RV Investor

RV Stocks and Industry News

 

   

 

Thor Industries (NYSE: THO) Snapshot

Updated September 3, 2011

 

Company Profile

Thor Industries, Inc., was founded on August 29, 1980, when Wade F. B. Thompson and Peter B. Orthwein acquired Airstream, the most recognized name in the industry. Despite its venerable image, Airstream had not fared well during the economic downturn of the late 1970s. By focusing on improving quality while reducing costs, Airstream had returned to profitability in its very first year under the new Thor management.

By 1982 Thor was strong enough to purchase the Canadian company General Coach, which manufactures travel trailers and fifth wheels in Hensall, Ontario, and Okanagan, British Columbia.

In 1984 Thor became a public company and in 1986 was listed on the New York Stock Exchange. That same year, Forbes Magazine ranked Thor sixth out of the "200 best small companies in America."

In 1988, Thor entered the small and mid-size bus industry with the acquisition of ElDorado Bus. In 1991, National Coach was purchased and the two companies operated under the ElDorado National trademark, with plants in California and Kansas.

Also in 1991 Thor acquired Dutchmen Manufacturing, now one of the leading brands of travel trailers and fifth wheels. Four Winds International, manufacturer of Class A and Class C motorhomes, was acquired in 1992. Komfort Corporation, builder of trailers and fifth wheels, became part of the growing Thor family in 1995. 1996 saw the start-up of Thor California, which became one of the most successful RV start-ups.

In 1998, Thor solidified its leadership in the bus industry with the acquisition of Champion Bus.

When Thor joined forces with Keystone RV in 2001, the company achieved an unprecedented dominance within the RV industry. With the acquisition in 2003 of Damon, manufacturer of Class A motorhomes, and Breckenridge, builder of park trailers, and the addition of Crossroads RV in 2004, this dominance was complete.

In 2005, Thor acquired Goshen Coach to round out its holdings in the small and mid-sized bus industry.

Finally, in 2010, Thor made two substantial acquisitions. In March, 2010, it acquired SJC Industries, Inc, the second largest ambulance manufacturer in the United States. Then, in September 2010, Thor made its largest acquisition to date when it purchased Heartland RV company, further cementing its position as the world's largest producer of towable RVs.

Source: Thor Industries

 

Consolidated Charting

 

Consolidated Statements
THO Income Statement Quarter Ending
  Q4-07 Q1-08 Q2-08 Q3-08 Q4-08 Q1-09 Q2-09 Q3-09 Q4-09 Q1-10 Q2-10 Q3-10 Q4-10 Q1-11 Q2-11 Q3-11  
  Jul-07 Oct-07 Jan-08 Apr-08 Jul-08 Oct-08 Jan-09 Apr-09 Jul-09 Oct-09 Jan-10 Apr-10 Jul-10 Oct-10 Jan-11 Apr-11 ttm
Revenue        754,900       763,736       599,170       707,931       569,843       438,817       226,683       415,472       440,924       502,552       430,025       680,192       663,788       606,684       526,227       852,059    2,648,758
Cost of Goods Sold       644,922       662,461       529,453       617,932       508,408       398,754       218,526       369,025       383,054       432,781       380,029       587,693       568,968       530,106       478,584       743,575    2,321,233
Gross Margin       109,978       101,275         69,717         89,999         61,435         40,063           8,157         46,447         57,870         69,771         49,996         92,499         94,820         76,578         47,643       108,484       327,525
As a % of Sales 14.6% 13.3% 11.6% 12.7% 10.8% 9.1% 3.6% 11.2% 13.1% 13.9% 11.6% 13.6% 14.3% 12.6% 9.1% 12.7% 12.4%
                                   
Operating Expenses                                  
R&D                  -                  -                  -                    -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -
SG&A         44,994         45,410         39,819         47,903         43,936         34,466         30,199         33,971         25,942         34,767         31,087         42,824         38,729         44,891         40,742         50,386       174,748
Non Recurring              (2,308)             7,535                  -           2,044           7,864                  -                  -                  -              500                  -           2,036                  -           1,430           3,466
Others               935                    813                  -                  -                  -              476                91                77              152              190           2,075           2,489           2,734           7,488
Operating Expenses          45,929         45,410         37,511         47,903         52,284         34,466         32,243         41,835         26,418         34,858         31,164         43,476         38,919         49,002         43,231         54,550       185,702
As a % of Sales 6.1% 5.9% 6.3% 6.8% 9.2% 7.9% 14.2% 10.1% 6.0% 6.9% 7.2% 6.4% 5.9% 8.1% 8.2% 6.4% 7.0%
                                   
Operating Income         64,049         55,865         32,206         42,096           9,151           5,597       (24,086)           4,612         31,452         34,913         18,832         49,023         55,901         27,576           4,412         53,934       141,823
As a % of Sales 8.5% 7.3% 5.4% 5.9% 1.6% 1.3% -10.6% 1.1% 7.1% 6.9% 4.4% 7.2% 8.4% 4.5% 0.8% 6.3% 5.4%
                                   
Income from Continuing Operations                                  
Total Other Income/Expenses Net            3,825           4,975           3,353           2,667           3,409           2,783           1,247              104           2,211           2,439              532           3,292           6,856           6,280           3,006           3,429         19,571
Earnings Before Interest And Taxes          67,874         60,840         35,559         44,763         12,560           8,380       (22,839)           4,716         33,663         37,352         19,364         52,315         62,757         33,856           7,418         57,363       161,394
Interest Expense               211              360              353              423              179              130              112              144              139                99              111              110                75                70                37                45              227
Income Before Tax          67,663         60,480         35,206         44,340         12,381           8,250       (22,951)           4,572         33,524         37,253         19,253         52,205         62,682         33,786           7,381         57,318       161,167
Income Tax Expense          17,350         22,271         13,604         16,486           7,340           3,130         (8,091)           2,470           8,743         13,824           7,329         18,094         22,082         10,098           1,693         17,310         51,183
Minority Interest                   -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -
Net Income From Continuing Ops          50,313         38,209         21,602         27,854           5,041           5,120       (14,860)           2,102         24,781         23,429         11,924         34,111         40,600         23,688           5,688         40,008       109,984
                                   
Non-recurring Events                                  
Discontinued Operations                   -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -
Extraordinary Items                   -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -
Effect Of Accounting Changes                   -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -
Other Items                   -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -
Net Income          50,313         38,209         21,602         27,854           5,041           5,120       (14,860)           2,102         24,781         23,429         11,924         34,111         40,600         23,688           5,688         40,008       109,984
Preferred Stock And Other Adjustments                   -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -
Net Income Applicable To Common Shares          50,313         38,209         21,602         27,854           5,041           5,120       (14,860)           2,102         24,781         23,429         11,924         34,111         40,600         23,688           5,688         40,008       109,984
As a % of Sales 6.7% 5.0% 3.6% 3.9% 0.9% 1.2% -6.6% 0.5% 5.6% 4.7% 2.8% 5.0% 6.1% 3.9% 1.1% 4.7% 4.2%
                                   
EBITDA         71,422         64,406         39,098         48,316         18,923         11,873       (19,360)           8,013         36,877         40,622         22,617         55,564         66,214         39,271         13,264         63,685       182,434
As a % of Sales 9.5% 8.4% 6.5% 6.8% 3.3% 2.7% -8.5% 1.9% 8.4% 8.1% 5.3% 8.2% 10.0% 6.5% 2.5% 7.5% 6.9%
                                   
THO Balance Sheet Quarter Ending      
  Jul-07 Oct-07 Jan-08 Apr-08 Jul-08 Oct-08 Jan-09 Apr-09 Jul-09 Oct-09 Jan-10 Apr-10 Jul-10 Oct-10 Jan-11 Apr-11 ttm
Current Assets                                  
Cash And Cash Equivalents        171,889       104,451         87,935       119,680       189,620       177,731       191,099       177,878       221,684       223,202         67,563         80,638       247,751       141,747         96,613         60,247         60,247
Short Term Investments        174,575       160,550       146,350                    -                  -                  -                  -       107,150         92,200         76,300         63,350                  -                  -                  -                  -                  -
Net Receivables        190,084       210,296       205,642       211,602       185,718       158,137       105,214       164,659       169,906       178,047       182,686       239,121       205,475       181,445       211,740       298,718       298,718
Inventory        168,980       187,879       200,975       199,234       152,582       166,563       153,779       131,969       105,278       134,029       162,165       170,044       142,680       181,100       211,977       223,990       223,990
Other Current Assets   -     -            12,199           8,912                  -                  -                  -           3,905                  -           5,556           8,074         11,958           5,864           6,366         19,373         13,132         13,132
Total Current Assets        705,528       663,176       653,101       539,428       527,920       502,431       450,092       478,411       604,018       633,034       496,788       565,111       601,770       510,658       539,703       596,087       596,087
                                   
Long Term Assets                                  
Long Term Investments           2,671           3,119           2,912       130,676       129,672       123,820       131,119       131,871         25,685         27,026         44,667         44,898         36,767         35,604         33,808         34,039         34,039
Property Plant and Equipment        157,242       157,091       157,366       156,917       153,230       150,312       147,162       145,475       142,861       139,949       141,806       137,924       139,180       161,273       166,947       166,498       166,498
Goodwill        165,663       165,663       165,663       165,663       158,128       158,128       158,128       148,411       148,411       148,411       148,411       150,576       150,901       245,766       245,766       245,766       245,766
Intangible Assets          15,806         15,593         15,393         15,193         14,993         14,793         14,137         14,045         13,953         13,862         13,785         20,853         20,664       134,873       132,383       128,219       128,219
Accumulated Amortization                   -                  -                  -                    -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -
Other Long Term Assets          12,387         13,429         12,419         15,731         12,619         11,479           6,205           5,354                  -         16,838         17,455         19,048                  -                  -           8,513           8,893           8,893
Deferred Long Term Asset Charges                  -                  -                  -                    -                  -                  -                  -         16,196                  -                  -                  -         14,791           7,944                  -                  -                  -
Total Long Term Assets       351,098       351,776       350,841       353,504       338,970       334,712       325,632       313,285       321,421       319,060       321,457       328,401       325,536       549,856       553,609       549,376       549,376
                                   
Total Assets     1,056,626    1,014,952    1,003,942       892,932       866,890       837,143       775,724       791,696       925,439       952,094       818,245       893,512       927,306    1,060,514    1,093,312    1,145,463    1,145,463
                                   
Current Liabilities                                  
Accounts Payable        277,199       295,728       278,043       273,531       138,487       211,688       176,302       194,975       184,474       206,001       194,850       243,682       241,510       231,989       264,034       276,586       276,586
Short/Current Long Term Debt                          -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -
Other Current Liabilities                109,929                  -                  -                  -                  -         13,598         14,014         14,721                  -                  -         11,905         14,384         14,384
Total Current Liabilities        277,199       295,728       278,043       273,531       248,416       211,688       176,302       194,975       184,474       219,599       208,864       258,403       241,510       231,989       275,939       290,970       290,970
                                   
Long Term Liabilities                                  
Long Term Debt                   -                  -                  -                    -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -
Other Long Term Liabilities           46,220         47,707         51,551         29,332         50,074         47,018         46,332         61,617         62,561         63,866         60,887         50,031         52,921         54,213         57,280         57,280
Deferred Long Term Liability Charges          15,767                  -                  -           19,118                  -                  -                  -                  -                  -                  -                  -                  -         29,662         28,152         26,534         26,534
Minority Interest                  -                        -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -
Negative Goodwill                   -                  -                  -                    -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -
Total Long Term Liabilities         15,767         46,220         47,707         51,551         48,450         50,074         47,018         46,332         61,617         62,561         63,866         60,887         50,031         82,583         82,365         83,814         83,814
                                   
Total Liabilities        292,966       341,948       325,750       325,082       296,866       261,762       223,320       241,307       246,091       282,160       272,730       319,290       291,541       314,572       358,304       374,784       374,784
                                   
Stockholders' Equity                                  
Misc Stocks Options Warrants                   -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -
Redeemable Preferred Stock                   -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -
Preferred Stock                   -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -                  -