Winnebago Industries (WGO) 8-K Results of Operations and Financial Condition

Exhibit 99.1

Contact:   Sheila Davis, PR/IR Manager, 641-585-6803,sdavis@winnebagoind.com

WINNEBAGO INDUSTRIES REPORTS THIRD QUARTER
AND NINE MONTHS RESULTS
– $30 Million Stock Repurchase Program Announced and Dividend Declared –

        FOREST CITY, IOWA, June 16, 2005 – Winnebago Industries, Inc. (NYSE: WGO), the nation’s leading motor home manufacturer, today reported net income for the third quarter of fiscal 2005 of $17.6 million, compared to net income of $17.7 million for the third quarter of fiscal 2004. On a diluted per share basis, the Company earned 52 cents for the third quarter of fiscal 2005, compared to 51 cents for the third quarter last year. Net income in the third quarter of fiscal 2004 included a charge for a legal settlement, net of income tax effect, of $4.6 million, or 13 cents per diluted share.

        Revenues for the third quarter ended May 28, 2005 were $255.0 million, a decrease of 17.8 percent compared to revenues of $310.2 million for the third quarter of fiscal 2004.

        Net income for the first nine months of fiscal 2005 was $49.7 million, compared to $51.7 million for the first nine months of fiscal 2004. On a diluted per share basis, the Company earned $1.46 for the first nine months of fiscal 2005, compared to $1.48 for the first nine months of fiscal 2004.

        Revenues for the first nine months of fiscal 2005 were $760.5 million, a decrease of 8.5 percent compared to $831.2 million for the first nine months of fiscal 2004.

        “Third quarter results were negatively impacted by lower motor home deliveries, as well as lower production efficiencies caused by reduced factory production,” said Winnebago Industries’ Chairman and CEO Bruce Hertzke. “Motor home deliveries for the quarter were lower due to lower retail demand and an industry-wide oversupply of motor homes. As a result, we reduced our production level during the third quarter to better correspond to demand. Additionally, a higher level of discounts was needed to move 2005 motor homes into the distribution channel prior to the new model year.”

        The Company’s sales order backlog was 1,523 units at May 28, 2005 compared to the backlog of 2,444 units at the third quarter of fiscal 2004. “As a result of a weaker backlog and industry-wide softness in the motor home market, we will continue to adjust our factory schedule as necessary to correspond to the demand for our products,” said Hertzke.

        “Winnebago Industries began production of the unique new Winnebago View and Itasca Navion Class C motor homes in March and began shipping them to dealers during the Company’s third quarter,” said Winnebago Industries’ President and CFO Ed Barker. “The View and Navion are the only motor homes in the industry to be built on the Dodge Sprinter 10,200-pound cutaway chassis with a Mercedes diesel engine. We continue to increase the production rate of these new motor homes and are beginning to fill the dealer channel. Initial response from our dealers on the new View and Navion has been very positive and they have been retailing very quickly after reaching the dealers’ lots.”

        Winnebago Industries is the top-selling motor home manufacturer in the United States. According to Statistical Surveys, Inc., an independent retail reporting service, Winnebago Industries leads the industry with 17.8 percent of the combined Class A and

C retail market for the first four months of calendar 2005 compared to 18.4 percent for the same period last year.

        During the third quarter ended May 28, 2005, Winnebago Industries completed the Company’s ninth stock repurchase program with the repurchase of 807,721 shares for an aggregate price of approximately $25 million. On a fiscal year to date basis, Winnebago Industries has repurchased 860,321 shares for an aggregate price of approximately $27 million.

        At a meeting held yesterday, Winnebago Industries’ Board of Directors authorized a tenth stock repurchase program, authorizing the purchase of outstanding shares of Winnebago Industries’ common stock for an aggregate price of up to $30 million.

        Winnebago Industries today also announced that the Board of Directors increased its quarterly cash dividend by 29 percent. In the meeting held yesterday, the Board declared a quarterly cash dividend of nine cents a share, payable on October 3, 2005 to shareholders of record as of September 2, 2005, an increase of 29 percent from the previous dividend of seven cents a share.

        Winnebago Industries will conduct a conference call in conjunction with this release at 10 a.m. ET today, Thursday, June 16, 2005. Members of the news media, investors and the general public are invited to access a live broadcast of the conference call via the Investor Relations page of the Company’s website atwww.winnebagoind.com or atwww.shareholder.com/winnebago/medialist.cfm. The event will be archived and available for replay for the next 90 days.

About Winnebago Industries

        Winnebago Industries, Inc. is the leading United States manufacturer of motor homes, self-contained recreation vehicles used primarily in leisure travel and outdoor recreation activities. The Company builds quality motor homes under the Winnebago and Itasca brand names with state-of-the-art computer-aided design and manufacturing systems on automotive-styled assembly lines. The Company’s common stock is listed on the New York, Chicago and Pacific Stock Exchanges and traded under the symbol WGO. Options for the Company’s common stock are traded on the Chicago Board Options Exchange. For access to Winnebago Industries’ investor relations material, to add your name to an automatic email list for Company news releases or for information on a dollar-based stock investment service for the Company’s stock, visit,http://www.winnebagoind.com/html/company/investorRelations.html.

        This press release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Investors are cautioned that forward-looking statements are inherently uncertain. A number of factors could cause actual results to differ materially from these statements, including, but not limited to reactions to actual or threatened terrorist attacks, a decline in consumer confidence, the availability and price of fuel, a significant increase in interest rates, a slowdown in the economy, availability of chassis and other key component parts, sales order cancellations, slower than anticipated sales of new or existing products, new products introduced by competitors and other factors. Additional information concerning certain risks and uncertainties that could cause actual results to differ materially from that projected or suggested is contained in the Company’s filings with the Securities and Exchange Commission (SEC) over the last 12 months, copies of which are available from the SEC or from the Company upon request.

- more -

Winnebago Industries, Inc.
Unaudited Consolidated Statements of Income
(In thousands, except per share amounts)

	Quarter Ended				Nine Months Ended
	5/28/2005		5/29/2004		5/28/2005		5/29/2004
Net revenues	$	255,022	$	310,186	$	760,514	$	831,152
Cost of goods sold		219,828		264,167		655,995		710,639
Gross profit		35,194		46,019		104,519		120,513
Operating expenses
Selling		4,302		4,756		13,420		13,778
General and administrative		4,537		13,187		15,892		24,964
Total operating expenses		8,839		17,943		29,312		38,742
Operating income		26,355		28,076		75,207		81,771
Financial income		761		366		1,894		952
Pre-tax income		27,116		28,442		77,101		82,723
Provision for taxes		9,536		10,738		27,406		31,072
Net income	$	17,580	$	17,704	$	49,695	$	51,651
Income per share*
Basic	$	0.53	$	0.52	$	1.48	$	1.50
Diluted	$	0.52	$	0.51	$	1.46	$	1.48
Number of shares used in
per share calculations*
Basic		33,289		33,963		35,528		34,396
Diluted		33,747		34,525		34,065		34,972

Certain prior period information has been reclassified to conform to the current year presentation.
*Adjusted for 2-for-1 stock split on March 5, 2004

Winnebago Industries, Inc.
Unaudited Consolidated Condensed Balance Sheets
(In thousands)

	May 28, 2005		Aug. 28, 2004
ASSETS
Current assets
Cash and cash equivalents	$	10,302	$	24,445
Short-term investments		104,027		51,100
Receivables		26,329		46,112
Inventories		130,318		130,733
Other		16,985		17,679
Total current assets		287,961		270,069
Property and equipment, net		63,066		63,995
Deferred income taxes		25,060		25,166
Investment in life insurance		21,850		22,863
Other assets		13,943		12,463
Total assets	$	411,880	$	394,556
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities
Accounts payable	$	37,287	$	46,659
Income taxes payable		5,733		4,334
Accrued expenses		59,621		54,285
Total current liabilities		102,641		105,278
Post retirement health care and
deferred compensation benefits		87,486		87,403
Stockholders’ equity		221,753		201,875
Total liabilities and stockholders' equity	$	411,880	$	394,556

Certain prior year information has been reclassified to conform to the current year presentation.

Winnebago Industries, Inc.
Unaudited Condensed Consolidated Statement of Cash Flows
(Dollars in thousands)

	Nine Months Ended
	5/28/2005			5/29/2004
Cash flows from operating activities:
Net income	$	49,695		$	51,651
Adjustments to reconcile net income to net cash provided by
operating activities:
Depreciation and amortization		7,434			7,173
Tax benefit of stock options		790			2,328
Other		803			617
Change in assets and liabilities:
Decrease in receivables and other assets		20,055			2,843
Decrease (increase) in inventories		415			(12,991	)
Decrease (increase) in deferred income taxes		561			(5,483	)
(Decrease) increase in accounts payable/accrued expenses		(4,036	)		14,820
Increase in income taxes payable		1,399			7,714
(Decrease) increase in postretirement benefits		(759	)		10,222
Net cash provided by operating activities		76,357			78,894
Cash flows (used in) provided by investing activities:
Purchases of property and equipment		(6,666	)		(7,656	)
Purchases of short-term investments		(196,424	)		(123,281	)
Proceeds from the sale of short-term investments		143,497			132,016
Other		(300	)		(137	)
Net cash (used in) provided by investing activities		(59,893	)		942
Cash flows used in financing activities
and capital transactions:
Payments for purchase of common stock		(26,796	)		(74,268	)
Payment of cash dividends		(7,054	)		(5,217	)
Proceeds from issuance of common and treasury stock		3,243			4,524
Net cash used in financing activities and capital transactions		(30,607	)		(74,961	)
Net (decrease) increase in cash and cash equivalents		(14,143	)		4,875
Cash and cash equivalents-beginning of period		24,445			9,272
Cash and cash equivalents-end of period	$	10,302		$	14,147

Certain prior year information has been reclassified to conform to the current year presentation.

Winnebago Industries, Inc.
Unaudited Motor Home Deliveries

	Quarter Ended				Nine Months Ended
	5/28/2005		5/29/2004		5/28/2005		5/29/2004
Unit deliveries
Class A gas		1,058		1,378		3,501		3,988
Class A diesel		561		900		1,707		2,145
Class C		1,088		1,166		2,878		3,295
Total deliveries		2,707		3,444		8,086		9,428

Winnebago Industries, Inc.
Unaudited Backlog and Dealer Inventory
(Units)

	As of
	5/28/2005		5/29/2004
Sales order backlog
Class A gas		566		1,100
Class A diesel		123		532
Class C		834		812
Total backlog*		1,523		2,444
Total approximate revenue dollars
(in thousands)	$	116,500	$	214,400
Dealer inventory		5,209		5,173

* The Company includes in its backlog all accepted orders from dealers shippable within the next six months. Orders in backlog can be cancelled or postponed at the option of the purchaser at any time without penalty and, therefore, backlog may not necessarily be an accurate measure of future sales.

###