OSHKOSH TRUCK CORP
10-Q, 1999-08-06
MOTOR VEHICLES & PASSENGER CAR BODIES
Previous: EMERSON INVESTMENT MANAGEMENT INC, 13F-HR, 1999-08-06
Next: PBHG FUNDS INC /, 497, 1999-08-06





                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-Q

(Mark One)

(x)      Quarterly  Report  Pursuant  to Section  13 or 15(d) of the  Securities
         Exchange Act of 1934

         For the quarterly period ended June 30, 1999

                                       or

( )      Transaction  Report  Pursuant to Section 13 or 15(d) of the  Securities
         Exchange Act of 1934

         for the Transition period from _____________ to _____________

Commission File Number   0-13886


                            Oshkosh Truck Corporation
             [Exact name of registrant as specified in its charter]

           Wisconsin                                         39-0520270
[State or other jurisdiction of                           [I.R.S. Employer
 incorporation or organization]                           Identification No.]

2307 Oregon Street, P.O. Box 2566, Oshkosh, Wisconsin           54903
[Address of principal executive offices]                      [Zip Code]

Registrant's telephone number, including area code (920) 235-9151

                                      None
              [Former name, former address and former fiscal year,
                         if changed since last report]

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.       Yes X    No

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

Class A Common Stock Outstanding as of July 31, 1999:    284,244

Common Stock Outstanding as of July 31, 1999:          8,236,588


<PAGE>





                            OSHKOSH TRUCK CORPORATION
                                 FORM 10-Q INDEX
                       FOR THE QUARTER ENDED JUNE 30, 1999


                                                                            Page
                                                                            ----

Part I.           Financial Information

     Item 1.   Financial Statements (Unaudited)

               Condensed Consolidated Statements of Income
                        - Three Months Ended June 30, 1999 and 1998;
                             Nine Months Ended June 30, 1999 and 1998 .......3

               Condensed Consolidated Balance Sheets
                        - June 30, 1999 and September 30, 1998...............4

               Condensed Consolidated Statement of Shareholders' Equity
                        - Nine Months Ended June 30, 1999 ...................5

               Condensed Consolidated Statements of Cash Flows
                        - Nine Months Ended June 30, 1999 and 1998 ..........6

               Notes to Condensed Consolidated Financial Statements
                        - June 30, 1999 .....................................7

     Item 2.   Management's Discussion and Analysis of Consolidated
                        Financial Condition and Results of Operations ......22

     Item 3.   Quantitative and Qualitative Disclosure of Market Risk ......30

Part II.       Other Information

     Item 1.   Legal Proceedings ...........................................31

     Item 6.   Exhibits and Reports on Form 8-K ............................31

Signatures .................................................................32



                                       2
<PAGE>




                      PART I. ITEM 1. FINANCIAL INFORMATION
                            OSHKOSH TRUCK CORPORATION
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                                   Three Months Ended                 Nine Months Ended
                                                                       June 30,                           June 30,
                                                                       --------                           --------

                                                                  1999             1998            1999              1998
                                                                  ----             ----            ----              ----

                                                                         (In thousands, except per share amounts)

<S>                                                          <C>              <C>              <C>              <C>
Net sales                                                    $    329,821     $    290,104     $    851,048     $    659,741
Cost of sales                                                     281,529          250,525          726,128          572,630
                                                             ------------     ------------     ------------     ------------
Gross income                                                       48,292           39,579          124,920           87,111
Operating expenses:
  Selling, general and administrative                              22,023           21,506           63,322           47,665
  Amortization of goodwill and other intangibles                    2,775            2,764            8,400            5,559
                                                             ------------     ------------     ------------     ------------
     Total operating expenses                                      24,798           24,270           71,722           53,224
                                                             ------------     ------------     ------------     ------------
Operating income                                                   23,494           15,309           53,198           33,887
Other income (expense):
  Interest expense                                                 (6,613)          (7,082)         (19,839)         (14,273)
  Interest income                                                     187               10              614              544
  Miscellaneous, net                                                  224             (181)             564             (344)
                                                             ------------     -------------    ------------     ------------
                                                                   (6,202)          (7,253)         (18,661)         (14,073)
                                                             ------------     ------------     ------------     ------------
Income from operations before income taxes,
  equity in earnings of unconsolidated
  partnership and extraordinary item                               17,292            8,056           34,537           19,814
Provision for income taxes                                          7,199            3,639           14,700            8,378
                                                             ------------     ------------     ------------     ------------
                                                                   10,093            4,417           19,837           11,436
Equity in earnings (loss) of unconsolidated
  partnership, net of income taxes                                    452              583            1,169             (135)
                                                             ------------     ------------     ------------     ------------
Income from operations                                             10,545            5,000           21,006           11,301
Extraordinary charge for early retirement of debt,
  net of income tax benefit                                            --             (450)              --           (1,185)
                                                             ------------     ------------     ------------     ------------
Net income                                                   $     10,545     $      4,550     $     21,006     $     10,116
                                                             ============     ============     ============     ============

Earnings per share (see Note 7):
  Income from operations                                     $       0.83     $       0.40     $       1.65     $       0.89
  Extraordinary item                                                   --            (0.04)              --            (0.09)
                                                             ------------     ------------     ------------     ------------
    Net income                                               $       0.83     $       0.36     $       1.65     $       0.80
                                                             ============     ============     ============     ============

Earnings per share assuming dilution (see Note 7):
  Income from operations                                     $       0.81     $       0.39     $       1.62     $       0.88
  Extraordinary item                                                   --            (0.04)              --            (0.09)
                                                             ------------     ------------     ------------     -------------
    Net income                                               $       0.81     $       0.35     $       1.62     $       0.79
                                                             ============     ============     ============     ============

Cash dividends (see Note 7):
  Class A Common Stock                                       $    0.07250     $    0.07250     $    0.21750     $    0.21750
  Common Stock                                               $    0.08333     $    0.08333     $    0.25000     $    0.25000



The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.
</TABLE>


                                       3
<PAGE>



                            OSHKOSH TRUCK CORPORATION
                      CONDENSED CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>


                                                               June, 30,          September 30,
                                                                 1999                  1998
                                                                 ---                   ----
                                                              (Unaudited)
                                                                       (In thousands)
<S>                                                        <C>                  <C>
ASSETS
Current assets:
  Cash and cash equivalents                                $          5,441     $           3,622
  Receivables, net                                                  107,220                80,982
  Inventories                                                       218,319               149,191
  Prepaid expenses                                                    3,836                 3,768
  Deferred income taxes                                              20,659                12,281
                                                           ----------------     -----------------
      Total current assets                                          355,475               249,844
Investment in unconsolidated partnership                             16,643                13,496
Other long-term assets                                               16,850                14,198
Property, plant and equipment                                       162,547               156,783
Less accumulated depreciation                                       (81,923)              (75,947)
                                                           ----------------     -----------------
  Net property, plant and equipment                                  80,624                80,836
Goodwill and other intangible assets, net                           324,471               326,665
                                                           ----------------     -----------------
Total assets                                               $        794,063     $         685,039
                                                           ================     =================

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable                                         $         80,814     $          65,171
  Floor plan notes payable                                           35,971                11,645
  Customer advances                                                  64,084                44,915
  Payroll-related obligations                                        24,688                24,124
  Accrued warranty                                                   16,091                15,887
  Other current liabilities                                          61,493                43,498
  Current maturities of long-term debt and
    revolving credit facility                                        28,163                 3,467
                                                           ----------------     -----------------
      Total current liabilities                                     311,304               208,707
Long-term debt                                                      266,693               277,337
Deferred income taxes                                                43,677                47,832
Other long-term liabilities                                          21,246                19,867
Shareholders' equity                                                151,143               131,296
                                                           ----------------     -----------------
Total liabilities and shareholders' equity                 $        794,063     $         685,039
                                                           ================     =================


The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.
</TABLE>

                                       4
<PAGE>



                            OSHKOSH TRUCK CORPORATION
            CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                         NINE MONTHS ENDED JUNE 30, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                                                                Accumulated
                                                                                                  Other
                                                                                              Comprehensive
                                                                                               Income (Loss)
                                                                                                - Minimum
                                                                             Common Stock         Pension
                                     Common      Paid-in       Retained           in             Liability
                                     Stock       Capital       Earnings        Treasury         Adjustment          Total
                                     -----       -------       --------        --------         ----------          -----

                                                                            (In thousands)
<S>                                  <C>        <C>           <C>            <C>                <C>             <C>
Balance at September 30, 1998        $   93     $  14,712     $ 130,959      $    (12,664)      $    (1,804)    $   131,296
Comprehensive income:
  Net income                            ---           ---        21,006               ---               ---          21,006
  Other                                 ---           ---           ---               ---               ---             ---
                                                                                                                -----------
                                                                                                                     21,006
Cash dividends:
  Class A Common Stock                  ---           ---           (93)              ---               ---             (93)
  Common Stock                          ---           ---        (3,081)              ---               ---          (3,081)
Other                                   ---           911           ---             1,104               ---           2,015
                                     ------     ---------     ---------      ------------       -----------     -----------
Balance at June 30, 1999             $   93     $  15,623     $ 148,791      $    (11,560)      $    (1,804)    $   151,143
                                     ======     =========     =========      ============       ===========     ===========




The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.
</TABLE>


                                       5
<PAGE>



                            OSHKOSH TRUCK CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                     Nine Months Ended
                                                                         June 30,
                                                                  1999              1998
                                                                  ----              ----
                                                                      (In thousands)
<S>                                                           <C>              <C>
Operating activities:
  Income from operations                                      $     21,006     $     11,301
  Non-cash adjustments                                               6,165           15,854
  Changes in operating assets and liabilities                      (26,102)          51,827
                                                              ------------     ------------
      Net cash provided from operating
        activities                                                   1,069           78,982

Investing activities:
  Acquisition of businesses, net of cash acquired                       --         (217,954)
  Additions to property, plant and equipment                        (6,900)          (6,270)
  Proceeds from sale of property, plant and equipment                   58              320
  Increase in other long-term assets                                (4,356)          (2,232)
                                                              -------------    -------------
      Net cash used for investing activities                       (11,198)        (226,136)

Net cash used for discontinued operations                               --             (872)

Financing activities:
  Net borrowings under revolving credit
    facility                                                        14,300               --
  Proceeds from issuance of long-term debt                              --          325,000
  Repayments of long-term debt                                        (248)        (163,931)
  Debt issuance costs                                                   --           (8,507)
  Dividends paid                                                    (3,163)          (3,129)
  Other                                                              1,059               31
                                                              ------------     ------------
      Net cash provided from financing activities                   11,948          149,464
                                                              ------------     ------------

Increase in cash and cash equivalents                                1,819            1,438

Cash and cash equivalents at beginning of period                     3,622           23,219
                                                              ------------     ------------

Cash and cash equivalents at end of period                    $      5,441     $     24,657
                                                              ============     ============

Supplementary disclosures:
  Depreciation and amortization                               $     17,018     $     12,995
  Cash paid for interest                                            16,887            7,633
  Cash paid for income taxes                                        20,342            7,162

The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.
</TABLE>


                                       6
<PAGE>



                            OSHKOSH TRUCK CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1. BASIS OF PRESENTATION

The  condensed  consolidated  financial  statements  included  herein  have been
prepared by Oshkosh Truck  Corporation (the "Company")  without audit.  However,
the foregoing financial  statements contain all adjustments  (consisting only of
normal recurring  adjustments) which are, in the opinion of Company  management,
necessary to present  fairly the condensed  consolidated  financial  statements.
Certain  reclassifications  have  been made to the 1998  condensed  consolidated
financial statements to conform to the 1999 presentation.

Certain  information  and footnote  disclosures  normally  included in financial
statements prepared in accordance with generally accepted accounting  principles
have been  condensed  or omitted  pursuant to the rules and  regulations  of the
Securities and Exchange  Commission.  These  consolidated  financial  statements
should be read in conjunction  with the  consolidated  financial  statements and
notes thereto included in the Company's 1998 annual report to shareholders.

In June 1997,  the  Financial  Accounting  Standards  Board issued SFAS No. 130,
"Reporting  Comprehensive  Income." SFAS No. 130  establishes  the standards for
reporting and  displaying  comprehensive  income and its  components  (revenues,
expenses, gains, and losses) as part of a full set of financial statements. This
statement  requires that all elements of  comprehensive  income be reported in a
financial  statement  that is  displayed  with  the  same  prominence  as  other
financial  statements.  The  statement is effective  for fiscal years  beginning
after December 15, 1997. Effective October 1, 1998, the Company adopted SFAS No.
130.  Comprehensive  income  has been  included  in the  Company's  Consolidated
Statement  of   Shareholders'   Equity  and  prior  period   amounts  have  been
reclassified to conform to SFAS No. 130 requirements.

2. EARNINGS PER SHARE

The following  table sets forth the  computation  of basic and diluted  weighted
average  shares  used in the  denominator  of the  per  share  calculations,  as
restated  to reflect the effects of a stock  dividend  effective  August 5, 1999
(see Note 7):

<TABLE>
<CAPTION>

                                                          Three Months Ended                  Nine Months Ended
                                                               June 30,                           June 30,
                                                               --------                           --------
                                                        1999              1998            1999              1998
                                                        ----              ----            ----              ----
<S>                                                 <C>              <C>              <C>               <C>
Denominator for basic earnings per share              12,763,241       12,629,207       12,699,587        12,586,650
Effect of dilutive options and incentive
  compensation awards                                    310,386          169,801          300,174           145,458
                                                    ------------     ------------     ------------       -----------
Denominator for dilutive earnings per share           13,073,627       12,799,008       12,999,761        12,732,108
                                                    ============     ============     ============       ===========
</TABLE>


                                       7
<PAGE>

3. INVENTORIES

Inventories consist of the following:
<TABLE>
<CAPTION>

                                                                 June 30,                 September 30,
                                                                   1999                        1998
                                                                   ----                        ----
                                                                             (In thousands)

<S>                                                        <C>                         <C>
Finished products                                          $             58,493        $              27,916
Partially finished products                                              80,075                       52,700
Raw materials, purchased chassis, and parts                              92,701                       77,675
                                                           --------------------        ---------------------
Inventories at FIFO cost                                                231,269                      158,291
Less:  Progress payments on U.S. Government
  contracts                                                              (1,694)                          --
Excess of FIFO cost over LIFO cost                                      (11,256)                      (9,100)
                                                           --------------------        ---------------------
                                                           $            218,319        $             149,191
                                                           ====================        =====================
</TABLE>


Title to all  inventories  related to  government  contracts  which  provide for
progress payments vests in the government to the extent of unliquidated progress
payments.

4. ACQUISITIONS

On  February  26,  1998,  the  Company  acquired  for cash all of the issued and
outstanding capital stock of McNeilus Companies,  Inc.  ("McNeilus") and entered
into related non-compete and ancillary agreements for a net acquisition price of
$217.6  million,  including  acquisition  costs  and net of cash  acquired.  The
acquisition was financed from borrowings  under a Senior Credit Facility and the
issuance of Senior  Subordinated Notes.  McNeilus is a leading  manufacturer and
marketer of  rear-discharge  concrete mixers for the  construction  industry and
refuse truck bodies for the waste services industry in the United States.

The acquisition  was accounted for using the purchase method of accounting,  and
accordingly,  the  operating  results of McNeilus are included in the  Company's
consolidated  statements of income since the date of  acquisition.  The purchase
price,  including  acquisition  costs, was allocated based on the estimated fair
values  of the  assets  acquired  and  liabilities  assumed  at the  date of the
acquisition.  Approximately $61.0 million of the purchase price was allocated to
the distribution network and other intangible assets, including  non-competition
agreements.  The excess of the purchase  price over the estimated  fair value of
net assets  acquired  amounted  to  approximately  $114.6  million  and has been
accounted for as goodwill.

Pro forma unaudited  condensed  consolidated  operating  results of the Company,
assuming McNeilus had been acquired as of October 1, 1997, are summarized below:



                                       8
<PAGE>

<TABLE>
<CAPTION>

                                                                   Nine Months Ended
                                                                     June 30, 1998
                                                                     -------------
                                                        (In thousands, except per share amounts)
<S>                                                              <C>
Net sales                                                        $        797,935
Income before extraordinary item                                           13,752
Net income                                                                 12,567
Earnings per share:
  Before extraordinary item                                      $           1.09
  Net income                                                                 1.00
Earnings per share assuming dilution:
    Before extraordinary item                                                1.08
    Net income                                                               0.99
</TABLE>

5. LONG-TERM DEBT

The Company has outstanding a Senior Credit Facility and $100.0 million of 8.75%
Senior Subordinated Notes due March 1, 2008. The Senior Credit Facility consists
of a six year  $100.0  million  revolving  credit  facility  ("Revolving  Credit
Facility")  and three term loan  facilities  ("Term Loan A",  "Term Loan B", and
"Term Loan C"). The  outstanding  balances as of June 30, 1999 on the  Revolving
Credit  Facility,  Term Loan A, Term Loan B, and Term Loan C are $20.3  million,
$87.0 million, $42.5 million, and $42.5 million, respectively.

At June 30, 1999,  outstanding  borrowings  of $20.3 million and $9.3 million of
outstanding  letters of credit  reduced  available  capacity under the Revolving
Credit Facility to $70.4 million.

Substantially  all the  tangible  and  intangible  assets of the Company and its
subsidiaries  (including  the stock of  certain  subsidiaries)  are  pledged  as
collateral under the Senior Credit Facility. The Senior Credit Facility includes
customary  affirmative and negative covenants and requires mandatory prepayments
to the extent of "excess cash flows" as defined in the Senior Credit Facility.

The Senior  Subordinated  Notes  were  issued  pursuant  to an  Indenture  dated
February  26,  1998 (the  "Indenture"),  between  the  Company,  the  Subsidiary
Guarantors  (as  defined  below) and Firstar  Trust  Company,  as  trustee.  The
Indenture contains customary affirmative and negative covenants.  In addition to
the Company,  certain of the  Company's  subsidiaries,  fully,  unconditionally,
jointly and  severally  guarantee  the  Company's  obligations  under the Senior
Subordinated Notes.

6. SHAREHOLDER RIGHTS PLAN

On February 1, 1999, the Board of Directors of the Company adopted a shareholder
rights plan and declared a rights dividend (as subsequently


                                       9
<PAGE>



adjusted to reflect a stock dividend - see Note 7) of two-thirds Preferred Share
Purchase  Right  ("Right") for each share of Common Stock and 40/69 of one Right
for each share of Class A Common  Stock  outstanding  on February  8, 1999,  and
provided  that  two-thirds  Right and one 40/69  Right would be issued with each
share of Common Stock and Class A Common Stock, respectively, thereafter issued.
The Rights are exercisable only if a person or group acquires 15% or more of the
Common  Stock and Class A Common  Stock or  announces a tender  offer for 15% or
more of the  Common  Stock and Class A Common  Stock.  Each Right  entitles  the
holder  thereof to  purchase  from the Company  one  one-hundredth  share of the
Company's Series A Junior  Participating  Preferred Stock at an initial exercise
price of $145 per one one-hundredth of a share (subject to adjustment), or, upon
the occurrence of certain  events,  Common Stock or common stock of an acquiring
company  having a market  value  equivalent  to two  times the  exercise  price.
Subject  to  certain  conditions,  the  Rights  are  redeemable  by the Board of
Directors  for $.01 per Right and are  exchangeable  for shares of Common Stock.
The Board of Directors is also  authorized to reduce the 15% threshold  referred
to above to not less than 10%.  The Rights  have no voting  power and  initially
expire on February 1, 2009.

7. STOCK DIVIDEND

Following  the  close of  business  on July 23,  1999,  the  Company's  Board of
Directors declared a three-for-two split of both classes of Company common stock
to be effected in the form of a 50 percent  stock  dividend  payable  August 19,
1999 to  shareholders  of record on August 5, 1999.  All per share and  weighted
average  share  amounts  have  been  restated  in  the  accompanying   financial
statements  and related notes to reflect this split.  As a part of its action to
declare this stock dividend,  the Rights under the Shareholder  Rights Plan were
proportionally adjusted, as were authorizations,  outstanding options and option
exercise prices under the 1990 Incentive Stock Plan of the Company.

8. COMMITMENTS AND CONTINGENCIES

The  Company was  engaged in  litigation  against  Super  Steel  Products  Corp.
("SSPC"),  the Company's former supplier of mixer systems for  forward-discharge
concrete mixer trucks under a long-term supply  contract.  SSPC sued the Company
in  state  court  claiming  the  Company  breached  the  contract.  The  Company
counterclaimed  for  repudiation  of the  contract.  On July  26,  1996,  a jury
returned a verdict for SSPC awarding damages  totaling $4.5 million.  On October
10,  1996,  the state court judge  overturned  the verdict  against the Company,
granted  judgment for the Company on its  counterclaim,  and ordered a new trial
for damages on the Company's  counterclaim.  Both SSPC and the Company  appealed
the state court judge's decision to the Wisconsin Court of Appeals.  On December
8,  1998,  the  Wisconsin  Court of Appeals  ordered  the state  court  judge to
reinstate the jury verdict against the Company  awarding  damages  totaling $4.5
million plus  interest to SSPC.  On April 6, 1999,  the  Company's  petition for
review of this decision by the

                                       10
<PAGE>


Wisconsin  Supreme Court was denied.  On April 12, 1999, the Company  petitioned
the state court  judge to act on the  Company's  previous  motion for a retrial.
This  petition  was denied on June 18, 1999 and the state  court judge  directed
that  judgment be entered.  In lieu of further  appeals,  the Company paid $5.75
million on July 27,  1999 in final  settlement  of the  matter.  The Company had
recorded a  liability  for the full amount of the final  settlement  at June 30,
1999.

As part of its routine business operations, the Company disposes of and recycles
or reclaims certain industrial waste materials,  chemicals and solvents at third
party  disposal  and  recycling  facilities  which are  licensed by  appropriate
governmental agencies. In some instances,  these facilities have been and may be
designated by the United States  Environmental  Protection  Agency  ("EPA") or a
state   environmental   agency   for   remediation.   Under  the   Comprehensive
Environmental Response,  Compensation,  and Liability Act ("CERCLA") and similar
state  laws,  each  potentially   responsible  party  ("PRP")  that  contributed
hazardous  substances  may  be  jointly  and  severally  liable  for  the  costs
associated  with cleaning up the site.  Typically,  PRPs  negotiate a resolution
with the EPA and/or the state environmental  agencies.  PRPs also negotiate with
each other regarding allocation of the cleanup cost.

As to one such Superfund site, Pierce  Manufacturing  Inc.  ("Pierce") is one of
431 PRPs participating in the costs of addressing the site and has been assigned
an  allocation   share  of  approximately   0.04%.  A  remedial   investigation/
feasibility  study was  completed in September  1998.  A  feasibility  study and
modeling  report were  submitted  on April 30,  1999 to the state  environmental
agency. A final acceptance of the remedial  investigation/feasibility study will
not be available until late-1999, with the remedial design/remedial action phase
commencing  after early  2000.  As such,  an estimate  for the total cost of the
remediation of this site has not been made to date. However,  based on estimates
and the assigned  allocations,  the Company  believes its  liability at the site
will not be  material  and its  share is  adequately  covered  at June 30,  1999
through reserves  established by the Company.  Actual liability could vary based
on completion of the study,  the resources of other PRPs and the Company's final
share of liability.

As to another such  Superfund  site,  Oshkosh Truck  Corporation  and its former
Trailer Division and Pierce are three of approximately 1,450 customers of one of
the PRPs that have received  notification  of  identification  as such a PRP. No
further  evidence  concerning  the site, its  environmental  issues or any other
information  has  been  furnished.  The  Company  believes  that it will be a de
minimis level PRP, if any liability is  established,  so that any such liability
will not be  material.  Actual  liability  could vary  based  upon  subsequently
available information.

The Company is addressing a regional trichloroethylene ("TCE") groundwater plume
on the south side of  Oshkosh,  Wisconsin.  The  Company  believes  there


                                       11
<PAGE>


may be multiple  sources in the area. TCE was detected in the groundwater at the
Company's   North  Plant  facility  with  recent  testing  showing  the  highest
concentrations  in a monitoring  well located on the  upgradient  property line.
Because the investigation  process is still ongoing,  it is not possible for the
Company to estimate its long-term total liability  associated with this issue at
this time.  Also,  as part of the regional TCE  groundwater  investigation,  the
Company  conducted a groundwater  investigation  of a former landfill located on
Company   property.   The  landfill,   acquired  by  the  Company  in  1972,  is
approximately  2.0  acres  in size and is  believed  to have  been  used for the
disposal of household waste.  Based on the  investigation,  the Company does not
believe the landfill is one of the sources of the TCE contamination.  Based upon
current  knowledge,  the Company believes its liability  associated with the TCE
issue will not be material and believes  that it is  adequately  covered at June
30, 1999 through reserves established by the Company.  However,  this may change
as investigations  proceed by the Company,  other unrelated property owners, and
the government.

The Company is subject to other environmental  matters and legal proceedings and
claims,  including  patent,  antitrust,  product  liability and state dealership
regulation  compliance  proceedings,  that  arise  in  the  ordinary  course  of
business.  Although the final  results of all such matters and claims  cannot be
predicted with certainty,  management  believes that the ultimate  resolution of
all such matters and claims,  after taking into account the liabilities  accrued
with respect to such matters and claims, will not have a material adverse effect
on the Company's  financial  condition or results of operations.  Actual results
could vary, among other things, due to the uncertainties involved in litigation.

The Company has guaranteed certain customers' obligations under deferred payment
contracts and lease purchase  agreements  totaling  approximately  $1 million at
June 30, 1999. The Company is also  contingently  liable under bid,  performance
and  specialty  bonds  totaling  approximately  $107.8  million and open standby
letters  of  credit  issued  by the  Company's  bank in favor  of third  parties
totaling approximately $9.3 million at June 30, 1999.

9. CONDENSED CONSOLIDATING FINANCIAL INFORMATION

The following tables present condensed  consolidating financial information for:
(a)  the  Company;  (b) on a  combined  basis,  the  guarantors  of  the  Senior
Subordinated  Notes,  which include all of the wholly-owned  subsidiaries of the
Company ("Subsidiary  Guarantors") other than McNeilus Financial Services, Inc.,
Oshkosh/McNeilus  Financial  Services,  Inc., and Nation's  Casualty  Insurance,
Inc.,   which  are  the  only   non-guarantor   subsidiaries   of  the   Company
("Non-Guarantor  Subsidiaries"),  and (c) on a combined basis, the Non-Guarantor
Subsidiaries. Separate financial statements of the Subsidiary Guarantors are not
presented  because the guarantors are jointly,  severally,  and  unconditionally
liable  under  the  guarantees,  and the  Company


                                       12
<PAGE>


believes  separate  financial  statements  and other  disclosures  regarding the
Subsidiary Guarantors are not material to investors.

The Company is comprised of Wisconsin and Florida  manufacturing  operations and
certain  corporate  management,  information  services  and  finance  functions.
Borrowings and related interest expense under the Senior Credit Facility and the
Senior Subordinated Notes are charged to the Company.  The Company has allocated
a portion of this interest expense to Pierce Manufacturing Inc. through a formal
lending  arrangement.  The  Company  is  charged  interest  by its  wholly-owned
subsidiary,  McNeilus Companies, Inc. under a formal lending arrangement.  There
are  presently  no  management  fee  arrangements  between  the  Company and its
Non-Guarantor Subsidiaries.


                                       13
<PAGE>



                            OSHKOSH TRUCK CORPORATION
                  Condensed Consolidating Statements of Income
                    For the Three Months Ended June 30, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                               Subsidiary      Non-Guarantor
                                                 Company       Guarantors      Subsidiaries      Eliminations      Consolidated
                                                 -------       ----------      ------------      ------------      ------------
                                                                              (In thousands)


<S>                                            <C>             <C>             <C>                <C>              <C>
Net sales                                      $  117,247      $  213,720      $        --        $   (1,146)      $   329,821
Cost of sales                                     103,831         178,844               --            (1,146)          281,529
                                               ----------      ----------      -----------        -----------      -----------
Gross income                                       13,416          34,876               --                --            48,292
Operating expenses:
  Selling, general and
    administrative                                 10,399          11,519              105                --            22,023
  Amortization of goodwill and
    other intangibles                                  --           2,775               --                --             2,775
                                               ----------      ----------      -----------        ----------       -----------
      Total operating expenses                     10,399          14,294              105                --            24,798
                                               ----------      ----------      -----------        ----------       -----------
Operating income (loss)                             3,017          20,582             (105)               --            23,494
Other income (expense):
  Interest expense                                 (6,151)         (2,037)              --             1,575            (6,613)
  Interest income                                      48           1,701               13            (1,575)              187
  Miscellaneous, net                                   19              57              148                --               224
                                               ----------      ----------      -----------        ----------       -----------
                                                   (6,084)           (279)             161                --            (6,202)
                                               ----------      ----------      -----------        ----------       -----------
Income (loss) from operations
  before income taxes and equity
  in earnings of subsidiaries and
  unconsolidated partnership                       (3,067)         20,303               56                --            17,292
Provision (credit) for income taxes                (1,053)          8,231               21                --             7,199
                                               -----------     ----------      -----------        ----------       -----------
                                                   (2,014)         12,072               35                --            10,093
Equity in earnings of subsidiaries
  and unconsolidated partnership,
  net of income taxes                              12,559              --              452           (12,559)              452
                                               ----------      ----------      -----------        ----------       -----------
Net income                                     $   10,545      $   12,072      $       487        $  (12,559)      $    10,545
                                               ==========      ==========      ===========        ==========       ===========
</TABLE>


                                       14
<PAGE>



                            OSHKOSH TRUCK CORPORATION
                  Condensed Consolidating Statements of Income
                     For the Nine Months Ended June 30, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                               Subsidiary      Non-Guarantor
                                                 Company       Guarantors      Subsidiaries      Eliminations      Consolidated
                                                 -------       ----------      ------------      ------------      ------------
                                                                              (In thousands)


<S>                                            <C>             <C>             <C>                <C>              <C>
Net sales                                      $  295,341      $  559,294      $        --        $   (3,587)      $   851,048
Cost of sales                                     259,360         470,355               --            (3,587)          726,128
                                               ----------      ----------      -----------        ----------       -----------
Gross income                                       35,981          88,939               --                --           124,920
Operating expenses:
  Selling, general and
    administrative                                 30,155          32,919              248                --            63,322
  Amortization of goodwill and
    other intangibles                                  --           8,400               --                --             8,400
                                               ----------      ----------      -----------        ----------       -----------
      Total operating expenses                     30,155          41,319              248                --            71,722
                                               ----------      ----------      -----------        ----------       -----------
Operating income (loss)                             5,826          47,620             (248)               --            53,198
Other income (expense):
  Interest expense                                (18,493)         (6,071)              --             4,725           (19,839)
  Interest income                                     245           5,047               47            (4,725)              614
  Miscellaneous, net                                  130             130              304                --               564
                                               ----------      ----------      -----------        ----------       -----------
                                                  (18,118)           (894)             351                --           (18,661)
                                               ----------      ----------      -----------        ----------       -----------
Income (loss) from operations
  before income taxes and equity
  in earnings of subsidiaries and
  unconsolidated partnership                      (12,292)         46,726              103                --            34,537
Provision (credit) for income taxes                (4,671)         19,332               39                --            14,700
                                               ----------      ----------      -----------        ----------       -----------
                                                   (7,621)         27,394               64                --            19,837
Equity in earnings of subsidiaries
  and unconsolidated partnership,
  net of income taxes                              28,627              --            1,169           (28,627)            1,169
                                               ----------      ----------      -----------        -----------      -----------
Net income                                     $   21,006      $   27,394      $     1,233        $  (28,627)      $    21,006
                                               ==========      ==========      ===========        ===========      ===========
</TABLE>


                                       15
<PAGE>



                            OSHKOSH TRUCK CORPORATION
                  Condensed Consolidating Statements of Income
                    For the Three Months Ended June 30, 1998
                                   (Unaudited)
<TABLE>
<CAPTION>


                                                               Subsidiary      Non-Guarantor
                                                 Company       Guarantors      Subsidiaries      Eliminations      Consolidated
                                                 -------       ----------      ------------      ------------      ------------
                                                                              (In thousands)


<S>                                            <C>             <C>             <C>                <C>              <C>
Net sales                                      $  100,311      $  189,793      $        --        $       --       $   290,104
Cost of sales                                      92,015         158,510               --                --           250,525
                                               ----------      ----------      -----------        ----------       -----------
Gross income                                        8,296          31,283               --                --            39,579
Operating expenses:
  Selling, general and
    administrative                                 10,131          11,220              155                --            21,506
  Amortization of goodwill and
    other intangibles                                  --           2,764               --                --             2,764
                                               ----------      ----------      -----------        ----------       -----------
      Total operating expenses                     10,131          13,984              155                --            24,270
                                               ----------      ----------      -----------        ----------       -----------
Operating income (loss)                            (1,835)         17,299             (155)               --            15,309
Other income (expense):
  Interest expense                                 (5,394)         (1,868)             180                --            (7,082)
  Interest income                                     120             110             (220)               --                10
  Miscellaneous, net                                 (159)           (242)             220                --              (181)
                                               ----------      ----------      -----------        ----------       -----------
                                                   (5,433)         (2,000)             180                --            (7,253)
                                               ----------      ----------      -----------        ----------       -----------
Income (loss) from operations
  before income taxes, equity in
  earnings of subsidiaries and
  unconsolidated partnership and
  extraordinary item                               (7,268)         15,299               25                --             8,056
Provision for income taxes                         (2,826)          6,462                3                --             3,639
                                               ----------      ----------      -----------        ----------       -----------
                                                   (4,442)          8,837               22                --             4,417
Equity in earnings of subsidiaries
  and unconsolidated partnership,
  net of income taxes                               9,442              --              583            (9,442)              583
                                               ----------      ----------      -----------        ----------       -----------
Income from operations                              5,000           8,837              605            (9,442)            5,000
Extraordinary charge for early
  retirement of debt, net of income
  tax benefit                                        (450)             --               --                --              (450)
                                               ----------      ----------      -----------        ----------       -----------
Net income                                     $    4,550      $    8,837      $       605        $   (9,442)      $     4,550
                                               ==========      ==========      ===========        ===========      ===========
</TABLE>


                                       16
<PAGE>



                            OSHKOSH TRUCK CORPORATION
                  Condensed Consolidating Statements of Income
                     For the Nine Months Ended June 30, 1998
                                   (Unaudited)
<TABLE>
<CAPTION>


                                                               Subsidiary      Non-Guarantor
                                                 Company       Guarantors      Subsidiaries      Eliminations      Consolidated
                                                 -------       ----------      ------------      ------------      ------------
                                                                              (In thousands)


<S>                                            <C>             <C>             <C>                <C>              <C>
Net sales                                      $  305,537      $  354,204      $        --        $       --       $   659,741
Cost of sales                                     274,524         298,106               --                --           572,630
                                               ----------      ----------      -----------        ----------       -----------
Gross income                                       31,013          56,098               --                --            87,111
Operating expenses:
  Selling, general and
    administrative                                 27,266          20,147              252                --            47,665
  Amortization of goodwill and
    other intangibles                                  --           5,559               --                --             5,559
                                               ----------      ----------      -----------        ----------       -----------
      Total operating expenses                     27,266          25,706              252                --            53,224
                                               ----------      ----------      -----------        ----------       -----------
Operating income (loss)                             3,747          30,392             (252)               --            33,887
Other income (expense):
  Interest expense                                 (9,117)         (5,156)              --                --           (14,273)
  Interest income                                     274             270               --                --               544
  Miscellaneous, net                                 (292)           (416)             364                --              (344)
                                               ----------      ----------      -----------        ----------       -----------
                                                   (9,135)         (5,302)             364                --           (14,073)
                                               ----------      ----------      -----------        ----------       -----------
Income from operations before
  income taxes, equity in
  earnings of subsidiaries and
  unconsolidated partnership and
  extraordinary item                               (5,388)         25,090              112                --            19,814
Provision for income taxes                         (2,243)         10,584               37                --             8,378
                                               ----------      ----------      -----------        ----------       -----------
                                                   (3,145)         14,506               75                --            11,436
Equity in earnings (loss) of
  subsidiaries and unconsolidated
  partnership, net of income taxes                 14,446              --             (135)          (14,446)             (135)
                                               ----------      ----------      -----------        ----------       -----------
Income from operations                             11,301          14,506              (60)          (14,446)           11,301
Extraordinary charge for early
  retirement of debt, net of income
  tax benefit                                      (1,185)             --               --                --            (1,185)
                                               ----------      ----------      -----------        ----------       -----------
Net income (loss)                              $   10,116      $   14,506      $       (60)       $  (14,446)      $    10,116
                                               ==========      ==========      ===========        ==========       ===========
</TABLE>


                                       17
<PAGE>



                            OSHKOSH TRUCK CORPORATION
                     Condensed Consolidating Balance Sheets
                                  June 30, 1999
                                   (Unaudited)
<TABLE>
<CAPTION>


                                                               Subsidiary      Non-Guarantor
                                                 Company       Guarantors      Subsidiaries      Eliminations      Consolidated
                                                 -------       ----------      ------------      ------------      ------------
                                                                              (In thousands)
<S>                                             <C>            <C>              <C>               <C>              <C>
ASSETS
Current assets:
  Cash and cash equivalents                     $   4,110      $      904       $     427         $       --       $     5,441
  Receivables, net                                 52,216          54,938              66                 --           107,220
  Inventories                                      60,048         158,271              --                 --           218,319
  Prepaid expenses and other                        3,174             662              --                 --             3,836
  Deferred income taxes                             9,164           7,007           4,488                 --            20,659
                                                ---------      ----------       ---------         ----------       -----------
     Total current assets                         128,712         221,782           4,981                 --           355,475
Investment in and advances to:
  Subsidiaries                                    382,141          (2,943)             --           (379,198)               --
  Unconsolidated partnership                           --              --          16,643                 --            16,643
Other long-term assets                              9,977           6,825              48                 --            16,850
Net property, plant and equipment                  23,252          57,372              --                 --            80,624
Goodwill and other intangible
  assets, net                                       1,108         323,363              --                 --           324,471
                                                ---------      ----------       ---------         ----------       -----------
Total assets                                    $ 545,190      $  606,399       $  21,672         $ (379,198)      $   794,063
                                                =========      ==========       =========         ==========       ===========

LIABILITIES AND
SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable                              $  35,643      $   45,139       $      32         $       --       $    80,814
  Floor plan notes payable                             --          35,971              --                 --            35,971
  Customer advances                                 1,155          62,929              --                 --            64,084
  Payroll-related obligations                      10,459          14,205              24                 --            24,688
  Accrued warranty                                  6,366           9,725              --                 --            16,091
  Other current liabilities                        32,424          18,148          10,921                 --            61,493
  Current maturities of long-term
    debt and revolving credit
    facility                                       27,912             251              --                 --            28,163
                                                ---------      ----------       ---------         ----------       -----------
     Total current liabilities                    113,959         186,368          10,977                 --           311,304
Long-term debt                                    264,388           2,305              --                 --           266,693
Deferred income taxes                              (4,017)         34,056          13,638                 --            43,677
Other long-term liabilities                        19,717           1,529              --                 --            21,246
Investments by and advances from
  (to) parent                                          --         382,141          (2,943)          (379,198)               --
Shareholders' equity                              151,143              --              --                 --           151,143
                                                ---------      ----------       ---------         ----------       -----------
Total liabilities and shareholders'
  equity                                        $ 545,190      $  606,399       $  21,672         $ (379,198)      $   794,063
                                                =========      ==========       =========         ============     ===========
</TABLE>


                                       18
<PAGE>



                            OSHKOSH TRUCK CORPORATION
                     Condensed Consolidating Balance Sheets
                               September 30, 1998
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                               Subsidiary      Non-Guarantor
                                                 Company       Guarantors      Subsidiaries      Eliminations      Consolidated
                                                 -------       ----------      ------------      ------------      ------------
                                                                              (In thousands)
<S>                                              <C>            <C>              <C>              <C>             <C>
ASSETS
Current assets:
  Cash and cash equivalents                      $   1,065      $      979       $   1,578        $       ----    $      3,622
  Receivables, net                                  41,009          39,863             110                ----          80,982
  Inventories                                       47,191         102,000            ----                ----         149,191
  Prepaid expenses and other                         3,298             470            ----                ----           3,768
  Deferred income taxes                              5,761           4,629           1,891                ----          12,281
                                                 ---------      ----------       ---------        ------------     -----------
     Total current assets                           98,324         147,941           3,579                ----         249,844
Investment in and advances to:
  Subsidiaries                                     363,189          (4,585)           ----            (358,604)           ----
  Unconsolidated partnership                          ----            ----          13,496                 ----         13,496
Other long-term assets                               9,276           4,960             (38)               ----          14,198
Net property, plant and equipment                   23,789          57,047            ----                ----          80,836
Goodwill and other intangible
  assets, net                                        1,108         325,557            ----                ----         326,665
                                                 ---------      ----------       ---------        ------------     -----------
Total assets                                     $ 495,686      $  530,920       $  17,037        $   (358,604)    $   685,039
                                                 =========      ==========       =========        ============     ===========

LIABILITIES AND
SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable                               $  30,843      $   34,294       $      34        $       ----     $    65,171
  Floor plan notes payable                            ----          11,645            ----                ----          11,645
  Customer advances                                  1,689          43,226            ----                ----          44,915
  Payroll-related obligations                        8,749          15,348              27                ----          24,124
  Accrued warranty                                   5,689          10,198            ----                ----          15,887
  Other current liabilities                         23,710          15,037           4,751                ----          43,498
  Current maturities of long-term
    debt and revolving credit
    facility                                         3,216             251            ----                ----           3,467
                                                 ---------      ----------       ---------        ------------     -----------
     Total current liabilities                      73,896         129,999           4,812                ----         208,707
Long-term debt                                     274,784           2,553            ----                ----         277,337
Deferred income taxes                               (2,394)         33,416          16,810                ----          47,832
Other long-term liabilities                         18,104           1,763            ----                ----          19,867
Investments by and advances from
  (to) parent                                         ----        363,189           (4,585)           (358,604)           ----
Shareholders' equity                               131,296            ----            ----                ----         131,296
                                                 ---------      ----------       ---------        ------------     -----------
Total liabilities and shareholders'
  equity                                         $ 495,686      $  530,920       $  17,037        $   (358,604)    $   685,039
                                                 =========      ==========       =========        ============     ============
</TABLE>


                                       19
<PAGE>



                            OSHKOSH TRUCK CORPORATION
                Condensed Consolidating Statements of Cash Flows
                     For the Nine Months Ended June 30, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                               Subsidiary      Non-Guarantor
                                                 Company       Guarantors      Subsidiaries      Eliminations      Consolidated
                                                 -------       ----------      ------------      ------------      ------------
                                                                              (In thousands)

<S>                                              <C>           <C>              <C>               <C>              <C>
Operating activities:
  Income from operations                         $  21,006     $   27,394       $    1,233        $  (28,627)      $    21,006
  Non-cash adjustments                                (806)        11,614           (4,643)               --             6,165
  Changes in operating assets and
    liabilities                                     (7,508)       (17,003)          (1,591)               --           (26,102)
                                                 ---------     ----------       ----------        ----------       -----------
      Net cash provided from (used
        for) operating activities                   12,692         22,005           (5,001)          (28,627)            1,069

Investing activities:
  Investments in and advances to
    subsidiaries                                   (18,952)       (14,842)           5,167            28,627                --
  Additions to property, plant and
    equipment                                       (2,589)        (4,311)              --                --            (6,900)
  Other                                               (302)        (2,679)          (1,317)               --            (4,298)
                                                 ---------     ----------       ----------        ----------       -----------
      Net cash provided from (used
        for) investing activities                  (21,843)       (21,832)           3,850            28,627           (11,198)

Financing activities:
  Net borrowings under revolving
    credit facility                                 14,300             --               --                --            14,300
  Repayments of long-term debt                          --           (248)              --                --              (248)
  Dividends paid                                    (3,163)            --               --                --            (3,163)
  Other                                              1,059             --               --                --             1,059
                                                 ---------     ----------       ----------        ----------       ----------
      Net cash provided from (used
        for) financing activities                   12,196           (248)              --                --            11,948
                                                 ---------     ----------       ----------        ----------       ----------
Increase (decrease) in cash and cash
  equivalents                                        3,045            (75)          (1,151)               --             1,819
Cash and cash equivalents at
  beginning of period                                1,065            979            1,578                --             3,622
                                                 ---------     ----------       ----------        ----------       ----------
Cash and cash equivalents at end of
  period                                         $   4,110     $      904       $      427        $       --       $     5,441
                                                 =========     ==========       ==========        ==========       ==========
</TABLE>


                                       20
<PAGE>



                            OSHKOSH TRUCK CORPORATION
                Condensed Consolidating Statements of Cash Flows
                     For the Nine Months Ended June 30, 1998
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                               Subsidiary      Non-Guarantor
                                                 Company       Guarantors      Subsidiaries      Eliminations      Consolidated
                                                 -------       ----------      ------------      ------------      ------------
                                                                              (In thousands)
<S>                                              <C>            <C>             <C>               <C>              <C>
Operating activities:
  Income (loss) from operations                  $  11,301      $  14,506       $      (60)       $ (14,446)       $    11,301
  Non-cash adjustments                               7,042          8,552              260               --             15,854
  Changes in operating assets and
    liabilities                                     32,445         21,010           (1,628)              --             51,827
                                                 ---------      ---------       ----------        ---------        ----------
      Net cash provided from (used
        for) operating activities                   50,788         44,068           (1,428)         (14,446)            78,982

Investing activities:
  Acquisition of businesses, net of
    cash acquired                                 (225,524)        (3,535)          11,105               --           (217,954)
  Investments in and advances to
    subsidiaries                                    20,715        (32,702)          (2,459)          14,446                 --
  Additions to property, plant and
    equipment                                       (1,488)        (4,782)              --               --             (6,270)
  Other                                                386         (2,274)             (24)              --             (1,912)
                                                 ---------      ---------       ----------        ---------        -----------
      Net cash provided from (used
        for) investing activities                 (205,911)       (43,293)           8,622           14,446           (226,136)

Net cash used for discontinued
  operations                                          (872)            --               --               --               (872)

Financing activities:
  Proceeds from issuance of
    long-term debt                                 325,000             --               --               --            325,000
  Repayments of long-term debt                    (164,000)            69               --               --           (163,931)
  Debt issuance costs                               (8,507)            --               --               --             (8,507)
  Dividends paid                                    (3,129)            --               --               --             (3,129)
  Other                                                 31             --               --               --                 31
                                                 ---------      ---------       ----------        ---------        -----------
      Net cash provided from (used
        for) financing activities                  149,395             69               --               --            149,464
                                                 ---------      ---------       ----------        ---------        -----------
Increase (decrease) in cash and cash
  equivalents                                       (6,600)           844            7,194               --              1,438
Cash and cash equivalents at
  beginning of period                               23,210              9               --               --             23,219
                                                 ---------      ---------       ----------        ---------        -----------
Cash and cash equivalents at end of
  period                                         $  16,610      $     853       $    7,194        $      --        $    24,657
                                                 =========      =========       ==========        =========        ===========
</TABLE>


                                       21
<PAGE>






Item 2. Oshkosh Truck Corporation
Management's Discussion and Analysis of
Consolidated Financial Condition and Results of Operations

FORWARD-LOOKING STATEMENTS

This Management's  Discussion and Analysis of Consolidated  Financial  Condition
and Results of Operations and other  sections of this report contain  statements
that management believes are "forward-looking  statements" within the meaning of
Section 27A of the Securities Act and Section 21E of the Securities Exchange Act
of 1934, as amended (the "Exchange  Act").  All statements other than statements
of  historical  fact  included in this report,  including,  without  limitation,
statements  regarding Oshkosh Truck  Corporation's  (the "Company" or "Oshkosh")
future financial position, business strategy, budgets, projected costs and plans
and   objectives   of  management   for  future   operations,   are   considered
forward-looking  statements. In addition,  forward-looking  statements generally
can be  identified  by the use of  forward-looking  terminology  such as  "may",
"will", "expect",  "intend",  "estimates",  "anticipate",  "believe",  "should",
"plans", or "continue", or the negative thereof or variations thereon or similar
terminology.  Although the Company believes the  expectations  reflected in such
forward-looking  statements are  reasonable,  it can give no assurance that such
expectations will prove to have been correct. Important factors that could cause
actual results to differ  materially  from the Company's  expectations  include,
without limitation,  the following:  (1) the consequences of financial leverage;
(2) the cyclical nature of the construction  industry;  (3) the risks related to
reductions or changes in government  expenditures;  (4) the uncertainty inherent
in  government  contracts;   (5)  the  challenges  of  identifying   acquisition
candidates and integrating acquired businesses; (6) competition; (7) disruptions
in  the  supply  of  parts  or  components   from  sole  source   suppliers  and
subcontractors;  (8) product liability and warranty claims;  (9) labor relations
and market conditions;  (10) unanticipated  events relating to the resolution of
Year 2000 issues; (11) competitive pricing pressures for the Company's products;
and (12) opportunities that may be presented to and pursued by the Company.  All
subsequent  written  and oral  forward-looking  statements  attributable  to the
Company,  or persons  acting on its behalf,  are  expressly  qualified  in their
entirety by these cautionary statements.

Stock Dividend

Following  the  close of  business  on July 23,  1999,  the  Company's  Board of
Directors declared a three-for-two stock split of both classes of Company common
stock to be effected in the form of a 50 percent stock  dividend  payable August
19,  1999 to  shareholders  of record on August 5, 1999.  All per share  amounts
presented in  Management's  Discussion  and Analysis of  Consolidated  Financial
Condition  and Results of  Operations  have been  restated to reflect this stock
split.

Results of Operations

Third Quarter 1999 Compared to 1998

The Company  reported net income of $10.5 million,  or $0.81 per share, on sales
of $329.8  million for the third quarter of fiscal 1999,  compared to net income
of $4.6 million,  or $0.35 per share,  on sales of $290.1  million for the third
quarter of fiscal 1998.

                                       22
<PAGE>

Sales of  commercial  and fire and  emergency  products  increased  in the third
quarter of fiscal 1999  compared to the third quarter of fiscal 1998 while sales
of defense  products  decreased.  Commercial and fire and emergency sales in the
third quarter of fiscal 1999 increased $46.3 million,  or 19.8%,  from the third
quarter of fiscal 1998 to $280.9 million.  An increase of $41.9 million in sales
of construction and refuse vehicles and a $4.4 million increase in sales of fire
and emergency  apparatus  accounted for the increase.  Commercial  sales include
rear-discharge  concrete  mixers and refuse packers sold by McNeilus  Companies,
Inc. ("McNeilus"),  acquired on February 26, 1998, and front-discharge  concrete
mixers sold under the Oshkosh brand. Total construction vehicle sales rose 22.1%
during the third  quarter of 1999 due to strong end  markets  for the  Company's
construction  products and the  introduction  of a new cab and mixer package for
Oshkosh's  front-discharge concrete mixer. Refuse packer sales rose 48.3% in the
third  quarter  of 1999.  Management  believes  that  commercial  waste  haulers
accelerated  the  replacement of refuse packers in their fleets in 1998 and 1999
and that the Company has  increased its  penetration  with both  commercial  and
municipal accounts. Sales of fire and emergency vehicles rose 5.7% due to strong
market demand and an improved  product mix.  Sales of defense  products  totaled
$50.6  million in the third  quarter of fiscal 1999, a decrease of $5.1 million,
or 9.1%,  compared to the second quarter of fiscal 1998.  Defense sales declined
due to the trend in lower heavy  military  truck  spending in the federal budget
and the completion of the  ISO-Compatible  Palletized  Flatrack contract in July
1998. Vehicle sales under the recently awarded U.S. Marine Corps Medium Tactical
Truck Replacement ("MTTR") contract will not begin until fiscal 2000.

Gross income in the third quarter of fiscal 1999 totaled $48.3 million, or 14.6%
of sales,  compared to $39.6 million, or 13.6% of sales, in the third quarter of
fiscal 1998.  Gross margins  improved in the third quarter of fiscal 1999 due to
cost reduction realized by combining the purchasing  requirements of Oshkosh and
McNeilus,  and also due to an  improved  product mix in fire and  emergency  and
defense products.

Operating expenses increased $0.5 million to $24.8 million, or 7.5% of sales, in
the third quarter of fiscal 1999 compared to $24.3 million, or 8.4% of sales, in
the third quarter of fiscal 1998.

Interest  expense  decreased to $6.6 million in the third quarter of fiscal 1999
compared to $7.1 million in the third  quarter of fiscal  1998.  The decrease in
interest expense is due to fiscal 1998 debt repayments.

The  effective  income tax rate for combined  federal and state income taxes for
the third  quarter  of fiscal  1999 was  41.6%  compared  to 45.2% for the third
quarter of fiscal 1998.  The effective  income tax rate for the third quarter of
fiscal 1999 was impacted by non-deductible goodwill amortization of $1.5 million
and a more  favorable  effective  state income tax  structure as a result of the
McNeilus  acquisition.  The  effective  income tax rate for

                                       23
<PAGE>


the third  quarter  of  fiscal  1998 was  impacted  by  non-deductible  goodwill
amortization of $1.3 million.

Equity in earnings of  unconsolidated  partnership was $0.5 million in the third
quarter of fiscal 1999  compared to $0.6 million in the third  quarter of fiscal
1998.

The  extraordinary  charge of $0.5  million in the third  quarter of fiscal 1998
related to the write-off of debt issuance costs as a result of early  retirement
of debt.

First Nine Months of 1999 Compared to 1998

The Company  reported net income of $21.0 million,  or $1.62 per share, on sales
of $851.0  million  for the first nine  months of fiscal  1999,  compared to net
income of $10.1 million,  or $0.79 per share, on sales of $659.7 million for the
first nine months of fiscal 1998.

Sales of commercial and fire and emergency  products increased in the first nine
months of fiscal  1999  compared  to the first nine  months of fiscal 1998 while
sales of defense products decreased. Commercial and fire and emergency sales for
the first nine months of fiscal 1999 increased $236.2 million,  or 50%, from the
first  nine  months of fiscal  1998 to $708.6  million.  An  increase  of $208.3
million  in  sales of  construction  and  refuse  vehicles  and a $27.9  million
increase in sales of fire and  emergency  apparatus  accounted for the increase.
The inclusion of McNeilus for a full nine months in fiscal 1999 compared to only
four  months in fiscal  1998  accounted  for $138.2  million of the  increase in
fiscal 1999 sales. Construction vehicle sales benefited in the nine-month period
of fiscal 1999 from strong  construction  end markets and the  introduction of a
new  cab  and  mixer  package  for  Oshkosh's  front-discharge  concrete  mixer.
Management believes that commercial waste haulers accelerated the replacement of
refuse  packers  in their  fleets  in 1998 and  1999  and that the  Company  has
increased its penetration with both commercial and municipal accounts.  Sales of
fire and  emergency  vehicles  rose  13.0% due to strong  market  demand  and an
improved  product mix. Sales of defense  products totaled $147.0 million for the
first  nine  months of fiscal  1999,  a  decrease  of $40.7  million,  or 21.7%,
compared to the first nine months of fiscal 1998.  Defense sales declined due to
the trend in lower heavy  military  truck spending in the federal budget and the
completion of the ISO-Compatible Palletized Flatrack contract in July 1998.

Gross income in the first nine months of fiscal 1999 totaled $124.9 million,  or
14.7% of sales,  compared to $87.1 million, or 13.2% of sales, in the first nine
months of fiscal 1998.  McNeilus  contributed  $58.1 million of gross income for
the first nine  months of fiscal 1999  compared  to $26.8  million for the first
nine months of fiscal  1998.  Fiscal 1998 results  included  only four months of
McNeilus operations.

                                       24
<PAGE>

Operating expenses  increased $18.5 million to $71.7 million,  or 8.4% of sales,
in the first nine months of fiscal 1999  compared to $53.2  million,  or 8.1% of
sales, in the first nine months of fiscal 1998. Operating expenses for the first
nine  months of fiscal 1999  included a $3.8  million  non-recurring  charge for
litigation,  or 0.4% of sales,  and a $2.9 million  increase in  amortization of
goodwill and other intangibles,  or 0.3% of sales. The remainder of the increase
largely reflects the operating expenses of McNeilus, which the Company owned for
an additional five months in fiscal 1999.

Interest  expense  increased to $19.8 million in the first nine months of fiscal
1999  compared  to $14.3  million in the first nine months of fiscal  1998.  The
increase in interest  expense was due to  additional  borrowings  to finance the
acquisition of McNeilus, net of debt repayment.

The effective tax rate for combined federal and state income taxes for the first
nine months of fiscal 1999 was 42.6% compared to 42.3% for the first nine months
of fiscal  1998.  The  effective  income tax rate for the first  nine  months of
fiscal  1999  was  impacted  by  non-deductible  goodwill  amortization  of $4.5
million.  The effective income tax rate for the first nine months of fiscal 1998
was impacted by  non-deductible  goodwill  amortization  of $2.8 million and the
reversal of $0.5 million of income tax provisions recognized in earlier periods.

Equity in earnings of unconsolidated  partnership  increased to $1.2 million for
the first nine months of fiscal 1999  compared to a loss of $0.1 million for the
first nine months of fiscal 1998.  The first nine months of fiscal 1998 included
a $0.9 million  after-tax charge due to the  early-adoption  of a new accounting
standard related to start-up  activities of the partnership.  Also,  results for
the first nine months of fiscal 1998  included only four months of operations of
the partnership following its formation on February 26, 1998.

The extraordinary charge of $1.2 million in the first nine months of fiscal 1998
was due to the previously discussed early retirement of debt.

Financial Condition

First Nine Months of 1999

During the first nine months of fiscal 1999,  cash  increased  by $1.8  million.
Equipment  and software  purchases of $6.9  million,  dividends of $3.2 million,
increases in long-term  assets of $4.4 million  generally  related to the Pierce
enterprise  resource  planning  system  installed in fiscal 1999 and  additional
equity  investments  in the Company's  leasing  partnership of $1.1 million were
funded by cash from  operations  of $1.1 million,  a $14.3  million  increase in
borrowings  under the Company's  revolving  credit  facility and $1.1 million of
proceeds from  exercise of Common Stock  options  under the Company's  Incentive
Stock Plan.

                                       25
<PAGE>

First Nine Months of 1998

During the first nine months of fiscal 1998,  cash increased $1.4 million.  Cash
available at the beginning of the period of $23.2 million and cash provided from
operations  during the period of $79.0 million or a total of $102.2 million were
used primarily to fund $53.9 million of debt repayments, the acquisition of Nova
Quintech for $3.5 million,  capital additions of $6.3 million and the payment of
dividends of $3.1 million. The Company borrowed  approximately $347.2 million in
February 1998 ($225.0 million under a  multi-tranche  senior term loan facility,
$100.0 million of senior subordinated notes and $22.2 million under a new $100.0
million revolving credit  facility).  Such borrowings were utilized to close the
McNeilus acquisition ($249.5 million purchase price and non-competition payments
plus $6.0 million in acquisition  costs less cash acquired of $37.9 million,  or
$217.6 million, plus restricted cash of $11.1 million), refinance $110.0 million
of outstanding  indebtedness under the Company's previous credit facility and to
pay $8.5 million in debt issuance  costs.  In March 1998,  the Company  realized
approximately $5.5 million from the disposition of certain McNeilus assets.

Liquidity and Capital Resources

The Company's primary cash requirements are expected to include working capital,
interest and principal payments on indebtedness, capital expenditures, dividends
and, potentially,  future acquisitions. The primary sources of cash are expected
to be cash flow from operations and borrowings under the Company's Senior Credit
Facility.  Based upon current and  anticipated  future  operations,  the Company
believes that capital resources will be adequate to meet future working capital,
debt  service and other  capital  requirements  for fiscal 1999,  including  the
effect of the recently awarded MTTR contract.

Backlog

The Company's backlog as of June 30, 1999 was $455.3 million, compared to $420.9
million at June 30, 1998.  The backlog at June 30, 1999 includes  $129.5 million
with  respect to U.S.  Government  contracts  (including  $45.0  million for the
funded  portion  of the  MTTR  contract),  $199.7  million  related  to fire and
emergency apparatus and $126.1 million with respect to commercial products.  The
backlog excludes the unfunded portion of the MTTR contract ($739 million at June
30, 1999).  Approximately 44% of the Company's backlog orders will not be filled
within  fiscal 1999.  Most of the  Company's  revenues are derived from customer
orders prior to commencing production.

Reported  backlog  excludes  purchase  options  and  announced  orders for which
definitive  contracts have not been  executed.  Additionally,  backlog

                                       26
<PAGE>


excludes  unfunded  portions of U.S.  Department  of Defense  ("DoD")  long-term
family contracts.  Backlog  information and comparisons  thereof as of different
dates  may not be  accurate  indicators  of  future  sales  or the  ratio of the
Company's future sales to the DoD versus its sales to other customers.

Year 2000

General

         The Company  commenced a  corporate-wide  Year 2000  project  ("Project
2000") in 1997 to  address  issues  with  respect  to the  ability  of  computer
programs and embedded  computer chips to distinguish  between the years 1900 and
2000. Project 2000 is on schedule in all material respects. The Company believes
that all of its principal  enterprise  resource  planning  systems are Year 2000
ready.  Other information  systems that are believed to pose lesser risks in the
event of Year 2000 failure are scheduled to be upgraded or replaced by September
30, 1999.  Issues with respect to embedded  computer  chips will  continue to be
addressed  throughout 1999 based on a prioritization  of risks.  Tests have been
and will continue to be conducted with respect to information systems, telephone
systems,  manufacturing  equipment,  Company-produced  trucks and  equipment and
other  systems and  equipment  which might  exhibit Year 2000 issues in order to
determine the extent of any continuing corrective action required.

Project 2000

Project 2000 is addressing four principal areas--Infrastructure and Applications
Software;   Company-produced   trucks  and  equipment;   Process   Controls  and
Instrumentation  ("PC&I");  and third-party  suppliers and customers  ("External
Parties"). The project phases common to each area include: (1) development of an
inventory of Year 2000 risks; (2) assignment of priorities to identified  risks;
(3) assessment of Year 2000 compliance and impact of noncompliance; (4) tests to
determine  whether  any  upgrade or  replacement  is  required;  (5)  upgrade or
replacement  of items that are  determined  not to be Year 2000 compliant if the
impact  of   noncompliance   is  material;   (6)  testing  of  any  upgrades  or
replacements;  and (7) design and  implementation  of  contingency  and business
continuation plans for each organization and facility.

         As of June 30, 1999, the initial four phases for each of the four areas
of Project 2000 and remediation of all principal  enterprise  resource  planning
systems are believed to have been  completed.  Material items are those believed
by the Company to have a risk involving the safety of  individuals,  or that may
cause damage to property or affect revenues and expenses.

         Infrastructure and Applications  Software--As the Company addresses its
infrastructure and applications software, it tests and then upgrades or


                                       27
<PAGE>


replaces the affected hardware and systems software,  as necessary.  The Company
maintains two  enterprise  resource  planning  ("ERP")  computer  systems at its
Oshkosh  operations  and  one  system  each  at its  Pierce  Manufacturing  Inc.
("Pierce") and McNeilus and  operations.  In May 1999, the Company  consolidated
its Florida computer operations into Oshkosh's computer operations.  The Company
installed  an upgraded  release of software  (which is certified by the software
vendor as being  Year 2000  ready) to its ERP  system  for truck  operations  in
Oshkosh in July 1998.  Programming  to upgrade the remaining  Oshkosh ERP system
for its parts  operations was completed in December 1998. In April 1999,  Pierce
completed  the  replacement  of all of its hardware and business  systems with a
new, vendor-certified Year 2000 ready, ERP system and related hardware. McNeilus
installed an upgraded  release to its ERP systems in August and September  1998.
Validation  testing at McNeilus to assure that the upgrade is Year 2000 ready is
scheduled for completion by September 30, 1999.

         Other infrastructure and applications  software,  including engineering
systems,  are  believed  to  pose  lesser  risks  in  the  event  of  Year  2000
noncompliance  due to a  wider  range  of  less  disruptive  commercial  options
available to cure  noncompliance.  The Company has extended its plans to upgrade
or replace all such non-compliant systems to September 30, 1999.

         Company-Produced  Trucks and  Equipment--The  Company has  communicated
with  suppliers  that are critical to the  manufacture of its products to verify
whether computer chips embedded in its trucks and equipment are Year 2000 ready,
and has issued Service Bulletins to customers with respect to the findings.  The
Company has not  identified  any material  issues with respect to computer chips
embedded into its products. Nevertheless, there can be no assurance at this time
that its  investigation  is  complete  or that  material  warranty  and  product
liability  issues will not develop with  respect to this  matter.  To the extent
that suppliers of the Company  experience  Year 2000 problems and the Company is
unable to source alternate  suppliers,  changes to the Company's products may be
necessary to avoid warranty and liability,  both as to products  already in use,
and as to products to be shipped in the future.

         PC&I--Certain systems, such as telephone systems, have been upgraded to
be Year  2000  ready.  Current  indications  are  that the  Company's  remaining
equipment and systems will not require material  upgrades or  replacements.  The
testing and necessary  improvements  of PC&I equipment will continue  throughout
1999.

         External  Parties--The  Company  has  surveyed  critical  parts and all
chassis  suppliers  to assess  the Year 2000  readiness  of their  products  and
business  systems.  The Company's  largest  suppliers are large public companies
and, as such,  generally have significant projects completed or underway similar
to Project 2000. There can be no assurance that these suppliers or the Company's
smaller  suppliers  will not have Year  2000  issues  with  their  processes  or
business  systems that ultimately could have a


                                       28
<PAGE>


material  effect on the Company in spite of such projects.  Where  suppliers are
deemed  to  pose  significant  risk  to  the  Company,  alternate  suppliers  or
contingency plans are being developed.

         The Company does not maintain  significant computer interfaces with its
customers,  except with the DoD,  where  invoices  and  remittances  are sent by
electronic data interchange. The DoD is an extremely large organization. Certain
departments within the DoD, which interface with the Company,  have communicated
that they were Year 2000  compliant as of March 31, 1999.  However,  the DoD has
not provided the Company with any assurances  that its systems will be Year 2000
compliant,  or whether  DoD  computer  interfaces  with  other  U.S.  government
entities  will  be  Year  2000  ready.   Should  the  DoD  encounter  Year  2000
difficulties,  the Company's sales and cash flows could be materially  adversely
affected. There also can be no assurance that the Company's other customers will
not lose business or otherwise  encounter Year 2000 issues that could ultimately
affect the sales and earnings of the Company.

Costs

         Based on the Company's  activities to date and considering known items,
the Company does not expect the total cost  associated  with required  hardware,
equipment and software modifications to become Year 2000 ready to be material to
the Company's financial position. The total estimated capital costs (which would
have been incurred  regardless of Year 2000 issues and which have the incidental
consequence of Year 2000 readiness) and period expenses of Project 2000 are $8.8
million and $0.9 million,  respectively, of which $8.1 million and $0.6 million,
respectively, have been expended as of June 30, 1999. Approximately $7.9 million
of the estimated capital costs relate to the replacement of all the hardware and
business systems at Pierce,  which was completed in April 1999. To date, none of
the  Company's  other  information  systems  projects  have been  delayed due to
Project 2000.

Risks

         Under  Project  2000 (as in any project of this  magnitude  and scope),
there is risk of  underestimating  the tasks and difficulties to be encountered,
or in  obtaining  necessary  personnel.  Risk also exists in that the failure to
correct a material  Year 2000 problem could result in an  interruption  in, or a
failure of, certain  normal  business  activities or  operations.  Such failures
could materially and adversely affect the Company's results of operations,  cash
flows and financial  condition.  Due to the general uncertainty  inherent in the
Year  2000  problem,  resulting  in part from the  uncertainty  of the Year 2000
readiness  of  third-party  suppliers  and  customers,  the Company is unable to
determine at this time whether the  consequences of Year 2000 failures will have
a  material  impact  on the  Company's  results  of  operations,  cash  flows or
financial  condition.  Project  2000 is  expected  to  significantly  reduce the
Company's  level of



                                       29
<PAGE>



uncertainty about the Year 2000 problem and, in particular,  about the Year 2000
compliance and readiness of its material External Parties.  The Company believes
that, with the installation of new or upgraded ERP business systems and assuming
completion  of  Project  2000  as  scheduled,  the  possibility  of  significant
interruptions of normal operations should be reduced.  The Company has commenced
the  establishment of contingency  plans in the event that any unexpected issues
arise when the Year 2000 arrives. The Company expects contingency planning to be
complete by September 30, 1999.

Item 3. Quantitative and Qualitative Disclosure of Market Risk

         The Company has not  experienced  any  material  changes in market risk
exposures since September 30, 1998.





                                       30
<PAGE>



                           PART II. OTHER INFORMATION

ITEM 1 LEGAL PROCEEDINGS

The  Company was  engaged in  litigation  against  Super  Steel  Products  Corp.
("SSPC"),  the Company's former supplier of mixer systems for  forward-discharge
concrete mixer trucks under a long-term supply  contract.  SSPC sued the Company
in  state  court  claiming  the  Company  breached  the  contract.  The  Company
counterclaimed  for  repudiation  of the  contract.  On July  26,  1996,  a jury
returned a verdict for SSPC awarding damages  totaling $4.5 million.  On October
10,  1996,  the state court judge  overturned  the verdict  against the Company,
granted  judgment for the Company on its  counterclaim,  and ordered a new trial
for damages on the Company's  counterclaim.  Both SSPC and the Company  appealed
the state court judge's decision to the Wisconsin Court of Appeals.  On December
8,  1998,  the  Wisconsin  Court of Appeals  ordered  the state  court  judge to
reinstate the jury verdict against the Company  awarding  damages  totaling $4.5
million plus  interest to SSPC.  On April 6, 1999,  the  Company's  petition for
review of this decision by the Wisconsin  Supreme Court was denied. On April 12,
1999,  the Company  petitioned  the state  court  judge to act on the  Company's
previous motion for a retrial.  The petition was denied on June 18, 1999 and the
state court directed that judgment be entered.  In lieu of further appeals,  the
Company paid $5.75  million on July 27, 1999 in final  settlement of the matter.
The Company had recorded a liability for the full amount of the final settlement
at June 30, 1999.

ITEM 6  EXHIBITS AND REPORTS ON FORM 8-K

(a)        Exhibits

      Exhibit 27 - Financial Data Schedule

(b) Reports on Form 8-K - None.




                                       31
<PAGE>



                                   SIGNATURES

Pursuant to the  requirements  of the  Securities  and Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

                                        OSHKOSH TRUCK CORPORATION

August 6, 1999                          /S/  R. G. Bohn
                                    --------------------------------------------
                                        R. G. Bohn
                                        President and Chief Executive Officer
                                        (Principal Executive Officer)


August 6, 1999                          /S/ C. L. Szews
                                    --------------------------------------------
                                        C. L. Szews
                                        Executive Vice President and
                                        Chief Financial Officer
                                        (Principal Financial Officer)



August 6, 1999                          /S/ T. J. Polnaszek
                                    --------------------------------------------
                                        T. J. Polnaszek
                                        Vice President and Controller
                                        (Principal Accounting Officer)


                                       32
<PAGE>





                                  EXHIBIT INDEX


Exhibit No.       Description
- -----------       -----------

   27             Financial Data Schedule





                                       33

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE FINANCIAL
STATEMENTS OF OSHKOSH TRUCK  CORPORATION INC. AS OF AND FOR THE SIX MONTHS ENDED
JUNE 30, 1999 AND IS QUALIFIED  IN ITS  ENTIRETY BY REFERENCE TO SUCH  FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER>                                   1,000


<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              SEP-30-1999
<PERIOD-START>                                 OCT-01-1998
<PERIOD-END>                                   JUN-30-1999
<CASH>                                         5,441
<SECURITIES>                                   0
<RECEIVABLES>                                  109,461
<ALLOWANCES>                                   2,241
<INVENTORY>                                    218,319
<CURRENT-ASSETS>                               355,475
<PP&E>                                         162,547
<DEPRECIATION>                                 81,923
<TOTAL-ASSETS>                                 794,063
<CURRENT-LIABILITIES>                          311,304
<BONDS>                                        266,693
                          93
                                    0
<COMMON>                                       0
<OTHER-SE>                                     151,050
<TOTAL-LIABILITY-AND-EQUITY>                   794,063
<SALES>                                        851,048
<TOTAL-REVENUES>                               851,048
<CGS>                                          726,128
<TOTAL-COSTS>                                  726,128
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               154
<INTEREST-EXPENSE>                             19,839
<INCOME-PRETAX>                                34,537
<INCOME-TAX>                                   14,700
<INCOME-CONTINUING>                            21,006
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   21,006
<EPS-BASIC>                                  1.65
<EPS-DILUTED>                                  1.62



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission