      Basic                     10,222     9,835      10,203       9,833
      Diluted                   10,426     9,835      10,392       9,833

                       NATIONAL R.V. HOLDINGS, INC.
                       CONSOLIDATED BALANCE SHEETS
                   (In thousands, except share amounts)

                                                 September 30,  December 31,
                                                     2004           2003
                                                 (Unaudited)

                         ASSETS
   Current assets:
      Cash and cash equivalents                         $11        $2,059
      Restricted cash                                   250           250
      Receivables, less allowance for doubtful
       accounts ($103 and $132, respectively)        27,941        20,978
      Inventories                                    68,818        51,659
      Deferred income taxes                           5,885         7,955
      Notes receivable                                2,737            --
      Prepaid expenses                                3,270         1,658
      Assets held for sale                            1,669            --
        Total current assets                        110,581        84,559
   Property, plant and equipment, net                37,312        40,833
   Long-term deferred income taxes                    3,805         3,805
   Other                                              1,242         1,252
                                                   $152,940      $130,449

          LIABILITIES AND STOCKHOLDERS' EQUITY
   Current liabilities:
      Line of credit                                 $2,150           $--
      Book overdraft                                  7,228            --
      Current portion of long-term debt                   1            19
      Accounts payable                               22,310        14,101
      Accrued expenses                               21,537        20,770
        Total current liabilities                    53,226        34,890
   Long-term accrued expenses                         7,716         7,569
   Total liabilities                                 60,942        42,459

   Commitments and contingencies

   Stockholders' equity:
      Preferred stock - $.01 par value;
       5,000 shares authorized,
       4,000 issued and outstanding                      --            --

   Common stock - $.01 par value;
       25,000,000 shares authorized,
       10,242,940 and 10,190,230 issued and
       outstanding, respectively                        102           102
   Additional paid-in capital                        36,960        36,463
   Retained earnings                                 54,936        51,425
      Total stockholders' equity                     91,998        87,990
                                                   $152,940      $130,449

                         NATIONAL R.V. HOLDINGS, INC.
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (In thousands)
                                 (Unaudited)

                                                       Nine Months Ended
                                                         September 30,
                                                        2004       2003
   Cash flows from operating activities:
     Net income (loss)                                 $3,511    $(8,816)
     Adjustments to reconcile net income
      (loss) to net cash (used in) provided
      by operating activities:
       Depreciation                                     2,881      2,959
       Loss on asset disposal                               6          3
       Changes in assets and liabilities:
         Increase in trade receivables, net            (6,963)   (11,575)
         (Increase) decrease in inventories           (17,159)    11,326
         Decrease in income taxes receivable               --      7,015
         Increase in notes receivable                  (2,737)        --
         (Increase) decrease in prepaid expenses       (1,612)       628
         Increase in accounts payable                   8,209      6,256
         Increase (decrease) in accrued expenses          914       (826)
         Decrease (increase) in deferred income taxes   2,070     (4,876)
       Net cash (used in) provided by
        operating activities                          (10,880)     2,094

   Cash flows from investing activities:
     Decrease (increase) in other assets                   10       (177)
     Proceeds from sale of assets                       2,246          3
     Purchases of property, plant and equipment        (3,281)    (1,196)
        Net cash provided by (used in)
         investing activities                          (1,025)    (1,370)

   Cash flows from financing activities:
     Net advances under (payments on) line of credit    2,150     (1,727)
     Increase in book overdraft                         7,228        499
     Principal payments on long-term debt                 (18)       (17)
     Proceeds from issuance of common stock               497        518
        Net cash provided by (used in)
         financing activities                           9,857       (727)

   Net decrease in cash                                (2,048)        (3)
   Cash, beginning of period                            2,059         14
   Cash, end of period                                    $11        $11