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 March 31, 2000

                                       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 April 15, 2000:    422,609
- --------------------------------------------------------------------

Common Stock Outstanding as of April 15, 2000:            16,205,798
- --------------------------------------------------------------------





                            OSHKOSH TRUCK CORPORATION
                                 FORM 10-Q INDEX
                      FOR THE QUARTER ENDED MARCH 31, 2000


                                                                            Page

Part I.   Financial Information

          Item 1. Financial Statements (Unaudited)

                  Condensed Consolidated Statements of Income
                      - Three Months Ended March 31, 2000 and 1999;
                        Six Months Ended March 31, 2000 and 1999 ..............3

                  Condensed Consolidated Balance Sheets
                     - March 31, 2000 and September 30, 1999...................4

                  Condensed Consolidated Statement of Shareholders' Equity
                     - Six Months Ended March 31, 2000 ........................5

                  Condensed Consolidated Statements of Cash Flows
                     - Six Months Ended March 31, 2000 and 1999 ...............6

                  Notes to Condensed Consolidated Financial Statements
                     - March 31, 2000 .........................................7

          Item 2. Management's Discussion and Analysis of Consolidated
                    Financial Condition and Results of Operations ............20

          Item 3. Quantitative and Qualitative Disclosure of Market Risk .....27

Part II.  Other Information

          Item 1. Legal Proceedings ..........................................28

          Item 4. Submission of Matters to Vote of Security Holders ..........28

          Item 6. Exhibits and Reports on Form 8-K ...........................28

Signatures ...................................................................29



                                       2




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



                                                            Three Months Ended           Six Months Ended
                                                                March 31,                   March 31,

                                                            2000          1999          2000          1999
                                                            ----          ----          ----          ----

                                                                (In thousands, except per share amounts)

                                                                                        
Net sales                                                 $330,524      $298,534      $574,391      $521,227
Cost of sales                                              280,763       254,014       484,653       444,599
                                                          --------      --------      --------      --------
Gross income                                                49,761        44,520        89,738        76,628
Operating expenses:
  Selling, general and administrative                       22,334        24,754        42,912        41,299
  Amortization of goodwill and other intangibles             2,772         2,890         5,544         5,625
                                                          --------      --------      --------      --------
     Total operating expenses                               25,106        27,644        48,456        46,924
                                                          --------      --------      --------      --------
Operating income                                            24,655        16,876        41,282        29,704
Other income (expense):
  Interest expense                                          (5,412)       (6,645)      (11,198)      (13,226)
  Interest income                                              188           241           354           427
  Miscellaneous, net                                           171           198           285           340
                                                          --------      --------      --------      --------
                                                            (5,053)       (6,206)      (10,559)      (12,459)
                                                          --------      --------      --------      --------
Income from continuing operations before income
  taxes, equity in earnings of unconsolidated
  partnership and extraordinary item                        19,602        10,670        30,723        17,245
Provision for income taxes                                   7,964         4,501        12,704         7,501
                                                          --------      --------      --------      --------
                                                            11,638         6,169        18,019         9,744
Equity in earnings of unconsolidated
  partnership, net of income taxes                             275           380           590           717
                                                          --------      --------      --------      --------
Income from continuing operations before
  extraordinary item                                        11,913         6,549        18,609        10,461
Gain from discontinued operations, net of
  income taxes of $1,235                                     2,015            --         2,015            --
Extraordinary charge for early retirement of debt,
  net of income tax benefit of $356                             --            --          (581)           --
                                                          --------      --------      --------      --------
Net income                                                $ 13,928      $  6,549      $ 20,043      $ 10,461
                                                          ========      ========      ========      ========

Earnings per share:
  Income from continuing operations before
    extraordinary item                                    $   0.72      $   0.51      $   1.20      $   0.83
  Net income                                              $   0.84      $   0.51      $   1.29      $   0.83

Earnings per share assuming dilution:
  Income from continuing operations before
    extraordinary item                                    $   0.70      $   0.50      $   1.18      $   0.81
  Net income                                              $   0.82      $   0.50      $   1.27      $   0.81

Cash dividends:
  Class A Common Stock                                    $0.07500      $0.07250      $0.15000      $0.14500
  Common Stock                                            $0.08625      $0.08333      $0.17250      $0.16667



The accompanying notes are an integral part of these condensed consolidated financial statements.



                                        3




                            OSHKOSH TRUCK CORPORATION
                      CONDENSED CONSOLIDATED BALANCE SHEETS


                                                     March 31,     September 30,
                                                       2000            1999
                                                     ---------     -------------
                                                   (Unaudited)
                                                            (In thousands)

ASSETS
Current assets:
  Cash and cash equivalents                        $    4,659       $    5,137
  Receivables, net                                    105,374           93,186
  Inventories                                         249,392          198,446
  Prepaid expenses                                      6,182            4,963
  Deferred income taxes                                12,378           14,558
                                                   ----------       ----------
      Total current assets                            377,985          316,290
Investment in unconsolidated partnership               13,885           12,335
Other long-term assets                                 22,441           20,853
Property, plant and equipment                         166,493          154,597
Less accumulated depreciation                         (75,355)         (70,606)
                                                   ----------       ----------
  Net property, plant and equipment                    91,138           83,991
Goodwill and other intangible assets, net             314,277          319,821
                                                   ----------       ----------
Total assets                                       $  819,726       $  753,290
                                                   ==========       ==========

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable                                 $  100,316       $   84,727
  Floor plan notes payable                             37,861           26,616
  Customer advances                                    66,040           68,364
  Payroll-related obligations                          21,987           24,734
  Accrued warranty                                     14,492           14,623
  Other current liabilities                            44,869           48,462
  Revolving credit facility and current
    maturities of long-term debt                       42,030            5,259
                                                   ----------       ----------
      Total current liabilities                       327,595          272,785
Long-term debt                                        157,976          255,289
Deferred income taxes                                  42,053           44,265
Other long-term liabilities                            18,581           18,071
Commitments and contingencies                              --              --
Shareholders' equity                                  273,521          162,880
                                                   ----------       ----------
Total liabilities and shareholders' equity         $  819,726       $  753,290
                                                   ==========       ==========


The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.


                                       4






                                            OSHKOSH TRUCK CORPORATION
                             CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                                         SIX MONTHS ENDED MARCH 31, 2000
                                                   (Unaudited)


                                          Common      Paid-in       Retained       Cost of Common
                                          Stock       Capital       Earnings      Stock in Treasury      Total
                                          ------      -------       --------      -----------------      -----
                                                                         (In thousands)

                                                                                  
Balance at September 30, 1999             $ 140      $  15,997     $ 157,810          $ (11,067)       $ 162,880
Net income and comprehensive
  income                                    ---            ---        20,043                ---           20,043
Proceeds from Common Stock
  offering, net of expenses                  38         93,364           ---                ---           93,402
Cash dividends:
  Class A Common Stock                      ---            ---           (64)               ---              (64)
  Common Stock                              ---            ---        (2,795)               ---           (2,795)
Other                                       ---             24           ---                 31               55
                                          -----      ---------     ---------          ---------        ---------
Balance at March 31, 2000                 $ 178      $ 109,385     $ 174,994          $ (11,036)       $ 273,521
                                          =====      =========     =========          =========        =========




The accompanying notes are an integral part of these condensed consolidated financial statements.




                                        5




                            OSHKOSH TRUCK CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                                           Six Months Ended
                                                               March 31,
                                                          2000          1999
                                                          ----          ----
                                                            (In thousands)

Operating activities:
  Income from continuing operations before
    extraordinary item                                 $  18,609     $  10,461
  Non-cash adjustments                                    10,500         4,252
  Changes in operating assets and liabilities            (45,425)      (18,560)
                                                       ---------     ---------
      Net cash used for operating activities             (16,316)       (3,847)

Investing activities:
  Acquisition of business                                 (5,625)           --
  Additions to property, plant and equipment              (8,676)       (4,712)
  Proceeds from sale of property, plant and
    equipment                                                 46            30
  Increase in other long-term assets                      (2,282)       (2,482)
                                                       ---------     ----------
      Net cash used for investing activities             (16,537)       (7,164)

Net cash provided from discontinued operations             2,015            --

Financing activities:
  Net borrowings under revolving credit facility          33,200        13,300
  Repayments of long-term debt                           (93,742)         (241)
  Proceeds from Common Stock offering                     93,736            --
  Costs of Common Stock offering                            (334)           --
  Dividends paid                                          (2,531)       (2,103)
  Other                                                       31           819
                                                       ---------     ---------
      Net cash provided from financing activities         30,360        11,775
                                                       ---------     ---------

Increase (decrease) in cash and cash equivalents            (478)          764

Cash and cash equivalents at beginning of period           5,137         3,622
                                                       ---------     ---------

Cash and cash equivalents at end of period             $   4,659     $   4,386
                                                       =========     =========

Supplementary disclosures:
  Depreciation and amortization                        $  11,515     $  11,085
  Cash paid for interest                                  12,014        12,986
  Cash paid for income taxes                               9,258        14,028

The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.



                                       6




                            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  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 1999 annual report to shareholders.

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:

                                  Three Months Ended        Six Months Ended
                                       March 31,                March 31,
                                  ------------------        -----------------
                                  2000         1999         2000         1999
                                  ----         ----         ----         ----
Denominator for basic
  earnings per share           16,628,316   12,700,368   15,507,527   12,667,757
Effect of dilutive options
  and incentive compensation
  awards                          314,625      304,943      312,581      289,582
                               ----------   ----------   ----------   ----------
Denominator for dilutive
  earnings per share           16,942,941   13,005,311   15,820,108   12,957,339
                               ==========   ==========   ==========   ==========


3. INVENTORIES

Inventories consist of the following:

                                                     March 31,     September 30,
                                                       2000            1999
                                                     ---------     -------------
                                                           (In thousands)
Finished products                                    $  74,125      $  59,649
Partially finished products                             95,415         62,047
Raw materials                                          100,042         89,417
                                                     ---------      ---------
Inventories at FIFO cost                               269,582        211,113
Less: Progress payments on U.S. government
        contracts                                       (9,191)        (2,951)
      Excess of FIFO cost over LIFO cost               (10,999)        (9,716)
                                                     ---------      ---------
                                                     $ 249,392      $ 198,446
                                                     =========      =========


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



                                       7




4. ACQUISITIONS/DISPOSITIONS

In January 2000, the Company  entered into a technology  transfer  agreement and
collected certain previously  written-off  receivables from a foreign affiliate,
as a part of the  disposition  of a business  that the  Company  exited in 1995.
Gross proceeds of $3.2 million,  less taxes of $1.2 million,  or net proceeds of
$2.0 million, have been recorded as a gain from discontinued operations.

On November 1, 1999, the Company acquired the  manufacturing  assets of Kewaunee
Engineering  Corporation   ("Kewaunee")  for  $5.6  million  in  cash  plus  the
assumption  of  certain  liabilities  aggregating  approximately  $2.2  million.
Kewaunee is a fabricator of heavy-steel  components  for cranes,  aerial devices
and other  equipment.  The acquisition  was financed from  borrowings  under the
Company's senior credit facility.

The  acquisition  was accounted for using the purchase method of accounting and,
accordingly,  the  operating  results of Kewaunee are included in the  Company's
consolidated  statements  of income  beginning  November 1, 1999.  The  purchase
price, including acquisition costs, approximated the estimated fair value of the
assets acquired and liabilities assumed as of the acquisition date.

Had the acquisition  occurred on October 1, 1999 or 1998,  there would have been
no material pro forma impact on the Company's consolidated net sales, net income
or earnings per share in fiscal 2000 or 1999.


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 March 31, 2000 on the Revolving
Credit  Facility,  Term Loan A, Term Loan B, and Term Loan C are $38.2  million,
$32.5 million, $13.5 million, and $13.5 million, respectively.

At March 31, 2000,  outstanding  borrowings of $38.2 million and $9.2 million of
outstanding  letters of credit  reduced  available  capacity under the Revolving
Credit Facility to $52.6 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.  The Subsidiary
Guarantors fully, unconditionally, jointly and severally guarantee the Company's
obligations under the senior subordinated notes.



                                       8




6. COMMON STOCK OFFERING

On November 24, 1999, the Company sold  3,795,000  shares of its Common Stock at
$26.00 per share. Proceeds from the offering,  net of underwriting discounts and
commissions, totaled $93.7 million with $93.5 million used to repay indebtedness
under the Company's senior credit facility.

Pro forma  unaudited  earnings per share of the Company,  assuming  that the net
proceeds to the  Company  from the  offering  were used to repay term debt as of
October 1, 1999 and 1998, are summarized below:

                                                         Six Months Ended
                                                            March 31,
                                                      2000            1999
                                                      ----            ----
Earnings per share from continuing operations
   before extraordinary item
  Basic                                            $      1.16     $      0.77
  Assuming dilution                                       1.14            0.75
Weighted average shares
  Basic                                             16,627,364      16,462,757
  Assuming dilution                                 16,939,945      16,752,339


7. COMMITMENTS AND CONTINGENCIES

McNeilus Companies, Inc. ("McNeilus") was a defendant in litigation commenced in
1993 prior to the  acquisition of McNeilus by the Company,  which was brought by
The Heil Co. ("Heil"), a McNeilus competitor. This litigation sought damages and
made claims that McNeilus  infringed  certain  aspects of one of its patents.  A
settlement of the matter was reached in January 2000.

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 (the "Superfund" law)
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%.  Currently, a report of the remedial
investigation/  feasibility  study is being completed,  and 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 through  reserves  established by the Company at March 31, 2000.  Actual
liability could vary based on



                                       9



results of the study, the resources of other PRPs, and the Company's final share
of liability.

The Company is addressing a regional trichloroethylene ("TCE") groundwater plume
on the south side of  Oshkosh,  Wisconsin.  The  Company  believes  there may be
multiple  sources in the area.  TCE was  detected at the  Company's  North Plant
facility with 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 that it has
established adequate reserves for the matter as of March 31, 2000. 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 $1.0 million at
March 31, 2000. The Company is also contingently  liable under bid,  performance
and  specialty  bonds  totaling  approximately  $148.6  million and open standby
letters  of  credit  issued  by the  Company's  bank in favor  of third  parties
totaling approximately $9.2 million at March 31, 2000.


                                       10




8. BUSINESS SEGMENT INFORMATION
                                     Three Months Ended      Six Months Ended
                                         March 31,              March 31,
                                         ---------              ---------
                                     2000        1999        2000        1999
                                     ----        ----        ----        ----
                                                  (In thousands)
Net sales to unaffiliated
 customers:
   Commercial                      $181,873    $168,848    $297,267    $265,667
   Fire and emergency               102,804      85,781     178,381     159,630
   Defense                           45,847      44,405      98,743      96,430
   Corporate and other                   --        (500)         --        (500)
                                   --------    --------    --------    --------
     Consolidated net sales        $330,524    $298,534    $574,391    $521,227
                                   ========    ========    ========    ========

Operating income (loss):
 Commercial                        $ 17,809    $ 13,624    $ 26,863    $ 18,418
 Fire and emergency                   9,478       6,878      13,393      11,697
 Defense                              2,163       4,605       9,658      10,769
 Corporate and other                 (4,795)     (8,231)     (8,632)    (11,180)
                                   --------    --------    --------    --------
   Consolidated operating income     24,655      16,876      41,282      29,704
Net interest expense                 (5,224)     (6,404)    (10,844)    (12,799)
Miscellaneous other                     171         198         285         340
                                   --------    --------    --------     -------
Income from continuing
 operations before income
 taxes, equity in earnings
 of unconsolidated partnership
 and extraordinary item            $ 19,602    $ 10,670    $ 30,723    $ 17,245
                                   ========    ========    ========    ========


                                                  March 31,       September 30,
                                                    2000              1999
                                                  ---------       -------------
                                                          (In thusands)
Identifiable assets:
  Commercial                                      $ 442,127         $ 381,199
  Fire and emergency                                295,638           276,692
  Defense                                            76,593            85,796
  Corporate and other                                 5,368             9,603
                                                  ---------         ---------
    Consolidated identifiable assets              $ 819,726         $ 753,290
                                                  =========         =========


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 wholly-owned  subsidiaries of the Company
("Subsidiary  Guarantors")  other than  McNeilus  Financial  Services,  Inc. and
Oshkosh/McNeilus  Financial  Services,  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 Subsidiary  Guarantors
are jointly,  severally and unconditionally liable under the guarantees, and the
Company 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 certain  Subsidiary  Guarantors  through
formal lending  arrangements.  There are no management fee arrangements  between
the Company and its Non-Guarantor Subsidiaries.



                                       11





                                                OSHKOSH TRUCK CORPORATION
                                      Condensed Consolidating Statements of Income
                                        For the Three Months Ended March 31, 2000
                                                       (Unaudited)



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

                                                                                              
Net sales                                      $ 109,843     $ 225,691        $    --        $  (5,010)      $ 330,524
Cost of sales                                     97,941       187,832             --           (5,010)        280,763
                                               ---------     ---------        -------        ----------      ---------
Gross income                                      11,902        37,859             --               --          49,761

Operating expenses:
  Selling, general and
    administrative                                10,333        11,899            102               --          22,334
  Amortization of goodwill and
    other intangibles                                 --         2,772             --               --           2,772
                                               ---------     ---------        -------        ---------       ---------
Total operating expenses                          10,333        14,671            102               --          25,106
                                               ---------     ---------        -------        ---------       ---------
Operating income (loss)                            1,569        23,188           (102)              --          24,655

Other income (expense):
  Interest expense                                (4,717)       (2,270)            --            1,575          (5,412)
  Interest income                                     56         1,706              1           (1,575)            188
  Miscellaneous, net                                 (60)          100            131               --             171
                                               ---------     ---------        -------        ---------       ---------
                                                  (4,721)         (464)           132               --          (5,053)
                                               ----------    ----------       -------        ---------       ----------
Income (loss) from continuing
  operations before income taxes
  and equity in earnings of
  subsidiaries and unconsolidated
  partnership                                     (3,152)       22,724             30               --          19,602
Provision (credit) for income taxes               (1,198)        9,150             12               --           7,964
                                               ----------    ---------        -------        ---------       ---------
                                                  (1,954)       13,574             18               --          11,638
Equity in earnings of subsidiaries
  and unconsolidated partnership,
  net of income taxes                             13,867            --            275          (13,867)            275
                                               ---------     ---------        -------        ----------      ---------
Income from continuing operations                 11,913        13,574            293          (13,867)         11,913
Discontinued operations, net                       2,015            --             --               --           2,015
                                               ---------     ---------        -------        ---------       ---------
Net income                                     $  13,928     $  13,574        $   293        $ (13,867)      $  13,928
                                               =========     =========        =======        ==========      =========




                                       12





                                                OSHKOSH TRUCK CORPORATION
                                      Condensed Consolidating Statements of Income
                                        For the Three Months Ended March 31, 1999
                                                       (Unaudited)



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

                                                                                              
Net sales                                      $ 101,360     $  198,635       $    --        $  (1,461)      $ 298,534
Cost of sales                                     89,187        166,288            --           (1,461)        254,014
                                               ---------     ----------       -------        ----------      ---------
Gross income                                      12,173         32,347            --               --          44,520

Operating expenses:
  Selling, general and
    administrative                                12,458         12,196           100               --          24,754
  Amortization of goodwill and
    other intangibles                                 --          2,890            --               --           2,890
                                               ---------     ----------       -------        ---------       ---------
Total operating expenses                          12,458         15,086           100               --          27,644
                                               ---------     ----------       -------        ---------       ---------
Operating income (loss)                             (285)        17,261          (100)              --          16,876

Other income (expense):
  Interest expense                                (6,158)        (2,062)           --            1,575          (6,645)
  Interest income                                    123          1,671            22           (1,575)            241
  Miscellaneous, net                                  39             35           124               --             198
                                               ---------     ----------       -------        ---------       ---------
                                                  (5,996)          (356)          146               --          (6,206)
                                               ----------    -----------      -------        ---------       ----------
Income (loss) before income taxes
  and equity in earnings of
  subsidiaries and unconsolidated
  partnership                                     (6,281)        16,905            46               --          10,670
Provision (credit) for income taxes               (2,499)         6,982            18               --           4,501
                                               ----------    ----------       -------        ---------       ---------
                                                  (3,782)         9,923            28               --           6,169
Equity in earnings of subsidiaries
  and unconsolidated partnership,
  net of income taxes                             10,331             --           380          (10,331)            380
                                               ---------     ----------       -------        ----------      ---------
Net income                                     $   6,549     $    9,923       $   408        $ (10,331)      $   6,549
                                               =========     ==========       =======        ==========      =========




                                       13





                                                OSHKOSH TRUCK CORPORATION
                                      Condensed Consolidating Statements of Income
                                         For the Six Months Ended March 31, 2000
                                                       (Unaudited)



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

                                                                                              
Net sales                                      $ 190,637     $ 393,405        $    --        $  (9,651)      $ 574,391
Cost of sales                                    165,934       328,370             --           (9,651)        484,653
                                               ---------     ---------        -------        ----------      ---------
Gross income                                      24,703        65,035             --               --          89,738

Operating expenses:
  Selling, general and
    administrative                                18,731        23,995            186               --          42,912
  Amortization of goodwill and
    other intangibles                                 --         5,544             --               --           5,544
                                               ---------     ---------        -------        ---------       ---------
Total operating expenses                          18,731        29,539            186               --          48,456
                                               ---------     ---------        -------        ---------       ---------
Operating income (loss)                            5,972        35,496           (186)              --          41,282

Other income (expense):
  Interest expense                               (10,123)       (4,225)            --            3,150         (11,198)
  Interest income                                     88         3,374             42           (3,150)            354
  Miscellaneous, net                                 (52)           88            249               --             285
                                               ---------     ---------        -------        ---------       ---------
                                                 (10,087)         (763)           291               --         (10,559)
                                               ----------    ----------       -------        ---------       ----------
Income (loss) from continuing
  operations before income taxes,
  equity in earnings of
  subsidiaries and unconsolidated
  partnership and extraordinary
  item                                            (4,115)       34,733            105               --          30,723
Provision (credit) for income taxes               (1,564)       14,228             40               --          12,704
                                               ----------    ---------        -------        ---------       ---------
                                                  (2,551)       20,505             65               --          18,019
Equity in earnings of subsidiaries
  and unconsolidated partnership,
  net of income taxes                             21,160            --            590          (21,160)            590
                                               ---------     ---------        -------        ----------      ---------
Income from continuing operations
  before extraordinary item                       18,609        20,505            655          (21,160)         18,609
Discontinued operations, net                       2,015            --             --               --           2,015
Extraordinary item, net                             (581)           --             --               --            (581)
                                               ---------     ---------        -------        ---------      ----------
Net income                                     $  20,043     $  20,505        $   655        $ (21,160)      $  20,043
                                               =========     =========        =======        ==========      =========




                                        14





                                                OSHKOSH TRUCK CORPORATION
                                      Condensed Consolidating Statements of Income
                                         For the Six Months Ended March 31, 1999
                                                       (Unaudited)



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

                                                                                              
Net sales                                      $ 178,094     $ 345,574        $    --        $  (2,441)      $ 521,227
Cost of sales                                    155,529       291,511             --           (2,441)        444,599
                                               ---------     ---------        -------        ----------      ---------
Gross income                                      22,565        54,063             --               --          76,628

Operating expenses:
  Selling, general and
    administrative                                19,756        21,400            143               --          41,299
  Amortization of goodwill and
    other intangibles                                 --         5,625             --               --           5,625
                                               ---------     ---------        -------        ---------       ---------
Total operating expenses                          19,756        27,025            143               --          46,924
                                               ---------     ---------        -------        ---------       ---------
Operating income (loss)                            2,809        27,038           (143)              --          29,704

Other income (expense):
  Interest expense                               (12,342)       (4,034)            --            3,150         (13,226)
  Interest income                                    197         3,346             34           (3,150)            427
  Miscellaneous, net                                 111            73            156               --             340
                                               ---------     ---------        -------        ---------       ---------
                                                 (12,034)         (615)           190               --         (12,459)
                                               ----------    ----------       -------        ---------       ----------
Income (loss) before income taxes
  and equity in earnings of
  subsidiaries and unconsolidated
  partnership                                     (9,225)       26,423             47               --          17,245
Provision (credit) for income taxes               (3,618)       11,101             18               --           7,501
                                               ----------    ---------        -------        ---------       ---------
                                                  (5,607)       15,322             29               --           9,744
Equity in earnings of subsidiaries
  and unconsolidated partnership,
  net of income taxes                             16,068            --            717          (16,068)            717
                                               ---------     ---------        -------        ----------      ---------
Net income                                     $  10,461     $  15,322        $   746        $ (16,068)      $  10,461
                                               =========     =========        =======        ==========      =========




                                       15





                                                OSHKOSH TRUCK CORPORATION
                                         Condensed Consolidating Balance Sheets
                                                     March 31, 2000
                                                       (Unaudited)



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

                                                                                              
ASSETS
Current assets:
  Cash and cash equivalents                    $   3,550     $   1,099       $     10       $       --       $   4,659
  Receivables, net                                49,792        57,634            (19)          (2,033)        105,374
  Inventories                                     76,747       172,645             --               --         249,392
  Prepaid expenses                                 4,833         1,349             --               --           6,182
  Deferred income taxes                            5,447         3,638          3,293               --          12,378
                                               ---------     ---------       --------       ----------       ---------
     Total current assets                        140,369       236,365          3,284           (2,033)        377,985
Investment in and advances to:
  Subsidiaries                                   390,701        (2,705)            --         (387,996)             --
  Unconsolidated partnership                          --            --         13,885               --          13,885
Other long-term assets                            13,372         9,015             54               --          22,441
Net property, plant and equipment                 22,935        68,203             --               --          91,138
Goodwill and other intangible
  assets, net                                         --       314,277             --               --         314,277
                                               ---------     ---------       --------       ----------       ---------
Total assets                                   $ 567,377     $ 625,155       $ 17,223       $ (390,029)      $ 819,726
                                               =========     =========       ========       ===========      =========

LIABILITIES AND
SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable                             $  42,631     $  58,254       $     32       $     (601)      $ 100,316
  Floor plan notes payable                            --        39,293             --           (1,432)         37,861
  Customer advances                                3,101        62,939             --               --          66,040
  Payroll-related obligations                      8,674        13,282             31               --          21,987
  Accrued warranty                                 7,237         7,255             --               --          14,492
  Other current liabilities                       22,721        13,881          8,267               --          44,869
  Revolving credit facility and
    current maturities of long-term
    debt                                          41,796           234             --               --          42,030
                                               ---------     ---------       --------       ----------       ---------
     Total current liabilities                   126,160       195,138          8,330           (2,033)        327,595
Long-term debt                                   155,904         2,072             --               --         157,976
Deferred income taxes                             (6,146)       36,601         11,598               --          42,053
Other long-term liabilities                       17,938           643             --               --          18,581
Commitments and contingencies                         --            --             --               --              --
Investments by and advances from
  (to) parent                                         --       390,701         (2,705)        (387,996)             --
Shareholders' equity                             273,521            --             --               --         273,521
                                               ---------     ---------       --------       ----------       ---------
Total liabilities and shareholders'
  equity                                       $ 567,377     $ 625,155       $ 17,223       $ (390,029)      $ 819,726
                                               =========     =========       ========       ===========      =========




                                       16





                                                OSHKOSH TRUCK CORPORATION
                                         Condensed Consolidating Balance Sheets
                                                   September 30, 1999
                                                       (Unaudited)



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

                                                                                              
ASSETS
Current assets:
  Cash and cash equivalents                    $   3,698     $   1,337        $    102       $       --      $    5,137
  Receivables, net                                49,311        43,837              38               --          93,186
  Inventories                                     49,988       148,458              --               --         198,446
  Prepaid expenses                                 3,791         1,172              --               --           4,963
  Deferred income taxes                            3,818         6,523           4,217               --          14,558
                                               ---------     ---------        --------       ----------      ----------
     Total current assets                        110,606       201,327           4,357               --         316,290
Investment in and advances to:
  Subsidiaries                                   357,575        (7,590)             --         (349,985)             --
  Unconsolidated partnership                          --            --          12,335               --          12,335
Other long-term assets                            11,902         8,899              52               --          20,853
Net property, plant and equipment                 22,803        61,188              --               --          83,991
Goodwill and other intangible
  assets, net                                         --       319,821              --               --         319,821
                                               ---------     ---------        --------       ----------      ----------
Total assets                                   $ 502,886     $ 583,645        $ 16,744       $ (349,985)     $  753,290
                                               =========     =========        ========       ===========     ==========

LIABILITIES AND
SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable                             $  34,261     $  50,234        $    232       $       --      $   84,727
  Floor plan notes payable                            --        26,616              --               --          26,616
  Customer advances                                1,669        66,695              --               --          68,364
  Payroll-related obligations                      9,172        15,532              30               --          24,734
  Accrued warranty                                 6,785         7,838              --               --          14,623
  Other current liabilities                       17,940        19,894          10,628               --          48,462
  Revolving credit facility and
    current maturities of long-term
    debt                                           5,000           259              --               --           5,259
                                               ---------     ---------        --------       ----------      ----------
     Total current liabilities                    74,827       187,068          10,890               --         272,785
Long-term debt                                   253,000         2,289              --               --         255,289
Deferred income taxes                             (5,407)       36,228          13,444               --          44,265
Other long-term liabilities                       17,586           485              --               --          18,071
Commitments and contingencies                         --            --              --               --              --
Investments by and advances from
  (to) parent                                         --       357,575          (7,590)        (349,985)             --
Shareholders' equity                             162,880            --              --               --         162,880
                                               ---------     ---------        --------       ----------      ----------
Total liabilities and shareholders'
  equity                                       $ 502,886     $ 583,645        $ 16,744       $ (349,985)     $  753,290
                                               =========     =========        ========       ==========      ==========




                                       17





                                                OSHKOSH TRUCK CORPORATION
                                    Condensed Consolidating Statements of Cash Flows
                                         For the Six Months Ended March 31, 2000
                                                       (Unaudited)



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


                                                                                              
Operating activities:
  Income from continuing operations
    before extraordinary item                  $  18,609     $  20,505       $    655        $ (21,160)      $  18,609
  Non-cash adjustments                               266        12,122         (1,888)              --          10,500
  Changes in operating assets and
    liabilities                                  (15,320)      (27,602)        (2,503)              --         (45,425)
                                               ----------    ----------      ---------       ---------       ----------
  Net cash provided from (used
    for) operating activities                      3,555         5,025         (3,736)         (21,160)        (16,316)

Investing activities:
  Acquisition of business                         (5,625)           --             --               --          (5,625)
  Investments in and advances to
    subsidiaries                                 (27,501)        2,111          4,230           21,160              --
  Additions to property, plant and
    equipment                                     (2,080)       (6,596)            --               --          (8,676)
  Other                                           (1,114)         (536)          (586)              --          (2,236)
                                               ----------    ----------      ---------       ---------       ----------
  Net cash provided from (used
    for) investing activities                    (36,320)       (5,021)         3,644           21,160         (16,537)

Net cash provided from discontinued
  operations                                       2,015            --             --               --           2,015

Financing activities:
  Net borrowings under revolving
    credit facility                               33,200            --             --               --          33,200
  Repayments of long-term debt                   (93,500)         (242)            --               --         (93,742)
  Proceeds from Common Stock
    offering                                      93,736            --             --               --          93,736
  Costs of Common Stock offering                    (334)           --             --               --            (334)
  Dividends paid                                  (2,531)           --             --               --          (2,531)
  Other                                               31            --             --               --              31
                                               ---------     ---------       --------        ---------       ---------
  Net cash provided from (used
    for) financing activities                     30,602          (242)            --               --          30,360
                                               ---------     ----------      --------        ---------       ---------
Decrease in cash and cash
  equivalents                                       (148)         (238)           (92)              --            (478)
Cash and cash equivalents at
  beginning of period                              3,698         1,337            102               --           5,137
                                               ---------     ---------       --------        ---------       ---------
Cash and cash equivalents at end of
  period                                       $   3,550     $   1,099       $     10        $      --       $   4,659
                                               =========     =========       ========        =========       =========




                                       18





                                                OSHKOSH TRUCK CORPORATION
                                    Condensed Consolidating Statements of Cash Flows
                                         For the Six Months Ended March 31, 1999
                                                       (Unaudited)



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


                                                                                              
Operating activities:
  Net income                                   $  10,461     $  15,322       $    746        $ (16,068)      $   10,461
  Non-cash adjustments                            (1,048)        8,816         (3,516)              --            4,252
  Changes in operating assets and
    liabilities                                  (21,210)        3,624           (974)              --          (18,560)
                                               ---------     ---------       ---------       ---------       ----------
  Net cash provided from (used for)
    operating activities                         (11,797)       27,762         (3,744)         (16,068)          (3,847)

Investing activities:
  Investments in and advances to
    subsidiaries                                   1,868       (21,745)         3,809           16,068               --
  Additions to property, plant and
    equipment                                     (1,867)       (2,845)            --               --           (4,712)
  Other                                             (310)       (2,232)            90               --           (2,452)
                                               ---------     ----------      --------        ---------       ----------
  Net cash provided from (used for)
    investing activities                            (309)      (26,822)         3,899           16,068           (7,164)

Financing activities:
  Net borrowings under revolving
    credit facility                               13,300            --             --               --           13,300
  Repayments of long term debt                        --          (241)            --               --             (241)
  Dividends paid                                  (2,103)           --             --               --           (2,103)
  Other                                              819            --             --               --              819
                                               ---------     ---------       --------        ---------       ----------
  Net cash provided from (used for)
    financing activities                          12,016          (241)            --               --           11,775
                                               ---------     ----------      --------        ---------       ----------
Increase (decrease) in cash and cash
  equivalents                                        (90)          699            155               --              764
Cash and cash equivalents at
  beginning of period                              1,065           979          1,578               --            3,622
                                               ---------     ---------       --------        ---------       ----------
Cash and cash equivalents at end of
  period                                       $     975     $   1,678       $  1,733        $      --       $    4,386
                                               =========     =========       ========        =========       ==========




                                        19



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  Form  10-Q  contain
"forward-looking  statements"  that are believed to be within the meaning of the
Private  Securities  Litigation  Reform Act of 1995. 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,  targets,
projected costs and plans and objectives of management for future operations are
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  cyclical  nature of the concrete
placement industry; (2) the risks related to reductions or changes in government
expenditures;  (3) the potential for actual costs to exceed projected costs with
long-term,  fixed-price  government  contracts;  (4) the uncertainty inherent in
government  contracts;  (5)  the  challenges  of  identifying,   completing  and
integrating future acquisitions;  (6) competition; (7) disruptions in the supply
of parts or  components  from sole  source  suppliers  and  subcontractors;  (8)
product  liability  and  warranty  claims;  and (9) labor  relations  and market
conditions.  Additional  information  concerning factors that could cause actual
results to differ  materially  from those in the  forward-looking  statements is
contained  from time to time in the  Company's SEC filings,  including,  but not
limited to, the  Company's  prospectus  dated  November 18, 1999 included in the
Company's  Registration  Statement  on Form S-3 No.  333-87149.  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.

General

The major products  manufactured and marketed by each of the Company's  business
segments are as follows:

Commercial -- concrete mixer  systems,  refuse truck bodies,  portable  concrete
batch plants and truck  components  sold to commercial  ready-mix  companies and
commercial and municipal waste haulers in the U. S. and abroad.

Fire and emergency --  commercial  and custom fire trucks,  aircraft  rescue and
firefighting  trucks, snow removal trucks and other emergency vehicles primarily
sold to fire departments, airports and other governmental units in the U. S. and
abroad.



                                       20


Defense -- heavy-and medium-payload tactical trucks and supply parts sold to the
U. S. military and to other militaries around the world.

Results of Operations

Analysis of Consolidated Net Sales

The following table presents net sales by business segment:

                               Second Quarter Fiscal    First Six Months Fiscal
                               ---------------------    -----------------------
                                  2000        1999         2000        1999
                                  ----        ----         ----        ----
                                              (In thousands)
Net sales to unaffiliated
  customers:
    Commercial                 $ 181,873   $ 168,848     $ 297,267   $ 265,667
    Fire and emergency           102,804      85,781       178,381     159,630
    Defense                       45,847      44,405        98,743      96,430
    Corporate and other               --        (500)           --        (500)
                               ---------   ---------     ---------   ---------
      Consolidated net
        sales                  $ 330,524   $ 298,534     $ 574,391   $ 521,227
                               =========   =========     =========   =========


Second Quarter Fiscal 2000 Compared to 1999

Consolidated net sales increased $32.0 million,  or 10.7%, to $330.5 million for
the second quarter of fiscal 2000 compared to the second quarter of fiscal 1999.

Commercial segment net sales increased $13.0 million, or 7.7%, to $181.9 million
for the second  quarter of fiscal 2000 compared to the second  quarter of fiscal
1999.  Continued  strong  end-markets in the concrete  placement  industry,  the
growing  popularity  of  Oshkosh's  front-discharge  concrete  mixer and  sales,
marketing  and  distribution   synergies   created  through  the  February  1998
acquisition of McNeilus  Companies,  Inc.  ("McNeilus")  contributed to an 11.6%
increase in concrete  mixer sales for the second quarter of fiscal 2000 compared
to the second quarter of fiscal 1999. Refuse packer sales decreased 4.1% for the
second quarter of fiscal 2000 compared to the second quarter of fiscal 1999 on a
lower mix of packer body and chassis package sales. Refuse packer unit volume in
the quarter was flat as municipal sales  increases  offset  significantly  lower
packer shipments to the U.S.'s largest waste haulers.

Fire and emergency  segment net sales  increased  $17.0  million,  or 19.8%,  to
$102.8  million  for the second  quarter of fiscal  2000  compared to the second
quarter of fiscal  1999,  on a strong mix of custom  pumpers  and  aerials.  The
Company believes production inefficiencies resulting from the installation of an
enterprise-wide   resource  planning  ("ERP")  system  at  Pierce  Manufacturing
Inc.("Pierce") have largely been resolved.

Defense segment net sales increased $1.4 million,  or 3.2%, to $45.8 million for
the second quarter of fiscal 2000 compared to the second quarter of fiscal 1999.
A slight  decrease in defense  vehicle  sales was offset by an increase in parts
sales.  Vehicle sales under the Medium  Tactical  Vehicle  Replacement  ("MTVR")
contract awarded to Oshkosh in



                                       21


December 1998 began in the second  quarter of fiscal 2000.  The Company  expects
sales under this contract to increase throughout fiscal 2000.


First Six Months of Fiscal 2000 Compared to 1999

Consolidated net sales increased $53.2 million,  or 10.2%, to $574.4 million for
the first six months of fiscal  2000  compared to the first six months of fiscal
1999.

Commercial  segment  net sales  increased  $31.6  million,  or 11.9%,  to $297.3
million for the first six months of fiscal 2000 compared to the first six months
of fiscal 1999. Continued strong end-markets in the concrete placement industry,
the growing  popularity of Oshkosh's  front-discharge  concrete mixer and sales,
marketing  and  distribution   synergies   created  through  the  February  1998
acquisition of McNeilus  contributed to a 13.7% increase in concrete mixer sales
for the first six  months of fiscal  2000  compared  to the first six  months of
fiscal  1999.  Refuse  packer sales  increased  7.3% for the first six months of
fiscal 2000  compared  to the first six months of fiscal  1999,  generally  as a
result of increases in sales to municipal and international customers.

Fire and emergency  segment net sales  increased  $18.8  million,  or 11.7%,  to
$178.4 million for the first six months of fiscal 2000 compared to the first six
months of fiscal 1999. Pierce comprises a substantial majority of the revenue of
this segment. Pierce's sales increased 12.7% during the period, which is in line
with  Pierce's  long-term  sales  growth rate of 11% per annum  since 1980.  The
Company believes production inefficiencies resulting from the installation of an
ERP system at Pierce have largely been resolved.

Defense segment net sales increased $2.3 million,  or 2.4%, to $98.7 million for
the first six months of fiscal  2000  compared to the first six months of fiscal
1999.  Vehicle sales under the MTVR contract awarded to Oshkosh in December 1998
began in the second quarter of fiscal 2000. The Company  expects defense segment
sales to increase  substantially in the second half of fiscal 2000 as MTVR sales
ramp up and as Oshkosh's heavy tactical truck sales are more heavily weighted to
the second half of the year.


Analysis of Consolidated Operating Income

The following table presents operating income by business segment:

                              Second Quarter Fiscal     First Six Months Fiscal
                              ---------------------     -----------------------
                                2000         1999          2000        1999
                                ----         ----          ----        ----
                                               (In thousands)
Operating income (loss):
  Commercial                  $ 17,809    $ 13,624      $ 26,863    $  18,418
  Fire and emergency             9,478       6,878        13,393       11,697
  Defense                        2,163       4,605         9,658       10,769
  Corporate and other           (4,795)     (8,231)       (8,632)     (11,180)
                              --------    --------      --------    ---------
    Consolidated operating
      income                  $ 24,655    $ 16,876      $ 41,282    $  29,704
                              ========    ========      ========    =========



                                       22



Second Quarter Fiscal 2000 Compared to 1999

Consolidated  operating income increased $7.8 million,  or 46.1%, for the second
quarter of fiscal 2000 compared to the second quarter of fiscal 1999.

Commercial  segment  operating income increased $4.2 million,  or 30.7%, for the
second  quarter of fiscal 2000  compared to the second  quarter of fiscal  1999.
Operating  income as a percent  of segment  sales  ("operating  income  margin")
increased to 9.8% of commercial  segment sales for the second  quarter of fiscal
2000  compared to 8.1% of  commercial  segment  sales for the second  quarter of
fiscal 1999.  Increased  concrete mixer unit volume and continued cost reduction
activities contributed to the improvement in the operating income margin.

Fire and emergency  segment  operating income increased $2.6 million,  or 37.8%,
for the second  quarter of fiscal 2000 compared to the second  quarter of fiscal
1999. The operating  income margin  increased from 8.0% to 9.2% during this same
time period.  Increased operating income margins were primarily  attributable to
increased  sales  volume and  improved  production  efficiencies  as  operations
stabilized  under  Pierce's  new ERP  system.  The  Company  believes  that  any
lingering effects from the system conversion have been substantially resolved.

Defense  segment  operating  income  decreased $2.4 million,  or 53.0%,  for the
second quarter of fiscal 2000 compared to the second quarter of fiscal 1999. The
defense  operating  income margin decreased to 4.7% of defense segment sales for
the second quarter of fiscal 2000 compared to 10.4% of defense segment sales for
the second  quarter of fiscal 1999.  Second  quarter 2000  operating  income was
adversely impacted by an unfavorable truck sales mix and higher bid and proposal
spending compared to the second quarter of fiscal 1999.

Corporate and other expenses decreased $3.4 million to $4.8 million,  or 1.5% of
consolidated net sales, for the second quarter of fiscal 2000 from $8.2 million,
or 2.8% of  consolidated  net  sales,  for the second  quarter  of fiscal  1999.
Results for the second quarter of fiscal 1999 included a $3.8 million charge for
litigation.  Excluding that charge,  corporate  expenses  increased $0.4 million
generally  due to increased  staffing to support the  Company's  higher level of
sales.


First Six Months of Fiscal 2000 Compared to 1999

Consolidated  operating income increased $11.6 million,  or 39.0%, for the first
six months of fiscal 2000 compared to the first six months of fiscal 1999.

Commercial  segment  operating income increased $8.4 million,  or 45.9%, for the
first six months of fiscal 2000 compared to the first six months of fiscal 1999.
The commercial  operating income margin increased to 9.0% of commercial  segment
sales for the first six months of fiscal  2000  compared  to 6.9% of  commercial
segment sales for the first six months of fiscal 1999.  Increased concrete mixer
unit  volume  and  continued  cost  reduction  activities   contributed  to  the
improvement in the operating income margin.



                                       23



Fire and emergency  segment  operating income increased $1.7 million,  or 14.5%,
for the first six  months of fiscal  2000  compared  to the first six  months of
fiscal 1999. The operating income margin increased from 7.3% to 7.5% during this
same time period.  Increased  operating income margins were  attributable to the
resolution  of  the  first  quarter  production   inefficiencies  following  the
installation at Pierce of the final modules of a new ERP system.

Defense segment operating income decreased $1.1 million, or 10.3%, for the first
six months of fiscal 2000  compared to the first six months of fiscal 1999.  The
defense  operating  income margin decreased to 9.8% of defense segment sales for
the first six months of fiscal 2000  compared to 11.2% of defense  segment sales
for the first six months of fiscal 1999.  Increases in parts and MTVR sales with
lower margins and higher bid and proposal spending  contributed to the decreased
operating income margins for the first six months of fiscal 2000 compared to the
first six months of fiscal 1999.

Corporate and other expenses decreased $2.5 million to $8.6 million,  or 1.5% of
consolidated  net  sales,  for the first six  months of fiscal  2000 from  $11.2
million,  or 2.1% of consolidated  net sales, for the first six months of fiscal
1999.  Results for the first six months of fiscal 1999  included a $3.8  million
pre-tax  charge  for  litigation.  Excluding  that  charge,  corporate  expenses
increased $1.3 million generally due to increased staffing to support the higher
level of sales.


Analysis of Non-Operating Income Statement Items

Second Quarter of Fiscal 2000 Compared to 1999

Net interest expense decreased $1.2 million,  or 18.4%, in the second quarter of
fiscal 2000 compared to the second  quarter of fiscal 1999.  Prepayment of $93.5
million of term debt from  proceeds of the  Company's  November  24, 1999 public
offering  of Common  Stock  resulted  in a $1.9  million  reduction  in interest
expense  for the  quarter.  Increased  borrowings  to fund  the  acquisition  of
Kewaunee  Engineering  Corporation  ("Kewaunee")  and to  support  the  seasonal
working  capital  requirements  of the  commercial  segment  contributed  to the
increase in interest expense after consideration of the debt prepayment.

The  effective  tax rate for  combined  federal and state  income  taxes for the
second  quarter of fiscal 2000 was 40.6% compared to 42.2% in the second quarter
of fiscal 1999.  Excluding the impact of $1.4 million of nondeductible  goodwill
in the second  quarter of fiscal 2000 and $1.5 million in the second  quarter of
fiscal 1999, the Company's effective income tax rate was 38% in both periods.

Equity in  earnings  of an  unconsolidated  partnership  of $0.3  million in the
second  quarter of fiscal 2000 and $0.4 million in the second  quarter of fiscal
1999   represents  the  Company's   equity   interest  in  its  lease  financing
partnership.

In January 2000, the Company  entered into a technology  transfer  agreement and
collected certain previously  written-off  receivables from a foreign affiliate,
which was part of a business that the Company exited in 1995.



                                       24



Gross proceeds of $3.2 million,  less taxes of $1.2 million,  or net proceeds of
$2.0 million,  have been recorded as a gain from discontinued  operations in the
second quarter of fiscal 2000


First Six Months of Fiscal 2000 Compared to 1999

Net interest expense  decreased $2.0 million,  or 15.3%, in the first six months
of fiscal 2000  compared to the first six months of fiscal 1999.  Prepayment  of
$93.5  million of term debt from  proceeds of the  Company's  November  24, 1999
public offering of Common Stock resulted in a $2.9 million reduction in interest
expense  for the  period.  Increased  working  capital  borrowings  to fund  the
Kewaunee  acquisition  and to support  overall sales growth  contributed  to the
increase in net interest expense after consideration of the debt prepayment.

The effective tax rate for combined federal and state income taxes for the first
six months of fiscal  2000 was 41.4%  compared to 43.5% for the first six months
of fiscal 1999.  Excluding the impact of $2.7 million of nondeductible  goodwill
in the first six months of fiscal 2000 and $2.8  million in the first six months
of  fiscal  1999,  the  Company's  effective  income  tax  rate was 38% for both
periods.

Equity in earnings of an unconsolidated partnership of $0.6 million in the first
six  months of fiscal  2000 and $0.7  million  in the first six months of fiscal
1999  represents  the  Company's  equity  in  earnings  of its  lease  financing
partnership.


Financial Condition

First Six Months of Fiscal 2000

During the first six months of fiscal  2000,  cash  decreased by $0.5 million to
$4.7  million at March 31,  2000.  Cash used in  operating  activities  of $16.3
million,  capital  expenditures of $8.7 million, an increase in long-term assets
of $2.3  million,  dividend  payments  of $2.5  million and the  acquisition  of
Kewaunee for $5.6 million were funded by net  borrowings  of $33.2  million.  In
November 1999, the Company  completed a public  offering of 3,795,000  shares of
Common Stock at $26.00 per share,  before commissions and expenses.  Proceeds to
the Company, net of underwriting discounts and commissions,  were used to prepay
$93.5 million of term debt under the Company's  senior credit  facility.  During
the period,  inventory  increased $50.9 million,  including $36.6 million in the
commercial  segment  as a  result  of  seasonal  build  requirements.  Fire  and
emergency inventories increased $17.1 million during the period,  generally as a
result  of   earlier   commercial   chassis   and   systems-related   production
inefficiencies at Pierce.  Defense segment inventories were down slightly due to
timing of inventory  purchases.  Increases in inventory were partially offset by
increased trade payables of $15.6 million and a $11.2 million  increase in floor
plan notes payable related to commercial segment chassis purchases.


First Six Months of Fiscal 1999

During the first six months of fiscal 1999, cash increased by $0.8 million. Cash
used in  operations  during the period of $3.8  million,  equipment and



                                       25



software  purchases of $7.2 million and dividend and scheduled  debt payments of
$2.1  million and $0.2  million,  respectively,  were funded by a $13.3  million
increase in borrowings  under the Company's  revolving  credit facility and $0.8
million of proceeds  from  exercise of Common Stock  options under the Company's
Incentive Stock Plan.


Liquidity and Capital Resources

The  Company  had $52.6  million of unused  availability  under the terms of its
revolving  credit  facility as of March 31,  2000.  The  Company's  primary cash
requirements  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.

As  indicated  above,  in  November  1999,  the  Company  completed  the sale of
3,795,000 shares of Common Stock.  Proceeds to the Company,  net of underwriting
discounts  and   commissions,   were  used  to  prepay  $93.5  million  of  term
indebtedness  under the  Company's  senior  credit  facility.  In addition,  the
Company purchased the manufacturing assets of Kewaunee. The Kewaunee acquisition
was financed through borrowings under the Company's revolving credit facility.

The senior credit facility requires  prepayment of indebtedness to the extent of
"excess  cash  flows" as  defined  in the senior  credit  agreement.  Based upon
current and  anticipated  future  operations,  management  believes that capital
resources  will be adequate to meet future  working  capital,  debt  service and
other  capital  requirements  for fiscal  2000,  including  the working  capital
requirements  associated with the start-up of production under the MTVR contract
and the acquisition of Kewaunee.

The Company's cash flow from operations has fluctuated, and will likely continue
to  fluctuate,  significantly  from quarter to quarter due to changes in working
capital arising principally from seasonal fluctuations in sales.

Capital  expenditures are expected to approximate $20 million in fiscal 2000 and
$15  million  in  fiscal  2001.   Fiscal  2000  capital   expenditures   include
approximately $4 million of an $8 million expansion of the Company's  production
facilities  in Oshkosh.  The  remaining $4 million of the  expansion  will occur
early in fiscal 2001.


New Accounting Standards

The Financial  Accounting Standards Board ("FASB") issued Statement of Financial
Accounting  Standards ("SFAS") No. 133,  "Accounting for Derivative  Instruments
and Hedging  Activities," which was amended by SFAS No. 137. Provisions of these
standards  are  required to be adopted in years  beginning  after June 15, 2000.
Because  of the  Company's  minimal  use of  derivatives,  management  does  not
anticipate that the adoption of the new statement will have a significant effect
on the Company's financial condition, profitability or cash flows.



                                       26



Customers and Backlog

Sales to the U. S.  Department  of Defense  comprised  approximately  17% of the
Company's  net sales in the first six  months of fiscal  2000.  No other  single
customer accounted for more than 10% of the Company's net sales for this period.
A  substantial  majority of the  Company's  net sales are derived from  customer
orders prior to commencing production.

The  Company's  backlog  at March 31,  2000  increased  29.3% to $739.9  million
compared to $572.2  million at March 31, 1999. The  commercial  segment  backlog
decreased  by $19.4  million,  or 10.3%,  to $168.3  million  at March 31,  2000
compared to March 31, 1999.  The fire and emergency  segment  backlog  increased
$29.7 million,  or 14.9%,  to $228.8 million at March 31, 2000 compared to March
31, 1999. The defense segment backlog increased by $157.4 million,  or 84.9%, to
$342.8  million at March 31, 2000  compared to March 31,  1999,  reflecting  the
funding  of the  second  year of the  MTVR  contract.  Approximately  30% of the
aggregate March 31, 2000 backlog is not expected to be filled in fiscal 2000.

Reported  backlog  excludes  purchase  options  and  announced  orders for which
definitive  contracts have not been  executed.  Additionally,  backlog  excludes
unfunded  portions of the U. S. Department of Defense  long-term family and MTVR
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 U. S. Department of Defense versus its sales to other customers.


Item 3.  Quantitative and Qualitative Disclosure of Market Risk

The Company's  quantitative  and qualitative  disclosures  about market risk for
changes  in  interest  rates  and  foreign  exchange  risk are  incorporated  by
reference in Item 7A of the  Company's  Annual  Report on Form 10-K for the year
ended  September 30, 1999 and have not materially  changed since that report was
filed.



                                       27



                            OSHKOSH TRUCK CORPORATION
                           PART II. OTHER INFORMATION
                                    FORM 10-Q
                                 MARCH 31, 2000

ITEM 1  LEGAL PROCEEDINGS

McNeilus was a defendant in litigation, which was commenced in 1998 prior to the
acquisition  of  McNeilus by the  Company,  in the U.S.  District  court for the
Northern District of Alabama. The litigation,  which was brought by The Heil Co.
("Heil"),  a  McNeilus  competitor,  sought  damages  and claims  that  McNeilus
infringed certain aspects of one of its patents.  A settlement of the matter was
reached on January 12,  2000.  The  settlement  included a payment to Heil,  the
amount of which was fully reserved for at December 31, 1999.


ITEM 4  SUBMISSION OF MATTERS TO A VOTE OF SECURITIES HOLDERS

At the annual  meeting of  shareholders  held on January  31,  2000,  all of the
persons  nominated as directors  were elected.  The  following  table sets forth
certain information with respect to such election.

                                                       Shares
                                       Shares       Withholding    Other Shares
       Name of Nominee                Voted For      Authority      Not Voted
       ---------------                ---------     -----------    ------------

Class A Common Stock Nominees
- -----------------------------
J.W. Andersen                           228,138             0         197,844
R.G. Bohn                               228,138             0         197,844
F.M. Franks                             228,138             0         197,844
M.W. Grebe                              228,138             0         197,844
K.J. Hempel                             228,138             0         197,844
S.P. Mosling                            228,134             4         197,844
J.P. Mosling, Jr.                       228,134             4         197,844


Common Stock Nominees
- -----------------------------
D.T. Carroll                         12,914,263        50,024       3,236,886
R.G. Sim                             12,912,660        51,627       3,236,886

Also at the  annual  meeting,  shareholders  approved  a  proposal  to amend the
Company's Restated Articles of Incorporation to increase the number of shares of
Common  Stock  that the  Company  is  authorized  to issue  from  18,000,000  to
60,000,000.  The following table sets forth certain information  with respect to
such vote.

                                                      Shares       Abstentions
                                       Shares         Voted        and Broker
                                      Voted For       Against      Non-Votes
                                      ---------       -------      -----------

Class A Common Stock                    225,844              0        200,138
Common Stock                          8,865,413      4,055,126      3,280,634


ITEM 6  EXHIBITS AND REPORTS ON FORM 8-K

          (a)  Exhibits

          The following exhibits are filed herewith:

                3.1    Form of Amendment to Restated Articles of Incorporation
                         of Oshkosh Truck Corporation.
                3.2    Restated Articles of Incorporation of Oshkosh Truck
                          Corporation, as amended.
               10.1    Oshkosh Truck Corporation Executive Retirement Plan
               27      Financial Data Schedule

          (b)  Reports on Form 8-K

               None.




                                       28



                                   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



April 26, 2000                      /S/  R. G. Bohn
                                    --------------------------------------------
                                    R. G. Bohn
                                    Chairman, President and
                                    Chief Executive Officer
                                    (Principal Executive Officer)



April 26, 2000                      /S/ C. L. Szews
                                    --------------------------------------------
                                    C. L. Szews
                                    Executive Vice President and
                                    Chief Financial Officer
                                    (Principal Financial Officer)



April 26, 2000                      /S/ T. J. Polnaszek
                                    --------------------------------------------
                                    T. J. Polnaszek
                                    Vice President and Controller
                                    (Principal Accounting Officer)



                                       29



                                  EXHIBIT INDEX


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

    3.1         Form of Amendment to Restated Articles of Incorporation of
                Oshkosh Truck Corporation.
    3.2         Restated Articles of Incorporation of Oshkosh Truck Corporation,
                as amended.
   10.1         Oshkosh Truck Corporation Executive Retirement Plan
   27           Financial Data Schedule



                                       30