|
| |
| |
|
Winnebago Industries (NYSE:
WGO) Snapshot
Updated September 3, 2011 |
| |
 |
Company Profile
Winnebago Industries, Inc., headquartered in Forest
City, Iowa, is a leading United States (U.S.) manufacturer of recreation
vehicles (RVs), which are used primarily in leisure travel and outdoor
recreation activities. The Company builds quality motor homes, travel
trailers and fifth wheel products under the Winnebago®, Itasca®, ERA™
and SunnyBrook® brand names. The Company markets its recreation vehicles
on a wholesale basis to a diversified dealer organization located
throughout the U.S., and Canada. As of August 29, 2010, the motor home
and towable dealer organization in the U.S. and Canada included
approximately 230 and 179 dealer locations respectively. Other products
manufactured by the Company consist primarily of original equipment
manufacturing (OEM) parts, including extruded aluminum and other
component products for other manufacturers and commercial vehicles.
Winnebago Industries was incorporated under the laws of the state of
Iowa on February 12, 1958, and adopted its present name on February 28,
1961.
Source: Winnebago Industries |
|
Consolidated Statements |
|
WGO 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 |
|
|
|
Aug-07 |
Nov-07 |
Feb-08 |
May-08 |
Aug-08 |
Nov-08 |
Feb-09 |
May-09 |
Aug-09 |
Nov-09 |
Feb-10 |
May-10 |
Aug-10 |
Nov-10 |
Feb-11 |
May-11 |
ttm |
|
Revenue |
237,681 |
215,142 |
164,203 |
139,736 |
85,271 |
69,398 |
31,808 |
50,848 |
59,465 |
81,017 |
110,529 |
134,813 |
123,125 |
123,711 |
106,593 |
135,568 |
488,997 |
|
Cost of Goods Sold |
205,089 |
189,502 |
152,034 |
137,112 |
90,932 |
78,292 |
43,600 |
59,133 |
61,240 |
80,493 |
105,745 |
125,058 |
111,921 |
112,512 |
95,269 |
126,865 |
446,567 |
|
Gross Margin |
32,592 |
25,640 |
12,169 |
2,624 |
(5,661) |
(8,894) |
(11,792) |
(8,285) |
(1,775) |
524 |
4,784 |
9,755 |
11,204 |
11,199 |
11,324 |
8,703 |
42,430 |
|
As a % of Sales |
13.7% |
11.9% |
7.4% |
1.9% |
-6.6% |
-12.8% |
-37.1% |
-16.3% |
-3.0% |
0.6% |
4.3% |
7.2% |
9.1% |
9.1% |
10.6% |
6.4% |
8.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
R&D |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
SG&A |
11,865 |
12,056 |
9,715 |
9,527 |
8,543 |
7,996 |
6,819 |
6,497 |
6,602 |
6,501 |
6,642 |
6,351 |
6,253 |
6,918 |
7,274 |
7,560 |
28,005 |
|
Non Recurring |
- |
- |
- |
- |
4,686 |
- |
- |
- |
855 |
- |
- |
- |
- |
- |
- |
- |
- |
|
Other |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Operating Expenses |
11,865 |
12,056 |
9,715 |
9,527 |
13,229 |
7,996 |
6,819 |
6,497 |
7,457 |
6,501 |
6,642 |
6,351 |
6,253 |
6,918 |
7,274 |
7,560 |
28,005 |
|
As a % of Sales |
5.0% |
5.6% |
5.9% |
6.8% |
15.5% |
11.5% |
21.4% |
12.8% |
12.5% |
8.0% |
6.0% |
4.7% |
5.1% |
5.6% |
6.8% |
5.6% |
5.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
20,727 |
13,584 |
2,454 |
(6,903) |
(18,890) |
(16,890) |
(18,611) |
(14,782) |
(9,232) |
(5,977) |
(1,858) |
3,404 |
4,951 |
4,281 |
4,050 |
1,143 |
14,425 |
|
As a % of Sales |
8.7% |
6.3% |
1.5% |
-4.9% |
-22.2% |
-24.3% |
-58.5% |
-29.1% |
-15.5% |
-7.4% |
-1.7% |
2.5% |
4.0% |
3.5% |
3.8% |
0.8% |
2.9% |
|
|
      |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Income/Expenses Net |
1,559 |
1,240 |
1,236 |
1,053 |
785 |
524 |
633 |
209 |
86 |
(233) |
364 |
158 |
(67) |
796 |
322 |
(529) |
522 |
|
Earnings Before Interest And Taxes |
22,286 |
14,824 |
3,690 |
(5,850) |
(18,105) |
(16,366) |
(17,978) |
(14,573) |
(9,146) |
(6,210) |
(1,494) |
3,562 |
4,884 |
5,077 |
4,372 |
614 |
14,947 |
|
Interest Expense |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Income Before Tax |
22,286 |
14,824 |
3,690 |
(5,850) |
(18,105) |
(16,366) |
(17,978) |
(14,573) |
(9,146) |
(6,210) |
(1,494) |
3,562 |
4,884 |
5,077 |
4,372 |
614 |
14,947 |
|
Income Tax Expense |
7,443 |
4,862 |
1,173 |
(8,850) |
(5,410) |
(6,770) |
(7,597) |
(6,020) |
41,090 |
(4,866) |
(2,200) |
(2,430) |
(9) |
1,291 |
1,057 |
(581) |
1,758 |
|
Minority Interest |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Net Income From Continuing Ops |
14,843 |
9,962 |
2,517 |
3,000 |
(12,695) |
(9,596) |
(10,381) |
(8,553) |
(50,236) |
(1,344) |
706 |
5,992 |
4,893 |
3,786 |
3,315 |
1,195 |
13,189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recurring Events |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Operations |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Extraordinary Items |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Effect Of Accounting Changes |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Other Items |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Net Income |
14,843 |
9,962 |
2,517 |
3,000 |
(12,695) |
(9,596) |
(10,381) |
(8,553) |
(50,236) |
(1,344) |
706 |
5,992 |
4,893 |
3,786 |
3,315 |
1,195 |
13,189 |
|
Preferred Stock And Other Adjustments |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Net Income Applicable To Common Shares |
14,843 |
9,962 |
2,517 |
3,000 |
(12,695) |
(9,596) |
(10,381) |
(8,553) |
(50,236) |
(1,344) |
706 |
5,992 |
4,893 |
3,786 |
3,315 |
1,195 |
13,189 |
|
As a % of Sales |
6.2% |
4.6% |
1.5% |
2.1% |
-14.9% |
-13.8% |
-32.6% |
-16.8% |
-84.5% |
-1.7% |
0.6% |
4.4% |
4.0% |
3.1% |
3.1% |
0.9% |
2.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
24,839 |
17,537 |
6,156 |
(3,446) |
(15,781) |
(14,229) |
(15,969) |
(12,704) |
(7,327) |
(4,526) |
118 |
5,116 |
6,374 |
6,507 |
5,787 |
1,962 |
20,630 |
|
As a % of Sales |
10.5% |
8.2% |
3.7% |
-2.5% |
-18.5% |
-20.5% |
-50.2% |
-25.0% |
-12.3% |
-5.6% |
0.1% |
3.8% |
5.2% |
5.3% |
5.4% |
1.4% |
4.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WGO Balance Sheet |
Quarter Ending |
|
|
|
Aug-07 |
Nov-07 |
Feb-08 |
May-08 |
Aug-08 |
Nov-08 |
Feb-09 |
May-09 |
Aug-09 |
Nov-09 |
Feb-10 |
May-10 |
Aug-10 |
Nov-10 |
Feb-11 |
May-11 |
ttm |
|
Current Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash And Cash Equivalents |
6,889 |
4,836 |
15,536 |
46,200 |
17,851 |
28,765 |
- |
6,889 |
17,851 |
36,566 |
41,609 |
76,296 |
74,691 |
81,165 |
62,787 |
65,230 |
65,230 |
|
Short Term Investments |
102,650 |
89,347 |
- |
- |
3,100 |
5,400 |
- |
102,650 |
3,100 |
13,500 |
9,000 |
1,150 |
- |
5,250 |
- |
250 |
250 |
|
Net Receivables |
42,972 |
30,430 |
47,597 |
26,425 |
27,619 |
25,738 |
37,419 |
42,972 |
27,619 |
29,073 |
20,903 |
11,253 |
18,930 |
16,640 |
21,002 |
17,788 |
17,788 |
|
Inventory |
101,208 |
120,117 |
128,477 |
110,960 |
110,596 |
83,294 |
72,778 |
101,208 |
110,596 |
46,850 |
59,824 |
39,134 |
43,526 |
45,173 |
71,655 |
76,346 |
76,346 |
|
Other Current Assets |
          
|
4,030 |
3,870 |
3,257 |
3,715 |
3,774 |
3,596 |
3,981 |
3,715 |
3,425 |
2,844 |
3,898 |
4,570 |
4,597 |
4,828 |
4,298 |
4,298 |
|
Total Current Assets |
257,700 |
248,760 |
195,480 |
186,842 |
162,881 |
146,971 |
113,793 |
257,700 |
162,881 |
129,414 |
134,180 |
131,731 |
141,717 |
152,825 |
160,272 |
163,912 |
163,912 |
|
|
            |
|
| | |