Exhibit 13

                     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 annual report
contain  "forward-looking  statements"  within the meaning of Section 27A of the
Securities  Act and  Section  21E of the  Securities  Exchange  Act of 1934,  as
amended (the "Exchange Act"). All statements other than statements of historical
fact  included  in  this  report,  including,  without  limitation,   statements
regarding  Oshkosh  Truck  Corporation's  (the  "Company" or  "Oshkosh")  future
financial position,  business strategy,  budgets,  projected costs and plans and
objectives of management for future operations, are forward-looking  statements.
In addition,  forward-looking  statements generally can be identified by the use
of  forward-looking  terminology  such as  "may",  "will",  "expect",  "intend",
"estimates",  "anticipate",  "believe", "should", "plans", or "continue", or the
negative  thereof or  variations  thereon or similar  terminology.  Although the
Company believes the expectations  reflected in such forward-looking  statements
are reasonable,  it can give no assurance that such  expectations  will prove to
have been correct.  Important  factors that could cause actual results to differ
materially from the Company's  expectations  include,  without  limitation,  the
following:  (1) the consequences of financial leverage;  (2) the cyclical nature
of the construction  industry; (3) the risks related to reductions or changes in
government  expenditures;  (4) the uncertainty inherent in government contracts;
(5) the challenges of integration of acquired businesses;  (6) competition;  (7)
disruptions in the supply of parts or components from sole source  suppliers and
subcontractors;  (8) product liability and warranty claims;  (9) labor relations
and market conditions;  and (10) unanticipated events relating to resolving Year
2000  issues.  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.

                              RESULTS OF OPERATIONS

Fiscal 1998 Compared to Fiscal 1997

    The Company reported net income of $15.1 million, or $1.77 per share, on net
sales of $902.8 million for the year ended  September 30, 1998,  compared to net
income of $10.0 million,  or $1.17 per share, on sales of $683.2 million for the
year ended September 30, 1997. Fiscal 1998 results include seven months of sales
and earnings of McNeilus Companies,  Inc.  ("McNeilus"),  a leading manufacturer
and marketer of rear-discharge concrete mixers for the construction industry and
refuse truck bodies for the waste services industry in the United States,  which
was acquired on February 26, 1998 (see  Acquisitions).  Fiscal 1998 results were
adversely affected by after-tax charges of $5.6 million,  including $1.2 million
related to early repayment of debt,  $3.5 million  related to impairment  losses
with respect to the Company's  Florida  manufacturing  facilities and its Summit
brand  mixer  system  technology  intangible  asset  (see  Note 13 to  Notes  to
Consolidated  Financial  Statements) and $0.9 million of  organization  start-up
costs incurred in connection with  establishing a lease  financing  partnership.
These charges were partially offset by a $2.1 million after-tax gain on the sale
of an interest in a Mexican bus manufacturer.

    Sales of commercial products in fiscal 1998 were $653.8 million, an increase
of $259.2  million,  or 65.7%,  from  fiscal  1997,  largely  as a result of the
inclusion of McNeilus sales of $240.0 million since the date of its  acquisition
and a $25.6 million increase in sales of Pierce Manufacturing,  Inc. ("Pierce").
Commercial  export sales increased $13.9 million to $34.6 million in fiscal 1998
compared to fiscal  1997,  primarily as a result of increases in exports of fire
apparatus by Pierce  following the  introduction of Pierce products to Oshkosh's
international  dealer network.  Sales of defense products totaled $249.0 million
in fiscal 1998, a decrease of $39.6 million, or 13.7%,  compared to fiscal 1997.
The decrease in defense  sales is primarily  due to a decline in heavy  tactical
truck procurement by the U.S. Department of Defense (the "DoD"). Fiscal 1998 and
1997 defense sales included $32.0 million and $41.4  million,  respectively,  of
ISO-Compatible  Palletized  Flatracks  ("IPF")  for  which  the  production  was
subcontracted to Steeltech Manufacturing,  Inc. ("Steeltech"). This contract was
completed in July 1998.  Company  management  expects  that its  defense-related
sales  will  decline by  approximately  $20.0 to $30.0  million in fiscal  1999.
Defense export sales  decreased to $0.5 million in fiscal 1998 compared to $16.6
million in fiscal 1997.  Fiscal 1997 defense  export sales include $13.0 million
from a sale of Heavy  Expanded  Mobility  Tactical Truck  ("HEMTT")  vehicles to
Taiwan.  Company management expects that its defense-related  sales will decline
by approximately $20.0 to $30.0 million in fiscal 1999.

    Gross income in fiscal 1998 totaled $136.4  million,  or 15.1% of net sales,
compared to $88.8 million,  or 13.0% of net sales,  in fiscal 1997. The increase
in gross  income  and  gross  margins  in  fiscal  1998 was  principally  due to
inclusion of McNeilus operating results since the date of its acquisition.


                                       1

    Operating  expenses  totaled $87.7 million,  or 9.7% of net sales, in fiscal
1998  compared  to $60.1  million,  or 8.8% of net  sales in  fiscal  1997.  The
increase  principally  reflects the  expenses of McNeilus  since the date of its
acquisition.  Operating  expenses  also were  adversely  impacted by net pre-tax
charges of $2.4  million  involving  the  impairment  of the  Company's  Florida
manufacturing  facility  ($3.9  million) and the  impairment of its Summit brand
mixer system  technology  intangible asset ($1.9 million),  which were partially
offset  by the  gain  on  sale  of  the  Company's  interest  in a  Mexican  bus
manufacturer ($3.4 million).

    Interest expense increased to $21.5 million in fiscal 1998 compared to $12.7
million in fiscal 1997 as a result of financing the McNeilus acquisition.

    The provision for income taxes in fiscal 1998 was $12.7 million, or 44.2% of
pre-tax income,  compared to $6.5 million, or 39.4% of pre-tax income, in fiscal
1997. The effective income tax rate in fiscal 1998 and fiscal 1997 was adversely
affected  by   non-deductible   goodwill  of  $4.2  million  and  $2.6  million,
respectively,  related  to the  acquisitions  of  Pierce in  September  1996 and
McNeilus in February 1998.  Fiscal 1997 also benefited from the reversal of $0.9
million of prior years' provisions for income taxes.

    Equity in earnings of  unconsolidated  partnership of $0.3 million in fiscal
1998  represents the Company's  after-tax share of income of the lease financing
partnership.  These  results  include the  Company's  share of the  write-off of
organization costs ($1.5 million pre-tax,  $0.9 million  after-tax)  incurred by
the  partnership  in  fiscal  1998.  See Note 12 of the  Notes  to  Consolidated
Financial Statements.

    The $1.2  million  after-tax  extraordinary  charge  recorded in fiscal 1998
represents  the write-off of deferred  financing  costs for that portion of debt
prepaid during the year.

Fiscal 1997 Compared to Fiscal 1996

    The Company  reported net income of $10.0  million,  or $1.17 per share,  on
sales of $683.2 million for the year ended September 30, 1997, compared to a net
loss of $3.1  million,  or $0.35 per share,  on sales of $413.5  million for the
year ended  September 30, 1996.  The fiscal 1997 results  include a full year of
sales and earnings of Pierce, a leading manufacturer and marketer of fire trucks
and other fire apparatus in the U.S.,  which was acquired on September 18, 1996.
The fiscal 1996 results were  adversely  affected by after-tax  charges of $11.3
million,  including  $3.2 million  related to the IPF  subcontract to Steeltech,
$3.5 million associated with the Company's Mexican bus affiliates,  and warranty
and other  related  costs of $4.6  million.  In fiscal  1996,  the Company  also
recognized  after-tax  benefits  of $2.0  million on the  reversal of income tax
provisions and related accrued interest.

    Sales of both  commercial  and  defense  products  increased  in fiscal 1997
compared to fiscal 1996. Commercial sales in fiscal 1997 were $394.6 million, an
increase of $232.6 million, or 143.6% from 1996, principally due to inclusion of
a full year of Pierce sales in fiscal  1997.  Commercial  export  sales  totaled
$20.7 million and $20.4 million,  respectively,  in fiscal 1997 and fiscal 1996.
Sales of defense  products totaled $288.6 million in fiscal 1997, an increase of
$37.2 million, or 14.8%,  compared to fiscal 1996. The increase in defense sales
was  primarily  due to an increase in IPF sales which were produced by Steeltech
(which  increased  from $8.7  million in fiscal 1996 to $41.4  million in fiscal
1997).  Defense  export  sales also  increased  to $16.6  million in fiscal 1997
compared to $2.1 million in fiscal 1996.

    Gross  income in  fiscal  1997  totaled  $88.8  million,  or 13.0% of sales,
compared to $35.1  million,  or 8.5% of sales,  in fiscal 1996.  The increase in
gross income in fiscal 1997 was  principally  due to increased sales volume as a
result of the acquisition of Pierce.  In addition,  fiscal 1996 gross income was
reduced by pre-tax charges of $5.1 million related to production delays and cost
overruns associated with the IPF subcontract to Steeltech and increased warranty
and other related costs of $5.5 million (pre-tax).

    Operating  expenses totaled $60.1 million,  or 8.8% of sales, in fiscal 1997
compared to $38.7  million,  or 9.4% of sales,  in fiscal 1996.  The increase in
operating expenses in fiscal 1997 related  principally to the operating expenses
of Pierce and  amortization of goodwill and other intangible  assets  associated
with the acquisition of Pierce.  The Company  recognized pre-tax charges of $3.2
million in fiscal 1996 to write off its investment in Steeltech and to write off
its  remaining   investments  and  advances  associated  with  its  Mexican  bus
affiliates due to prolonged  weakness in the Mexican economy and continuing high
losses and high leverage reported by the Mexican affiliates.

     Interest expense increased to $12.7 million in fiscal 1997 compared to $0.9
million in fiscal 1996 as a result of the financing for the Pierce acquisition.

    Miscellaneous   expense  was  $0.3  million  in  fiscal  1997   compared  to
miscellaneous income of $1.5 million in fiscal 1996. The miscellaneous income in
fiscal 1996 arose  primarily  from the reversal of accrued  interest  related to
income taxes.


                                       2

    The provision for income taxes in fiscal 1997 was $6.5 million,  or 39.4% of
pre-tax income,  compared to a credit for income taxes of $1.7 million in fiscal
1996.  Fiscal 1997 and fiscal 1996  benefited  from the reversal of $0.9 million
and $1.0 million,  respectively, of prior years' provisions for income taxes. In
addition, the effective income tax rate in fiscal 1997 was adversely affected by
non-deductible goodwill of $2.6 million arising from the Pierce acquisition.

    The $2.9 million after-tax loss from  discontinued  operations ($4.7 million
pre-tax) in fiscal 1996  resulted  from the  write-off  of  receivables  of $2.6
million  (pre-tax)  related to the Company's  Mexican bus  affiliates and from a
$2.1 million pre-tax charge for additional warranty and other related costs with
respect to the Company's  former U.S.  chassis  business  which was sold in June
1995.

Acquisitions

    On February  26, 1998,  the Company  acquired for cash all of the issued and
outstanding  capital stock of McNeilus and entered into related  non-compete and
ancillary agreements for $217.6 million,  including acquisition costs and net of
cash  acquired.  The  acquisition  was financed from  borrowings  under a Senior
Credit  Facility and the issuance of Senior  Subordinated  Notes.  McNeilus is a
leading  manufacturer  and marketer of  rear-discharge  concrete  mixers for the
construction industry and refuse truck bodies for the waste services industry in
the United States. On December 19, 1997, the Company,  through Pierce,  acquired
certain  inventory,  machinery  and  equipment,  and  intangible  assets of Nova
Quintech,  a division of Nova Bus Corporation  ("Nova Quintech") using available
cash for $3.5 million.  Nova Quintech was engaged in the manufacture and sale of
aerial devices for fire trucks.

    On September 18, 1996,  the Company  acquired for cash all of the issued and
outstanding stock of Pierce, a leading  manufacturer and marketer of fire trucks
and other fire apparatus in the U.S. The  acquisition  price of $156.9  million,
including  acquisition  costs  and  net of  cash  acquired,  was  financed  from
borrowings under a bank credit facility.  On November 9, 1995, Oshkosh,  through
its wholly  owned  subsidiary,  Summit  Performance  Systems,  Inc.  ("Summit"),
acquired the inventory, land, buildings, machinery and equipment, and technology
of Friesz  Manufacturing  Company  ("Friesz"),  a manufacturer of concrete mixer
systems and related  after-market  replacement  parts,  using available cash for
$3.9 million.

                               FINANCIAL CONDITION

Year Ended September 30, 1998

    During  fiscal  1998,  cash  decreased  by $19.6  million to $3.6 million at
September  30,  1998.  Cash  available  at the  beginning  of the  year of $23.2
million,  $11.1 million of cash equivalents  acquired from McNeilus and not used
to  reduce  the  McNeilus  acquisition   indebtedness  and  cash  provided  from
operations  of $79.9  million were used  primarily to fund $78.0 million of debt
repayments  (including  $25.0 million prior to the  acquisition of McNeilus),  a
$16.3 million  reduction of the Revolving  Credit  Facility,  the acquisition of
Nova Quintech for $3.5 million,  property, plant and equipment additions of $8.6
million and dividends of $4.2 million.  The Company  borrowed  $347.3 million in
February 1998 ($225.0 million under a  multi-tranche  Senior Term Loan Facility,
$100.0 million of Senior Subordinated Notes and $22.3 million under a new $100.0
million  Revolving  Credit  Facility).  Borrowings  were  utilized to  refinance
outstanding  indebtedness  under the Company's  previous credit facility ($110.0
million), close the McNeilus transaction ($249.5 million consideration plus $6.0
million in acquisition costs less cash acquired of $37.9 million,  $11.1 million
of which was  temporarily  invested at the  acquisition  date),  and to pay $8.6
million of debt issuance costs.

Year Ended September 30, 1997

    During  fiscal 1997,  cash  increased  $23.1  million.  Cash  provided  from
operating activities of $65.8 million was used primarily to fund $6.3 million of
property,  plant and equipment  additions,  $1.7 million of payments  related to
discontinued operations,  $22.9 million of long-term debt payments, $6.5 million
of  purchases of Common  Stock and Common  Stock  warrants  (net of stock option
exercise proceeds) and $4.2 million of dividends.

Liquidity and Capital Resources

    The Company had approximately $81.9 million of unused availability under the
terms of its Revolving  Credit  Facility as of September 30, 1998. 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 cash flow from  operations  and
borrowings under the Senior Credit Facility.  Based upon current and anticipated
future  operations,  the Company believes capital  resources will be adequate to
meet future working capital, debt service and other capital requirements for the


                                       3

foreseeable  future.  There can be no  assurance,  however,  that the  Company's
business  will  generate  cash flow  that,  together  with the other  sources of
capital, will enable the Company to meet those requirements.

    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 of the
Company's  construction  products.  If received, an award of the Medium Tactical
Truck Replacement ("MTTR") contract or any other major DoD contract would likely
entail  increases  in the  Company's  working  capital  needs as it uses working
capital to produce vehicles or other equipment for shipment.

    The Senior Credit  Facility and the Senior  Subordinated  Notes pose various
restrictions  and  covenants  on the Company  that could  potentially  limit the
Company's ability to respond to market conditions,  to provide for unanticipated
capital  investments,  to raise  additional  debt or equity  capital  or to take
advantage  of  business  opportunities.  See  Note 4 to  Notes  to  Consolidated
Financial Statements.

    The Senior Credit Facility  accrues  interest at variable rates. The Company
presently has no plans to enter into interest  rate swap  arrangements  to limit
its exposure to future increases in interest rates.

    The Company's  capital  expenditures  for fiscal years 1999 through 2001 are
expected to be approximately $12.0 to $15.0 million annually.

Year 2000

General

     The Company  commenced a corporate-wide  Year 2000 project ("Project 2000")
in 1997 to address  issues with respect to the ability of computer  programs and
embedded computer chips to distinguish  between the years 1900 and 2000. Project
2000 is on schedule in all material  respects.  All of the Company's  principal,
enterprise  resource  planning  systems are  scheduled  to be Year 2000 ready by
March 31, 1999. Other information systems that are believed to pose lesser risks
in the event of Year 2000  failure are  scheduled  to be upgraded or replaced by
mid-1999.  Issues with respect to embedded  computer  chips will  continue to be
addressed  throughout 1999 based on a prioritization  of risks.  Tests have been
and will continue to be conducted with respect to information systems, telephone
systems,  manufacturing  equipment,  Company-produced  trucks and  equipment and
other  systems and  equipment  which might  exhibit Year 2000 issues in order to
determine the extent of any continuing corrective action required.

Project 2000  

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

    At September 30, 1998, the inventory and priority assessment phases for each
area of Project 2000 had been  completed.  Material  items are those believed by
the  Company to have a risk  involving  the safety of  individuals,  or that may
cause damage to property or affect revenues and expenses.

    Infrastructure  and  Applications  Software--As  the Company  addresses  its
infrastructure and applications software, it tests and then upgrades or replaces
the affected hardware and systems software, as necessary.  The Company maintains
two  enterprise  resource  planning  ("ERP")  computer  systems  at its  Oshkosh
operations and one system each at its Pierce,  McNeilus and Florida  operations.
The Company installed an upgraded release of software (which is certified by the
software vendor as being Year 2000 ready) to its ERP system for truck operations
in Oshkosh in July 1998. Programming to upgrade the remaining Oshkosh ERP system
for its parts operations is targeted to be completed by December 31, 1998. As of
November 1, 1998, Pierce was approximately two-thirds complete with respect to a
project to replace all of its  hardware and  business  systems with a new,  Year
2000 ready,  ERP system and related  hardware.  This  project is  scheduled  for
completion by March 31, 1999.  McNeilus installed an upgraded release to its ERP
systems in August and September 1998.  Validation  testing at McNeilus to assure
that the upgrade is Year 2000 ready is  scheduled  for 


                                       4

completion by March 31, 1999. The Company is planning the  consolidation  of its
Florida computer  operations into Oshkosh's computer operations by September 30,
1999 and, accordingly, will not upgrade the ERP systems currently in use at this
facility.

    Other  infrastructure  and  applications  software,   including  engineering
systems,  are  believed  to  pose  lesser  risks  in  the  event  of  Year  2000
noncompliance  due to a  wider  range  of  less  disruptive  commercial  options
available to cure  noncompliance.  The Company is  generally  in the  assessment
phase as it relates to non-ERP  infrastructure  and  applications  software  and
plans to upgrade or replace all such non-compliant systems by June 30, 1999.

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

    PC&I--The  Company  expects to complete the  assessment of all PC&I embedded
computer chips by December 31, 1998. Certain systems, such as telephone systems,
have been upgraded to be Year 2000 ready, or are planned to be upgraded by March
31, 1999.  Current  indications  are that the Company's  critical  equipment and
systems  will not require  material  upgrades or  replacements.  The testing and
necessary improvements of PC&I equipment will continue throughout 1999.

    External  Parties--The  Company is surveying all parts and chassis suppliers
to assess the Year 2000  readiness of their products and business  systems.  The
Company's largest  suppliers are large public companies and, as such,  generally
have  significant  projects  underway  similar to Project 2000.  There can be no
assurance that these suppliers or the Company's  smaller suppliers will not have
Year 2000 issues with their processes or business  systems that ultimately could
have a material effect on the Company in spite of such projects. Where suppliers
are deemed to pose  significant  risk to the  Company,  alternate  suppliers  or
contingency plans are being developed.

    The Company  does not  maintain  significant  computer  interfaces  with its
customers,  except with the DoD,  where  invoices  and  remittances  are sent by
electronic  data  interchange.  The DoD has not  provided  the Company  with any
assurances  that its systems are Year 2000  compliant,  or whether DoD  computer
interfaces with other U.S.  government  entities are Year 2000 ready. Should the
DoD encounter Year 2000  difficulties,  the Company's sales and cash flows could
be  materially  adversely  affected.  There  also can be no  assurance  that the
Company's  other  customers  will not lose business or otherwise  encounter Year
2000 issues that could ultimately affect the sales and earnings of the Company.

Costs    

    Based on the Company's  assessment to date and considering  known items, the
total  cost   associated   with  required   hardware,   equipment  and  software
modifications  to become  Year 2000 ready is not  expected to be material to the
Company's  financial  position.  The total estimated  capital costs (which would
have been incurred  regardless of Year 2000 issues and which have the incidental
consequence of Year 2000 readiness) and period expenses of Project 2000 are $8.0
million and $0.6 million,  respectively, of which $5.0 million and $0.5 million,
respectively,  have been expended as of September 30, 1998.  Approximately  $7.3
million of the  estimated  capital  costs relate to the  replacement  of all the
hardware and business  systems at Pierce,  which is scheduled for  completion by
March  31,  1999.  To date,  none of the  Company's  other  information  systems
projects have been delayed due to Project 2000.

Risks    

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


                                       5

of  its  material  External  Parties.   The  Company  believes  that,  with  the
installation  of new or upgraded ERP business  systems and completion of Project
2000 as  scheduled,  the  possibility  of  significant  interruptions  of normal
operations  should be reduced.  The  Company is in the  process of  establishing
contingency  plans in the event that any  unexpected  issues arise when the Year
2000 arrives.


New Accounting Standards

     In June 1998, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting  Standards ("SFAS") No. 133,  "Accounting for
Derivative  Instruments and Hedging Activities," which is required to be adopted
in years beginning after June 15, 1999.  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 results of operations or on the
financial position of the Company.

    In June 1997, the FASB also issued SFAS No. 131, "Disclosures about Segments
of an  Enterprise  and  Related  Information."  SFAS  No.  131  establishes  the
standards  for the manner in which  public  enterprises  are  required to report
financial  and  descriptive  information  about their  operating  segments.  The
statement  defines  operating  segments as components of an enterprise for which
separate financial  information is available and evaluated  regularly as a means
for  assessing  segment  performance  and  allocating  resources to segments.  A
measure  of profit or loss,  total  assets  and other  related  information  are
required to be disclosed for each operating segment. In addition, this statement
requires the annual disclosure of information  concerning  revenues derived from
the  enterprise's  products or services,  countries in which it earns revenue or
holds assets,  and major  customers.  The statement is also effective for fiscal
years  beginning  after December 15, 1997. The adoption of SFAS No. 131 will not
affect the  Company's  results of  operations  or financial  position,  but will
affect the disclosure of its segment information.

    In June  1997,  the FASB  issued  SFAS  No.  130,  "Reporting  Comprehensive
Income." SFAS No. 130  establishes  the  standards for reporting and  displaying
comprehensive income and its components (revenues,  expenses, gains, and losses)
as part of a full set of financial statements.  This statement requires that all
elements of  comprehensive  income be reported in a financial  statement that is
displayed with the same prominence as other financial statements.  The statement
is effective  for fiscal years  beginning  after  December 15, 1997.  Since this
statement applies only to the presentation of comprehensive  income, it will not
have any impact on the Company's  results of operations,  financial  position or
cash flows.

Customers and Backlog

    Sales to the DoD comprised  approximately 28% of the Company's net sales for
fiscal  1998.  No  other  single  customer  accounted  for  more  than 2% 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 September 30, 1998 was $377.5 million  compared to
$361.1 million at September 30, 1997. Backlog related to DoD contracts decreased
by $94.1  million  in 1998  compared  to 1997 due to the  completion  of the IPF
contract and because the Company's  family  contracts are coming up for renewal.
The  Company's  fire and emergency and  commercial  backlogs  increased by $51.2
million and $59.3 million,  respectively,  generally due to higher sales volumes
for Pierce and due to the  inclusion of McNeilus in 1998.  Substantially  all of
the Company's backlog pertains to fiscal 1999 business.

    Reported  backlog  excludes  purchase options and announced orders for which
definitive  contracts have not been  executed.  Additionally,  backlog  excludes
unfunded  portions of DoD long-term family  contracts.  Backlog  information and
comparisons  thereof as of  different  dates may not be accurate  indicators  of
future  sales or the ratio of the  Company's  future sales to the DoD versus its
sales to other customers.

Subsequent Event

    On December 8, 1998,  the Wisconsin  Court of Appeals  ordered a state court
judge to reinstate a jury verdict against the Company  awarding damages totaling
approximately  $4.5 million plus interest to Super Steel  Products  Corporation,
the  Company's  former  supplier of mixer systems for  front-discharge  concrete
mixer trucks (see Note 11 to Notes to Consolidated  Financial  Statements).  The
Company intends to petition for review of this decision by the Wisconsin Supreme
Court.  The ultimate  outcome of this matter  cannot be predicted at the present
time.  At September  30, 1998,  the Company does not have a reserve  relating to
this matter.


                                       6

Market Risk

    The Company's  primary market risk  exposures  consist of interest rate risk
from its fixed and  variable  rate  long-term  debt and  foreign  currency  risk
resulting from multi-unit sales contracts denominated in foreign currencies.

    The Company's interest expense is sensitive to changes in the interest rates
in the U.S. and off-shore markets. In this regard, changes in U.S. and off-shore
interest  rates affect  interest  payable on the Company's  long-term  borrowing
under its  Senior  Credit  Facility  (see Note 4 to the  Consolidated  Financial
Statements).  Likewise,  changes in U.S. interest rates affect the fair value of
the Company's $100 million  Senior  Subordinated 8 3/4% Notes due March 1, 2008.
Increases in interest rates generally result in a reduction in the fair value of
the  long-term,  fixed-rate  notes (and  decreases in interest  rates  generally
result in an increase in the fair value of the long-term, fixed-rate notes). The
Company has not historically utilized derivative securities to fix variable rate
interest  obligations  or to  make  fixed-rate  interest  obligations  variable.
Generally,  if short-term interest rates averaged 2% more in fiscal 1999 than in
fiscal 1998, the Company's  interest expense would increase,  and pre-tax income
would decrease by  approximately  $3 million.  Similarly,  the fair value of the
Company's $100 million fixed rate,  long-term notes at September 30, 1998, would
decrease by $12 million.  These amounts are determined by considering the impact
of the hypothetical  interest rates on the Company's  borrowing cost, but do not
consider  the effects of the reduced  level of overall  economic  activity  that
could exist in such an  environment.  Further,  in the event of a change of such
magnitude,  management  would  likely  take  actions to mitigate  the  Company's
exposure to the change.  However, due to the uncertainty of the specific actions
that  would be taken and  their  possible  effects,  the  foregoing  sensitivity
analysis assumes no changes in the Company's financial structure.

    The  Company's  operations  consist of  manufacturing  in the U.S. and sales
activities in the U.S. and in various foreign  jurisdictions.  Export sales were
less than 4% of overall sales in fiscal 1998. Generally, the Company attempts to
seek payment in U.S.  dollars for large,  multi-unit  sales contracts which span
several months or years. From time to time, the Company has entered into foreign
exchange forward  contracts to minimize foreign currency risk in sales contracts
denominated in currency other than U.S.  dollars.  Foreign currency  denominated
transactions are immaterial to the Company's operations.


                                       7



                REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

Board of Directors
Oshkosh Truck Corporation

We have audited the  accompanying  consolidated  balance sheets of Oshkosh Truck
Corporation  (the  Company) as of September  30, 1998 and 1997,  and the related
consolidated  statements of income (loss),  shareholders'  equity and cash flows
for each of the three  years in the  period  ended  September  30,  1998.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the consolidated  financial  position of the Company at
September 30, 1998 and 1997, and the consolidated  results of its operations and
its cash flows for each of the three  years in the period  ended  September  30,
1998, in conformity with generally accepted accounting principles.

                                             ERNST & YOUNG LLP

Milwaukee, Wisconsin
October 30, 1998, except for
    Note 11, as to which the date
    is December 8, 1998


                                       8


                                             OSHKOSH TRUCK CORPORATION
                                     Consolidated Statements of Income (Loss)


                                                                  Fiscal Year Ended September 30,
                                                                  1998         1997          1996
                                                                  (In thousands, except per share
                                                                              amounts)
Continuing operations:
                                                                                        
     Net sales............................................      $ 902,792    $  683,234   $  413,455
     Cost of  sales.......................................        766,348       594,390      378,376
                                                                  -------       -------      -------
          Gross income....................................        136,444        88,844       35,079

Operating expenses:
     Selling, general and administrative..................         69,728        47,742       32,205
     Engineering research and development.................          9,681         7,847        6,304
     Amortization of goodwill and other intangibles.......          8,315         4,470          171
                                                                  -------       -------      -------
           Total  operating expenses......................         87,724        60,059       38,680
                                                                  -------       -------      -------

Operating income (loss)...................................         48,720        28,785       (3,601)

Other income (expense):
    Interest expense......................................        (21,490)      (12,722)        (929)
    Interest income.......................................          1,326           717        1,040
    Miscellaneous, net....................................             92          (278)       1,508
                                                                  -------       -------      -------
                                                                  (20,072)      (12,283)       1,619
                                                                  -------       -------      -------
Income (loss) from continuing operations before income                                                
   taxes, equity in earnings of unconsolidated partnership                                            
   and extraordinary item.................................         28,648        16,502       (1,982)
Provision (credit) for income taxes.......................         12,655         6,496       (1,741)
                                                                  -------       -------      -------
                                                                   15,993        10,006         (241)
Equity in earnings of unconsolidated partnership, net of                                              
   income taxes of $166...................................            260            --           --
                                                                  -------       -------      -------
Income (loss) from continuing operations..................         16,253        10,006         (241)
Discontinued operations--loss on disposal of operations, net                                           
   of income tax benefit of $1,827........................             --            --       (2,859)
Extraordinary charge for early retirement of debt, net of                                             
   income tax benefit of $757.............................         (1,185)           --           --
                                                                  -------       -------      -------
Net income (loss) ........................................      $  15,068    $   10,006   $   (3,100)
                                                                  =======       =======      ======= 

Earnings (loss) per share:
    Continuing operations.................................      $    1.93    $     1.18   $    (0.03)
    Discontinued operations...............................             --            --        (0.32)
    Extraordinary item....................................          (0.14)           --           --
                                                                  -------       -------      -------
    Net income (loss) ....................................      $    1.79    $     1.18   $    (0.35)
                                                                  =======       =======      ======= 
Earnings (loss) per share assuming dilution:
    Continuing operations.................................      $    1.91    $     1.17   $    (0.03)
    Discontinued operations...............................            --             --        (0.32)
    Extraordinary item....................................          (0.14)           --           --
                                                                  -------       -------      -------
    Net income (loss) ....................................      $    1.77    $     1.17   $    (0.35)
                                                                  =======       =======      ======= 


                                              See accompanying notes.


                                       9


                           OSHKOSH TRUCK CORPORATION

                          Consolidated Balance Sheets

                                                          September 30,
                                                        1998           1997
                                                          (In thousands)
  Assets                                                           
  Current assets:                                                  
      Cash and cash equivalents................       $  3,622       $ 23,219
      Receivables, net.........................         80,982         81,235
      Inventories..............................        149,191         76,497
      Prepaid expenses.........................          3,768          3,405
      Deferred income taxes....................         12,281          9,479
                                                       -------        -------
         Total current assets..................        249,844        193,835
  Deferred charges.............................            342          1,067
  Investment in unconsolidated partnership.....         13,496             --
  Other long-term assets.......................         13,856          6,660
  Property, plant and equipment:                                   
      Land.....................................          7,574          7,172
      Buildings................................         64,566         42,220
      Machinery and equipment..................         84,643         78,270
                                                       -------        -------
                                                       156,783        127,662
      Less accumulated depreciation............        (75,947)       (72,174)
                                                       -------        -------
         Net property, plant and equipment.....         80,836         55,488
  Goodwill and other intangible assets, net....        326,665        163,344
                                                       -------        -------
  Total assets.................................       $685,039       $420,394
                                                       =======        =======


  Liabilities and Shareholders' Equity                             
  Current liabilities:                                             
      Accounts payable.........................       $ 65,171       $ 48,220
      Floor plan notes payable.................         11,645             --
      Customer advances........................         44,915         30,124
      Payroll-related obligations..............         24,124         15,157
      Accrued warranty.........................         15,887         12,320
      Other current liabilities................         43,498         22,901
      Current maturities of long-term debt.....          3,467         15,000
                                                       -------        -------
           Total current liabilities...........        208,707        143,722
  Long-term debt...............................        277,337        120,000
  Postretirement benefit obligations...........         10,935         10,147
  Deferred income taxes........................         47,832         22,452
  Other long-term liabilities..................          8,932          3,173
  Shareholders' equity:                                            
      Class A Common Stock.....................              3              4
      Common Stock.............................             90             89
      Paid-in capital..........................         14,712         13,591
      Retained earnings........................        130,959        120,085
                                                       -------        -------
                                                       145,764        133,769
      Cost of Common Stock in treasury.........        (12,664)       (12,869)
      Minimum pension liability adjustment.....         (1,804)            --
                                                       -------        -------
          Total shareholders' equity...........        131,296        120,900
                                                       -------        -------
  Total liabilities and shareholders' equity...       $685,039       $420,394
                                                       =======        =======

                            See accompanying notes.


                                       10



                                             OSHKOSH TRUCK CORPORATION

                                  Consolidated Statements of Shareholders' Equity

                                                                                Cost of       Minimum   
                                                                                Common        Pension   
                                            Common      Paid-In    Retained    Stock in      Liability
                                             Stock      Capital    Earnings    Treasury     Adjustment    Total
                                                    (In thousands, except share and per share amounts)

                                                                                            
 Balance at September 30, 1995........       $ 93       $16,533    $ 121,697   $  (3,403)    $(1,507)   $ 133,413
 Net loss.............................         --            --       (3,100)         --          --       (3,100)
 Cash dividends:                                                                                        
     Class A Common Stock
         ($.435 per share)............         --            --         (177)         --          --         (177)
     Common Stock ($.500 per share)...         --            --       (4,174)         --          --       (4,174)
 Purchase of Common Stock for treasury         --            --           --      (5,618)         --       (5,618)
 Exercise of stock options............         --            43           --         225          --          268
 Termination of incentive compensation
     awards...........................         --          (517)          --          --          --         (517)
 Minimum pension liability adjustment.         --            --           --          --       1,507        1,507
                                            -----       -------      -------     -------     -------      -------      
 Balance at September 30, 1996........         93        16,059      114,246      (8,796)         --      121,602
                                            
 Net income...........................         --            --       10,006          --          --       10,006
 Cash dividends:                                                                                        
     Class A Common Stock
         ($.435 per share)............         --            --         (177)         --          --         (177)
     Common Stock ($.500 per share)...         --            --       (3,990)         --          --       (3,990)
 Purchase of Common Stock for treasury         --            --           --      (4,246)         --       (4,246)
 Purchase of 1,250,000 stock warrants.         --        (2,504)          --          --          --       (2,504)
 Exercise of stock options............         --            36           --         173          --          209
                                            -----       -------      -------     -------     -------      -------
 Balance at September 30, 1997........         93        13,591      120,085     (12,869)         --      120,900
 Net income...........................         --            --       15,068          --          --       15,068
 Cash dividends:                                                                                        
     Class A Common Stock                                                                                         
         ($.435 per share)............         --            --         (153)         --          --         (153)
     Common Stock ($.500 per share)...         --            --       (4,041)         --          --       (4,041)
 Exercise of stock options............         --           255           --        (217)         --           38
 Tax effect of stock options exercised         --           468           --          --          --          468
 Issuance of Common Stock under                                                                                   
     incentive compensation plan......         --           398           --         422          --          820      
 Minimum pension liability adjustment.         --            --           --          --      (1,804)      (1,804)
                                            -----       -------      -------     -------     -------      -------
 Balance at September 30, 1998........       $ 93       $14,712    $ 130,959   $ (12,664)    $(1,804)   $ 131,296
                                            =====       =======      =======     =======     =======      =======



                                      See accompanying notes.


                                       11


                                             OSHKOSH TRUCK CORPORATION

                                       Consolidated Statements of Cash Flows

                                                          Fiscal Year Ended September 30,
                                                          1998         1997         1996
                                                                 (In thousands)
Operating activities:                                                            
                                                                               
Income (loss) from continuing operations..........      $ 16,253     $ 10,006    $    (241)
Provision for impairment of assets................         5,800           --           --
Depreciation and amortization.....................        18,698       14,070        8,798
Write-off (gain from sale) of investments.........        (3,375)         200        4,125
Deferred income taxes.............................            26       (3,980)      (1,381)
Equity in earnings of unconsolidated partnership..          (427)          --           --
(Gain) loss on disposal of property, plant and                    
      equipment...................................           122          (43)          77
Changes in operating assets and liabilities:                                     
    Receivables, net..............................        20,900       (4,611)     (10,648)
    Inventories...................................         9,958       29,792      (25,071)
    Prepaid expenses..............................          (260)         214          469
    Deferred charges..............................           725        1,578          333
    Accounts payable..............................           956         (958)      13,314
    Floor plan notes payable......................       (11,377)          --           --
    Customer advances.............................        10,718        2,331          930
    Payroll-related obligations...................         3,480        2,314          213
    Accrued warranty..............................        (1,883)       3,378        2,094
    Other current liabilities.....................         6,750       10,893       (9,914)
    Other long-term liabilities...................         2,877          598          665
                                                        --------    ---------    ---------
        Net cash provided from (used for) operating               
            activities............................        79,941       65,782      (16,237)
Investing activities:                                                            
Acquisitions of businesses, net of cash acquired..      (221,144)          --     (160,838)
Additions to property, plant and equipment........        (8,555)      (6,263)      (5,355)
Proceeds from sale of investments.................         3,375           --           --
Proceeds from sale of property, plant and equipment        1,524          395        2,086
Increase in other long-term assets................        (3,817)      (1,532)      (2,124)
                                                        --------     ---------   ----------
      Net cash used for investing activities......      (228,617)      (7,400)    (166,231)
Net cash provided from (used for) discontinued                    
    operations....................................        (1,093)      (1,658)       4,743
Financing activities:                                                            
Net borrowings (repayments) of long-term debt.....       142,951      (22,882)     157,882
Debt issuance costs...............................        (8,641)          --           --
Purchase of Common Stock, Common Stock warrants and               
    proceeds from exercise of stock options, net..            38       (6,541)      (5,350)
Dividends paid....................................        (4,176)      (4,209)      (4,396)
                                                        --------     ---------   ----------
    Net cash provided from (used for) financing                   
        activities................................       130,172      (33,632)     148,136
                                                        --------     ---------   ----------
Increase (decrease) in cash and cash equivalents..       (19,597)      23,092      (29,589)
Cash and cash equivalents at beginning of period..        23,219          127       29,716
                                                        --------     ---------   ----------
Cash and cash equivalents at end of period........      $  3,622     $ 23,219    $     127
                                                        ========     =========   ==========

Supplemental disclosures:                                                                   
    Cash paid for interest........................      $ 17,240     $ 12,974    $     538
    Cash paid for income taxes....................        11,097        2,998        3,116



                                       See accompanying notes.


                                       12


                            OSHKOSH TRUCK CORPORATION

                   Notes to Consolidated Financial Statements
                               September 30, 1998
               (In thousands, except share and per share amounts)

1. Summary of Significant Accounting Policies

    Operations -- Oshkosh Truck  Corporation and its  wholly-owned  subsidiaries
(the  "Company" or  "Oshkosh")  is a leading  manufacturer  of a wide variety of
heavy  duty  specialized  trucks  and truck  bodies  predominately  for the U.S.
market.  The Company sells its products into three principal markets -- fire and
emergency,  defense,  and other commercial truck markets. The Company's fire and
emergency business is principally conducted through its wholly-owned subsidiary,
Pierce Manufacturing Inc. ("Pierce"). The Company's commercial truck business is
principally conducted through its wholly-owned  subsidiary,  McNeilus Companies,
Inc.  ("McNeilus").  The defense  business  and certain fire and  emergency  and
commercial truck  businesses are conducted  through the operations of the parent
company. McNeilus has an equity interest in Oshkosh/McNeilus  Financial Services
Partnership ("OMFSP") which provides lease financing to the Company's customers.

    Principles of Consolidation  and Presentation -- The consolidated  financial
statements  include  the  accounts  of  Oshkosh  Truck  Corporation  and all its
wholly-owned  subsidiaries  and are prepared in conformity  with U.S.  generally
accepted accounting principles.  The Company records its interest in OMFSP under
the equity method.  The  preparation of financial  statements in conformity with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting  period.  Actual  results  could  differ  from  those  estimates.  All
significant intercompany accounts and transactions have been eliminated.

    Cash and  Cash  Equivalents  -- The  Company  considers  all  highly  liquid
investments  with a maturity of three  months or less when  purchased to be cash
equivalents.  Cash  equivalents,  consisting  principally  of commercial  paper,
totaled $785 and $23,022 at September 30, 1998 and 1997, respectively.  The cost
of these  securities,  which are  considered  "available for sale" for financial
reporting purposes, approximates fair value at September 30, 1998 and 1997.

    Inventories  -- The  Company  values its  inventories  at the lower of cost,
computed principally on the last-in, first-out (LIFO) method, or market.

    Property,  Plant and Equipment -- Property, plant and equipment are recorded
at cost.  Depreciation  is  provided  over  the  estimated  useful  lives of the
respective  assets using accelerated and  straight-line  methods.  The estimated
useful lives range from 10 to 40 years for buildings and improvements and from 4
to 25 years for machinery and equipment.

    Deferred  Charges  --  Deferred  charges  include  certain  engineering  and
technical  support  costs  incurred in  connection  with  multi-year  government
contracts.  These costs are charged to cost of sales when the related project is
billable to the government,  or are amortized to cost of sales as base units are
delivered under the related contracts.

    Other  Long-Term  Assets  --  Other  long-term  assets  include  capitalized
software and related costs which are amortized on a straight-line  method over a
three-to-ten year period, deferred financing costs which are amortized using the
interest method over the term of the debt,  prepaid funding of pension costs and
certain investments.

    Goodwill  and  Other  Intangible  Assets -- The cost of  goodwill  and other
intangible  assets is  amortized  on a  straight-line  basis over the  estimated
periods benefited ranging from 5 to 40 years.

    Impairment  of Long-Lived  Assets -- Property,  plant and  equipment,  other
long-term  assets and  goodwill  and other  intangible  assets are  reviewed for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying amount may not be recoverable.  If the sum of the expected undiscounted
cash  flows is less than the  carrying  value of the  related  asset or group of
assets,  a loss is  recognized  for the  difference  between  the fair value and
carrying  value  of the  asset or group of  assets.  Such  analyses  necessarily
involve significant judgment. See Note 13.


                                       13


    Customer  Advances  --  Customer  advances  principally   represent  amounts
received  in advance of the  completion  of fire and  emergency  and  commercial
vehicles.  Most of these advances bear interest at variable rates  approximating
the prime rate.

    Revenue  Recognition  --  Sales  under  fixed-price  defense  contracts  are
recorded as units are accepted by the government. Change orders are not invoiced
until agreed upon by the government.  Recognition of profit on change orders and
on contracts that do not involve fixed prices is based upon estimates, which may
be revised  during the terms of the  contracts.  Sales to fire and emergency and
commercial  customers  are  recorded  when the goods or services are billable at
time of shipment or delivery of the trucks.

    Warranty -- Provisions  for  estimated  warranty and other related costs are
recorded at the time of sale and are  periodically  adjusted  to reflect  actual
experience.  Amounts expensed in fiscal 1998, 1997, and 1996 were $9,403, $9,658
and $7,741, respectively.

    Income Taxes -- Deferred  income  taxes are provided to recognize  temporary
differences  between the financial  reporting  basis and the income tax basis of
the Company's assets and liabilities using currently enacted tax rates and laws.

    Fair Values -- The carrying  amounts of  receivables,  accounts  payable and
long-term debt approximated fair value as of September 30, 1998 and 1997.

    Concentration  of Credit Risk --  Financial  instruments  which  potentially
subject  the  Company  to  significant  concentrations  of credit  risk  consist
principally of cash equivalents, trade accounts receivable and leases receivable
of OMFSP.

    The Company  maintains cash and cash equivalents,  investments,  and certain
other  financial  instruments  with various major  financial  institutions.  The
Company performs  periodic  evaluations of the relative credit standing of these
financial  institutions  and  limits  the  amount  of credit  exposure  with any
institution.

    Concentration  of credit  risk with  respect  to trade  accounts  and leases
receivable is limited due to the large number of customers and their  dispersion
across many geographic areas. However, a significant amount of trade receivables
are with the U.S. Government,  with companies in the ready-mix concrete industry
and with several large waste haulers in the United States.  The Company does not
currently foresee a credit risk associated with these receivables.

    Environmental  Remediation  Costs --  Statement  of Position  ("SOP")  96-1,
"Environmental  Remediation  Liabilities,"  became  effective for the Company in
fiscal  1997.  In  accordance  with SOP 96-1,  the  Company  accrues  for losses
associated  with  environmental  remediation  obligations  when such  losses are
probable  and   reasonably   estimable.   Costs  of  future   expenditures   for
environmental remediation obligations are not discounted to their present value.
Recoveries of environmental remediation costs from other parties are recorded as
assets when their  receipt is deemed  probable.  The  accruals  are  adjusted as
further information develops or circumstances change.

    Earnings  (Loss) Per Share -- Statement of  Financial  Accounting  Standards
("SFAS") No. 128,  "Earnings  per Share,"  became  effective  for the Company in
fiscal 1998.  SFAS No. 128 replaced the calculation of primary and fully diluted
earnings  per share with basic and diluted  earnings per share.  Unlike  primary
earnings per share,  basic earnings per share  excludes any dilutive  effects of
options, warrants and convertible securities. Earnings per share amounts for all
periods have been presented and, where appropriate,  restated to conform to SFAS
No. 128 requirements.

    The following table sets forth the computation of basic and diluted weighted
    average shares used in the per share calculations:


                                           Fiscal Year Ended September 30,
                                           1998         1997          1996
 Denominator for basic earnings per                
     share.........................      8,398,399    8,502,166     8,828,224
 Effect of dilutive options,                                                  
     warrants and incentive 
     compensation awards...........        107,934       43,916            --
                                         ---------    ---------     ---------
 Denominator for dilutive earnings
   per share.......................      8,506,333    8,546,082     8,828,224
                                         =========    =========     =========

                                       14


    New Accounting Standards -- In June 1998, the Financial Accounting Standards
Board issued SFAS No. 133,  "Accounting  for Derivative  Instruments and Hedging
Activities,"  which is required to be adopted in years  beginning after June 15,
1999.  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 results of operations or on the financial position of the Company.

    In June 1997, the Financial  Accounting Standards Board issued SFAS No. 131,
"Disclosures about Segments of an Enterprise and Related  Information." SFAS No.
131  establishes  the standards for the manner in which public  enterprises  are
required to report financial and descriptive  information  about their operating
segments.   The  statement  defines  operating  segments  as  components  of  an
enterprise for which separate  financial  information is available and evaluated
regularly as a means for assessing segment performance and allocating  resources
to  segments.  A measure  of  profit or loss,  total  assets  and other  related
information  are  required  to be  disclosed  for  each  operating  segment.  In
addition,   this  statement   requires  the  annual  disclosure  of  information
concerning  revenues  derived  from  the  enterprise's   products  or  services,
countries in which it earns revenue or holds assets,  and major  customers.  The
statement is effective for fiscal years  beginning  after December 15, 1997. The
adoption of SFAS No. 131 will not affect the  Company's  results of  operations,
financial  position or cash flows,  but will  affect the  disclosure  of segment
information.

    In June 1997, the Financial  Accounting Standards Board issued SFAS No. 130,
"Reporting  Comprehensive  Income." SFAS No. 130  establishes  the standards for
reporting and  displaying  comprehensive  income and its  components  (revenues,
expenses, gains, and losses) as part of a full set of financial statements. This
statement  requires that all elements of  comprehensive  income be reported in a
financial  statement  that is  displayed  with  the  same  prominence  as  other
financial  statements.  The  statement is effective  for fiscal years  beginning
after December 15, 1997.  Since this statement  applies only to the presentation
of comprehensive income, it will not have any impact on the Company's results of
operations, financial position or cash flows.

2. Balance Sheet Information
                                                           September 30,
                           Receivables                    1998        1997

             U.S. Government:                                       
                 Amounts billed.....................    $ 22,197    $ 34,399
                 Amounts unbilled...................          --       1,782
                                                         -------     -------
                                                          22,197      36,181
             Commercial customers...................      58,776      45,603
             Other..................................       2,077       1,421
                                                         -------     -------
                                                          83,050      83,205
             Less allowance for doubtful accounts...      (2,068)     (1,970)
                                                         -------     -------
                                                        $ 80,982    $ 81,235
                                                         =======     =======

    The  unbilled  amounts  represent  estimated  claims for  government-ordered
changes  which  will be  invoiced  upon  completion  of  negotiations  and price
adjustment  provisions  which will be invoiced  when they are agreed upon by the
government.

                                                             September 30,
                            Inventories                    1998        1997

             Finished products......................      $27,916     $ 6,430
             Partially finished products............       52,700      36,661
             Raw materials..........................       77,675      44,455
                                                          -------     -------
             Inventories at FIFO cost...............      158,291      87,546
             Less: Progress payments on U.S. 
                government  contracts...............           --      (2,988)
                                                          -------     -------
                  Excess of FIFO cost over LIFO cost       (9,100)     (8,061)
                                                         $149,191     $76,497
                                                          =======     =======


                                       15


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

                                                        September 30,
    Goodwill and Other Intangible Assets           1998              1997
                             Useful Lives                       
 Goodwill                  40 Years............  $212,746          $103,887
 Distribution network      40 Years............    63,800            53,000
 Non-compete agreements    15 Years............    38,000                --
 Other                     5-40 Years..........    24,860            11,098
                                                  -------           -------
                                                  339,406           167,985
 Less accumulated amortization............        (12,741)           (4,641)
                                                  -------           -------
                                                 $326,665          $163,344
                                                  =======           =======

    The Company engaged third party business  valuation  appraisers to determine
the fair value of the distribution network in connection with its acquisition of
Pierce (see Note 3). The Company  believes  Pierce  maintains  the largest North
American fire apparatus  distribution  network and has exclusive  contracts with
each distributor related to the fire apparatus product offerings manufactured by
Pierce. To establish the useful lives of the distribution  network, a historical
turnover analysis was performed.

    On February 26, 1998,  concurrent with the Company's acquisition of McNeilus
(see Note 3), the Company and BA Leasing & Capital Corporation ("BALCAP") formed
OMFSP, a general  partnership,  for the purpose of offering  lease  financing to
customers of the Company. Each partner contributed existing lease assets (and in
the case of the Company, related notes payable to third party lenders which were
secured by such leases) to capitalize the partnership.  Leases and related notes
payable  contributed by the Company were originally  acquired in connection with
the McNeilus acquisition.

    OMFSP  manages the  contributed  assets and  liabilities  and engages in new
vendor lease  business  providing  financing  to  customers of the Company.  The
partners finance purchases of trucks to be leased to user-customers by investing
equity in an  amount  equal to  approximately  11.0% to 14.0% of the cost of the
trucks.  Banks  and other  financial  institutions  lend to OMFSP the  remaining
percentage,  with  recourse  solely  to  OMFSP,  secured  by  a  pledge  of  the
user-lessees.  Each partner  funds  one-half of the equity needed to finance the
new truck purchases,  and each partner is allocated its  proportionate  share of
OMFSP  cash flow and  taxable  income.  Indebtedness  of OMFSP is secured by the
underlying leases and assets of, and is with recourse to, OMFSP.  However,  such
indebtedness is non-recourse to the Company.

    Summarized  financial  information  of OMFSP as of  September  30, 1998 (its
fiscal  year end) and for the  period  February  26,  1998  (the date  OMFSP was
formed) to September 30, 1998, is as follows:

                                                             September 30, 1998
                                                             ------------------
     Cash and cash equivalents............................         $     4,584
     Investment in sales type leases, net.................             123,973
     Other................................................                 204
                                                                      --------
                                                                   $   128,761
                                                                      ========
     Notes payable........................................         $   105,473
     Other liabilities....................................               2,908
     Partners' equity.....................................              20,380
                                                                      --------
                                                                   $   128,761
                                                                      ========

                                                                 Period From
                                                            February 26, 1998 to
                                                             September 30, 1998
                                                           ---------------------
     Interest income......................................         $    6,605
     Net interest income..................................              1,622
     Excess of revenue over expenses......................                644


     Excess of revenues over expenses includes a $1,466  nonrecurring,  non-cash
charge to write off start-up expenses incurred in fiscal 1998 to establish OMFSP
(see Note 12).


                                       16


3. Acquisitions

     On February 26, 1998,  the Company  acquired for cash all of the issued and
outstanding  capital stock of McNeilus and entered into related  non-compete and
ancillary agreements for $217,581,  including  acquisition costs and net of cash
acquired.  McNeilus is a leading  manufacturer  and  marketer of  rear-discharge
concrete  mixers for the  construction  industry and refuse truck bodies for the
waste services industry in the United States.  The acquisition was financed from
borrowings   under  a  Senior  Credit   Facility  and  the  issuance  of  Senior
Subordinated Notes (see Note 4).

     The  acquisition  was accounted for using the purchase method of accounting
and,  accordingly,  the  operating  results  of  McNeilus  are  included  in the
Company's consolidated  statements of income since the date of acquisition.  The
purchase  price,  including  acquisition  costs,  was  allocated  based  on  the
estimated fair values of the assets acquired and liabilities assumed at the date
of the acquisition. Approximately $60,985 of the purchase price was allocated to
intangible  assets,  including  non-competition  agreements.  The  excess of the
purchase price over the estimated fair value of net assets acquired  amounted to
$108,859, which has been accounted for as goodwill.

     Pro forma unaudited consolidated operating results of the Company, assuming
McNeilus had been acquired as of October 1, 1997 and 1996, are summarized below:

                                                 Fiscal Year Ended September 30,
                                                      1998              1997
                                                 ---------------    ------------
 Net sales.......................................   $1,040,986        $998,031
 Income before extraordinary item................       18,590          14,954
 Net income......................................       17,405          14,954
 Earnings per share:                                              
      Before extraordinary item..................         2.21            1.76
      Net income.................................         2.07            1.76
 Earnings per share assuming dilution:
      Before extraordinary item..................         2.19            1.75
      Net income.................................         2.05            1.75


    These pro forma results have been prepared for  informational  purposes only
and include  certain  adjustments to  depreciation  expense  related to acquired
plant and  equipment,  amortization  expense  arising  from  goodwill  and other
intangible assets,  interest expense on acquisition debt, elimination of certain
non-recurring  expenses  directly  attributable  to the  transaction  (including
elimination of the write-off of the Company's share of start-up  expenses),  and
the estimated  related income tax effects of all such  adjustments.  Anticipated
efficiencies from the consolidation of certain manufacturing  activities between
the Company and McNeilus and  anticipated  lower  material  costs related to the
consolidation of purchasing  between the Company and McNeilus have been excluded
from the amounts  included in the pro forma operating  results.  These pro forma
results do not purport to be indicative of the results of operations which would
have resulted had the combination  been in effect as of October 1, 1997 and 1996
or of the future results of operations of the consolidated entities.

    On  December  19,  1997,  the  Company,  through  Pierce,  acquired  certain
inventory,  machinery and equipment,  and intangible assets of Nova Quintech,  a
division of Nova Bus  Corporation  ("Nova  Quintech")  using  available cash for
$3,563.  Nova Quintech was engaged in the manufacture and sale of aerial devices
for fire trucks.  Approximately  $1,849 of the purchase price has been allocated
to intangible assets, principally aerial device designs and technology. The Nova
Quintech  products have been integrated into Pierce's product line and are being
manufactured  at Pierce.  The  acquisition  was accounted for using the purchase
method of accounting,  and accordingly,  the operating  results of Nova Quintech
are  included  in the  Company's  statement  of  income  since  the  date of the
acquisition.  Had the acquisition  occurred as of October 1, 1997 or 1996, there
would have been no  material  pro forma  effect on net  sales,  net  income,  or
earnings per share in fiscal 1998 or 1997.

     On September 18, 1996, the Company  acquired for cash all of the issued and
outstanding stock of Pierce, a leading  manufacturer and marketer of fire trucks
and  other  fire  apparatus  in the U.S.  The  acquisition  price  of  $156,926,
including  acquisition  costs  and  net of  cash  acquired,  was  financed  from
borrowings under a subsequently  retired bank credit  facility.  The acquisition
was accounted for using the purchase method of accounting, and accordingly,  the
operating  results  of  Pierce  are  included  in  the  Company's   consolidated
statements  of  income  since  the  date of  acquisition.  The  purchase  price,
including acquisition costs, was allocated based on the estimated fair values of
the assets acquired and  liabilities  assumed at the date of the acquisition and
were  subsequently  adjusted  during fiscal 1997.  Approximately  $62,000 of the
purchase price was allocated to the  distribution  network and other  intangible
assets. The

                                       17


excess  of the  purchase  price  over the  estimated  fair  value of net  assets
acquired amounted to $103,887, which has been accounted for as goodwill.

    On November 9, 1995,  the  Company,  through  its  wholly-owned  subsidiary,
Summit  Performance  Systems,  Inc.  ("Summit"),  acquired the land,  buildings,
machinery  and  equipment,   and  technology  of  Friesz  Manufacturing  Company
("Friesz")  using  available  cash  for  $3,912.   Friesz  was  engaged  in  the
manufacture  and  sale  of  concrete  mixer  systems  and  related   aftermarket
replacements parts.  Approximately $2,150 of the purchase price was allocated to
intangible assets, principally designs and related technology (see Note 13). The
acquisition  was  accounted  for using the purchase  method of  accounting,  and
accordingly,  the  operating  results of Friesz are  included  in the  Company's
consolidated statements of income (loss) since the date of acquisition.

4. Long-Term Debt

     On February 26, 1998, the Company  entered into the Senior Credit  Facility
and issued  $100,000  of 8 3/4% Senior  Subordinated  Notes due March 1, 2008 to
finance the  acquisition  of McNeilus  (see Note 3) and to  refinance a previous
credit  facility.  The Senior  Credit  Facility  consists of a six year $100,000
revolving  credit  facility  ("Revolving  Credit  Facility") and three term loan
facilities ("Term Loan A," "Term Loan B," and "Term Loan  C"--collectively,  the
"Term Loan  Facility").  Term Loan A was for  $100,000  and matures on March 31,
2004.  Term Loans B and C each were for $62,500 and mature on March 31, 2005 and
March 31, 2006, respectively.

     Term Loan A  required  principal  payments  of $5,000 in fiscal  1998,  and
requires  principal  payments of $11,000 in fiscal 1999, $13,500 in fiscal 2000,
$15,000 in fiscal 2001,  $19,500 in fiscal 2002 and $24,000 in fiscal 2003, with
the remaining  outstanding  principal amount of $12,000 due in fiscal 2004. Term
Loans B and C each require principal  payments of $200 per quarter through March
31,  2004 (for Term Loan B) and  through  March 31,  2005 (for Term Loan C). Any
remaining  outstanding  principal  balances  on  Term  Loans  B and C are due in
quarterly installments through March 31, 2005 and March 31, 2006,  respectively.
From  February 26, 1998 through  September  30, 1998,  the Company has paid from
available  cash $53,000 on the Term Loan  Facility.  All  prepayments  are first
applied to the next twelve months mandatory principal payments and then on a pro
rata basis to the principal  payments due over the  remainder of the loans.  All
mandatory  principal  payments have been paid through June 1999. The outstanding
balances as of  September  30, 1998 on Term Loan A, Term Loan B, and Term Loan C
are $87,000, $42,500, and $42,500, respectively, after prepayments.

     At  September  30,  1998,  borrowings  of $6,000  and  letters of credit of
$12,146 reduced available capacity under the Company's Revolving Credit Facility
to $81,854.

     Interest  rates on  borrowings  under the  Revolving  Credit  and Term Loan
Facilities  are variable and are equal to the "Base Rate" (which is equal to the
higher of a bank's  reference  rate and the federal funds rate plus 0.5%) or the
"IBOR  Rate"  (which is a bank's  inter-bank  offered  rate for U.S.  dollars in
off-shore markets) plus a margin of 0.50%,  0.50%, 1.00% and 1.25% for Base Rate
loans and a margin of 1.75%,  1.75%,  2.25%, and 2.50% for IBOR Rate loans under
the  Revolving  Credit  Facility,  Term  Loan A,  Term  Loan B, and Term Loan C,
respectively,  as of September 30, 1998.  The margins are subject to adjustment,
up or down,  based on whether certain  financial  criteria are met. The weighted
average  interest  rates on  borrowings  outstanding  at September 30, 1998 were
7.417% on the Revolving  Credit Facility and 7.435%,  7.923% and 8.173% for Term
Loans A, B, and C, respectively.

     The  Company  is  charged a 0.30%  annual  fee with  respect  to any unused
balance under its Revolving Credit Facility, and a 1.75% annual fee with respect
to any letters of credit issued under the Revolving Credit Facility.  These fees
are subject to adjustment if certain financial criteria are met.

     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.  Among other  restrictions,  the
Senior  Credit  Facility:  (1) limits  payments of  dividends,  purchases of the
Company's stock, and capital  expenditures;  (2) requires that certain financial
ratios be  maintained  at  prescribed  levels;  (3) restricts the ability of the
Company to make additional  borrowings,  or to  consolidate,  merge or otherwise
fundamentally  change the  ownership  of the  Company;  (4)  requires  mandatory
prepayments  to the extent of "excess cash flows";  and (5) limits  investments,
dispositions of assets and guarantees of indebtedness. The Company believes that
such limitations should not impair its future operating activities.

     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 Senior
Subordinated  Notes are due March 1, 2008 and can be redeemed by the Company for


                                       18


a premium after March 1, 2003. However,  the Company may redeem up to $35,000 of
the  Senior  Subordinated  Notes at any  time  prior  to  March  1,  2001,  at a
redemption  price of 108.75% of the  principal  amount  redeemed,  with net cash
proceeds of any public offerings of Common Stock,  provided that such redemption
occurs  within 45 days of the date of the  closing of such public  offering.  In
addition  to  the  Company,  certain  of  the  Company's  subsidiaries,   fully,
unconditionally, jointly and severally guarantee the Company's obligations under
the Senior Subordinated Notes.

     McNeilus has unsecured notes payable to several of its former  shareholders
aggregating  $2,804 at September 30, 1998.  Interest  rates on these notes range
from 5.7% to 8.0% with annual  principal and interest  payments ranging from $20
to $155 with maturities through October 2033.

    The  aggregate  annual  maturities  of  long-term  debt for the  five  years
succeeding September 30, 1998, are as follows:  1999 -- $3,472; 2000 -- $14,621;
2001 -- $16,099; 2002 -- $20,602; and 2003 -- $25,088.

5. Income Taxes
                                                 Fiscal Year Ended September 30,
                                                   1998       1997       1996
  Income Tax Provision (Credit)                                        
  Current:                                                             
      Federal..............................      $ 10,555   $  8,236   $  2,988
      State................................         2,162      1,866        368
                                                  -------    -------     ------
         Total current.....................        12,717     10,102      3,356
  Deferred:                                                            
      Federal..............................           (53)    (3,271)    (4,630)
      State................................            (9)      (335)      (467)
                                                  -------    -------     ------
         Total deferred....................           (62)    (3,606)    (5,097)
                                                  -------    -------     ------
                                                 $ 12,655   $  6,496   $ (1,741)
                                                  =======    =======     ======

                                                 Fiscal Year Ended September 30,
                                                   1998       1997       1996
  Effective Rate Reconciliation                           
  U.S. federal tax rate...................          35.0%      35.0%     (34.0)%
  State income taxes, net.................           4.9        6.0       (5.0)
  Reduction of prior years' excess tax                                        
  provisions..............................            --       (5.5)     (50.5)
  Foreign sales corporation...............          (1.5)      (1.5)      (5.2)
  Goodwill amortization...................           5.1        5.4        --
  Other, net..............................           0.7         --        6.9
                                                  ------     ------     ------
                                                    44.2%      39.4%     (87.8)%
                                                  ======     ======     ======

                                                               September 30,
                                                             1998        1997
  Deferred Tax Assets and Liabilities                                 
  Deferred tax assets:                                                
      Other current liabilities.....................      $   6,284   $   5,277
      Accrued warranty..............................          8,625       4,439
      Postretirement benefit obligations............          4,219       3,916
      Payroll-related obligations...................          3,177       1,846
      Investments...................................            406       1,887
      Other.........................................            949         729
                                                            -------     -------
          Total deferred tax assets.................         23,660      18,094
  Deferred tax liabilities:                                           
      Intangible assets.............................         31,498      23,402
      Investment in unconsolidated partnership......         16,496          --
      Property, plant and equipment.................          7,288       4,175
      Inventories...................................          3,038       2,341
      Deferred charges..............................            850       1,091
      Other.........................................             41          58
                                                            -------     -------
          Total deferred tax liabilities............         59,211      31,067
                                                            -------     -------
          Net deferred tax liability................      $ (35,551)  $ (12,973)
                                                            ========    ========

    The  Company  has not  recorded a valuation  allowance  with  respect to any
deferred tax assets.



                                       19


6. Employee Benefit Plans

    The Company has defined  benefit  pension plans covering  substantially  all
employees,  except  McNeilus  employees.  The plans  provide  benefits  based on
compensation,  years of service and date of birth.  The  Company's  policy is to
fund the plans in amounts which comply with contribution limits imposed by law.

    Components  of net  periodic  pension  cost for these plans for fiscal 1998,
1997, and 1996,  including costs of  discontinued  operations for 1996 which are
not  significant,  but  excluding  Pierce  pension  costs  for  1996  due to the
proximity of its acquisition to the Company's fiscal year end, are as follows:

                                               Fiscal Year Ended September 30,
                                                1998        1997        1996
Service cost-- benefits earned during year     $ 1,744     $ 1,387     $ 1,149
Interest cost on projected benefit                                             
obligations.............................         2,751       2,439       1,979
Actual return on plan assets............         1,647      (8,789)     (3,347)
Net amortization and deferral...........        (4,575)      6,123       1,232
                                                ------      ------      ------
Net periodic pension cost...............       $ 1,567     $ 1,160     $ 1,013
                                                ======      ======      ======

    The following  table  summarizes  the funded status of the pension plans and
the amounts recognized in the Company's consolidated balance sheets at September
30, 1998 and 1997:



                                                                                 1998                                1997
                                                             --------------------------------------------    ---------------------
                                                                 Assets Exceed       Accumulated Benefits        Assets Exceed
                                                             Accumulated Benefits       Exceed Assets        Accumulated Benefits
  Actuarial present value of benefit obligations:                                                            
                                                                                                                 
      Vested...........................................           $  17,355              $    16,953               $   29,334
      Nonvested........................................                 318                    1,515                      694
                                                                    -------                  -------                  -------
  Accumulated benefit obligations......................              17,673                   18,468                   30,028
  Adjustment for projected benefit obligations.........               5,719                       --                    4,759
                                                                    -------                  -------                  -------
  Projected benefit obligations........................              23,392                   18,468                   34,787
  Plan assets at fair value............................              21,907                   15,862                   39,556
                                                                    -------                  -------                  -------
  Plan assets in excess of (less than) projected benefit                                                   
      Obligations......................................              (1,485)                  (2,606)                   4,769
  Unrecognized net transition asset....................                (173)                    (354)                    (594)
  Unrecognized net (gain) loss.........................               2,729                    3,311                   (1,538)
  Unrecognized prior service cost......................                  36                    1,878                    1,229
  Adjustment required to recognize minimum pension                                                                                  
      liability........................................                  --                   (4,835)                      --
                                                                    -------                  -------                  -------
  Prepaid pension asset (accrued liability)............           $   1,107              $    (2,606)              $    3,866
                                                                    =======                  =======                  =======


    Generally  accepted  accounting  principles  require  the  recognition  of a
minimum  pension   liability  for  each  defined  benefit  plan  for  which  the
accumulated  benefit  obligation  exceeds plan assets  ($2,606 at September  30,
1998) and recognition of an intangible asset to the extent of unrecognized  past
service cost ($1,878 at September 30, 1998). These amounts are included in other
long-term  liabilities  and intangible  assets,  respectively,  at September 30,
1998. An adjustment of $1,804 has been recorded as a reduction of  shareholders'
equity in fiscal 1998 to recognize the minimum liability of $4,835,  net of both
the  intangible  asset  recorded of $1,878 and the related income tax benefit of
$1,153.

    The plans' assets  consist of  investments  in  commingled  equity and fixed
income funds and individually managed equity portfolios.  Actuarial  assumptions
are as follows:

                                                   September 30,
                                            1998        1997      1996
Discount rate...........................    7.25%       7.25%     7.75%
Rate of increase in compensation........    4.50        4.50      4.50
Expected long-term rate of
   return on plan assets................    9.25        9.25      9.25


                                       20


    The Company  provides  health  benefits to certain of its retirees and their
eligible spouses.  Approximately 35% of the Company's  employees become eligible
for these  benefits if they reach normal  retirement  age while  working for the
Company.

    The following table summarizes the status of the postretirement benefit plan
and the amounts recognized in the Company's  consolidated balance sheets for the
periods indicated:

                                                             September 30,
                                                            1998       1997
  Postretirement benefit obligations:                                 
      Retirees........................................     $ 3,055    $ 2,828
      Fully eligible active participants..............         563        522
      Other active participants.......................       6,453      5,647
                                                            ------     ------
                                                            10,071      8,997
  Unrecognized net gain...............................         864      1,150
                                                            ------     ------
  Postretirement benefit obligations..................     $10,935    $10,147
                                                            ======     ======

    Net periodic  postretirement  benefit cost for fiscal 1998,  1997, and 1996,
including discontinued  operations for 1996 which are not significant,  includes
the following components:

                                                      Fiscal Year Ended
                                                        September 30,
                                                    1998     1997    1996
Service cost...................................    $  397   $  366   $ 353
Interest cost on the accumulated
   postretirement benefit obligation...........       676      613     580
Amortization of unrecognized net gain..........       (13)     (32)     --
                                                   ------   ------   -----
Net periodic postretirement benefit cost.......    $1,060   $  947   $ 933
                                                   ======   ======   =====

    Net change in postretirement benefit obligations includes the following:

                                                             Fiscal Year Ended
                                                              September 30,
                                                              1998        1997
Balance at beginning of year..........................     $ 10,147     $ 9,517
Benefits paid.........................................         (272)       (317)
Net periodic postretirement benefit cost..............        1,060         947
                                                            -------      ------
Balance at end of year................................     $ 10,935     $10,147
                                                            =======      ======

    The assumed  health care cost trend rate used in measuring  the  accumulated
postretirement  benefit obligation was 9.8% in fiscal 1998, declining to 6.5% in
fiscal  2006.  The  weighted  average  discount  rate  used in  determining  the
postretirement  benefit  obligation was 7.25% and 7.75% in fiscal 1998 and 1997,
respectively.  If the  health  care cost  trend  rate was  increased  by 1%, the
postretirement  benefit  obligation at September 30, 1998 would increase by $896
and net periodic  postretirement  benefit cost for fiscal 1998 would increase by
$120.

    The Company has defined contribution 401(k) plans covering substantially all
employees.  The plans allow  employees  to defer 2% to 19% of their  income on a
pre-tax  basis.  Each employee who elects to  participate is eligible to receive
Company   matching   contributions.   Amounts   expensed  for  Company  matching
contributions  were  $1,345,  $825,  and $401 in fiscal  1998,  1997,  and 1996,
respectively.

7. Shareholders' Equity

    The Company is authorized to issue 1,000,000  shares of $.01 par value Class
A Common  Stock of which  296,888  shares and  406,878  shares  were  issued and
outstanding  at  September  30,  1998 and 1997,  respectively.  The  Company  is
authorized  to issue  18,000,000  shares  of $.01 par  value  Common  Stock.  At
September 30, 1998,  9,061,277 and 8,123,613  shares of Common Stock were issued
and outstanding,  respectively.  At September 30, 1997,  8,951,287 and 7,900,481
shares of Common Stock were issued and outstanding, respectively. The Company is
also  authorized  to issue up to  2,000,000  shares of $.01 par value  Preferred
Stock, none of which were issued or outstanding at September 30, 1998 or 1997.


                                       21


    On May 2, 1997, the Company and  Freightliner  Corporation  ("Freightliner")
formally  terminated a strategic  alliance  formed on June 2, 1995.  The Company
repurchased from  Freightliner  350,000 shares of its Common Stock and 1,250,000
warrants  for the purchase of  additional  shares of Common Stock for a total of
$6,750.

    The Company has a stock restriction  agreement with two shareholders  owning
the majority of the Company's Class A Common Stock. The agreement is intended to
allow for an orderly  transition of Class A Common Stock into Common Stock.  The
agreement  provides  that at the time of death or  incapacity of the survivor of
them, the two  shareholders  will exchange all of their Class A Common Stock for
Common  Stock.  At that time,  or at such earlier time as there are no more than
150,000  shares of Class A Common Stock issued and  outstanding,  the  Company's
Articles of  Incorporation  provide for a  mandatory  conversion  of all Class A
Common Stock into Common Stock.

    Each share of Class A Common  Stock is  convertible  into Common  Stock on a
one-for-one  basis. As of September 30, 1998, 296,888 shares of Common Stock are
reserved for the  conversion of Class A Common Stock.  In July 1995, the Company
authorized  the  buyback of up to one  million  shares of the  Company's  Common
Stock.  As of September  30, 1998 and 1997,  the Company had  purchased  461,535
shares of its Common Stock at an aggregate cost of $6,551.

    Dividends  are  required  to be paid on both the  Class A Common  Stock  and
Common Stock at any time that dividends are paid on either. Each share of Common
Stock is entitled to receive 115% of any dividend  paid on each share of Class A
Common Stock, rounded up or down to the nearest $0.0025 per share.

    Holders of the Common Stock have the right to elect or remove as a class 25%
of the entire  Board of Directors  of the Company  rounded to the nearest  whole
number of  directors,  but not less than one.  Holders  of Common  Stock are not
entitled to vote on any other Company matters,  except as may be required by law
in  connection  with certain  significant  actions  such as certain  mergers and
amendments to the Company's  Articles of Incorporation,  and are entitled to one
vote per share on all matters upon which they are  entitled to vote.  Holders of
Class A Common Stock are entitled to elect the remaining  directors  (subject to
any rights  granted to any series of  Preferred  Stock) and are  entitled to one
vote per share for the election of directors and on all matters presented to the
shareholders for vote.

    The  Common  Stock  shareholders  are  entitled  to  receive  a  liquidation
preference of $7.50 per share before any payment or  distribution  to holders of
the Class A Common  Stock.  Thereafter,  holders of the Class A Common Stock are
entitled to receive $7.50 per share before any further  payment or  distribution
to holders of the Common Stock. Thereafter,  holders of the Class A Common Stock
and Common Stock share on a pro rata basis in all payments or distributions upon
liquidation, dissolution or winding up of the Company.

8. Stock Option Plan

    The Company has reserved  992,168  shares of Common  Stock at September  30,
1998 to provide for the exercise of  outstanding  stock options and the issuance
of Common Stock under incentive  compensation  awards.  Under the 1990 Incentive
Stock Plan for the Key Employees (the "Plan"), officers, other key employees and
directors  may be granted  options to purchase up to an  aggregate  of 1,250,000
shares  of the  Company's  Common  Stock  (including  425,000  shares  for which
approval  from the  holders of the Class A Common  Stock will be obtained at the
Company's  1999 Annual  Shareholders'  Meeting) at not less than the fair market
value of such  shares on the date of  grant.  Participants  may also be  awarded
grants of  restricted  stock under the Plan.  The Plan expires on April 9, 2000.
Options become exercisable  ratably on the first,  second, and third anniversary
of the date of grant. Options to purchase shares expire not later than ten years
and one month after the grant of the option.



                                       22


    The  following  table  summarizes  the  transactions  of the  Plan  for  the
three-year period ended September 30, 1998.

                                                                      Weighted-
                                                                       Average
                                                         Number of     Exercise
                                                          Options        Price
Unexercised options outstanding September 30, 1995.....   477,068      $ 10.96
     Options granted...................................    14,500        14.68
     Options exercised.................................   (24,515)        9.72
     Options forfeited.................................    (6,251)       12.58
                                                          -------
Unexercised options outstanding September 30, 1996.....   460,802        11.12
     Options granted...................................     5,000        12.00
     Options exercised.................................   (20,331)       10.34
     Options forfeited.................................    (7,570)       12.97
                                                          -------
Unexercised options outstanding September 30, 1997.....   437,901        11.14
     Options granted...................................   414,000        20.35
     Options exercised.................................  (139,200)       10.50
     Options forfeited.................................    (1,000)       13.88
                                                          -------
Unexercised options outstanding September 30, 1998.....   711,701      $ 16.62
                                                          =======

Price range $7.88-- $11.25 (weighted-average
 contractual life of 5.3 years)........................   187,951      $  9.82
Price range $12.00-- $16.75 (weighted-average
 contractual life of 7.8 years)........................   214,750        15.44
Price range $19.13-- $23.63 (weighted-average
 contractual life of 9.8 years)........................   309,000        21.57
Exercisable options at September 30, 1998..............   289,869        11.37
Shares available for grant at September 30, 1998.......   280,467    


    SFAS No. 123,  "Accounting for Stock-Based  Compensation,"  became effective
for the Company in fiscal 1997.  As allowed by SFAS 123, the Company has elected
to  continue  to follow  Accounting  Principles  Board  Opinion  ("APB") No. 25,
"Accounting for Stock Issued to Employees" in accounting for the Plan. Under APB
No. 25, the Company does not recognize  compensation  expense on the issuance of
its stock  options  because the option  terms are fixed and the  exercise  price
equals the market price of the underlying stock on the grant date.

    As  required  by SFAS No. 123,  the  Company  has  determined  the pro forma
information  as if the Company had  accounted  for stock  options  granted since
September   30,  1995  under  the  fair  value  method  of  SFAS  No.  123.  The
Black-Scholes option pricing model was used with the following  weighted-average
assumptions:  risk-free  interest rates of 5.87%, 5.44% and 4.62% in 1998, 6.27%
in 1997, and 5.39% and 6.38% in 1996;  dividend yield of 2.99%,  2.61% and 2.12%
in 1998, 4.17% in 1997 and 3.60% and 3.28% in 1996; expected common stock market
price  volatility  factor  of .308 in 1998  and  .305 in 1997  and  1996;  and a
weighted-average expected life of the options of six years. The weighted-average
fair value of options granted in 1998, 1997, and 1996 was $6.11, $3.07 and $4.08
per share,  respectively.  The pro forma effect of these options on net earnings
and  earnings  per share was not  material.  These pro forma  calculations  only
include the effects of 1998, 1997, and 1996 grants. As such, the impacts are not
necessarily indicative of the effects on reported net income of future years.

9. Operating Leases and Related Party Transactions

    Total  rental  expense  for  plant  and  equipment   charged  to  continuing
operations under  noncancelable  operating leases was $1,114,  $886, and $797 in
fiscal 1998,  1997, and 1996,  respectively.  Minimum rental  payments due under
operating  leases for subsequent  fiscal years are: 1999 -- $842;  2000 -- $382;
2001 -- $281; 2002 -- $206; and 2003 -- $137.

    Included in rental  expense are  charges of $128,  $128,  and $128 in fiscal
1998,  1997,  and 1996,  respectively,  relating to a building lease between the
Company and certain  shareholders.  In September 1998, the Company purchased the
building  which had been leased from such  shareholders  for $773. The Company's
new product development  operations are conducted in the building.  The purchase
price was based on the average of two independent appraisals.

10. Discontinued Operations

    On June 2, 1995, Freightliner acquired certain assets of the Company's motor
home, bus and van chassis business.  The consideration  included cash of $23,815
and the assumption by  Freightliner of certain  liabilities.  The assets sold to
Freightliner  consisted of  inventories,  property,  plant and  equipment and an
option  to buy the  Company's  joint  venture  ownership  interest  in a Mexican
chassis  manufacturer,  which option has subsequently  expired.  The liabilities
assumed  by  Freightliner  included  certain  warranty  obligations  related  to
previously produced chassis in excess of certain specified amounts for which the
Company retained


                                       23


liability and industrial  revenue bonds that were secured by the underlying real
estate.  The  disposition  of the chassis  business has been  accounted for as a
discontinued operation.

    In fiscal 1996, the Company  incurred  charges  totaling $2,623 arising from
the  write-off of  receivables  and other  obligations  related to the Company's
former  joint  venture in Mexico.  In  addition,  in fiscal  1996,  the  Company
recognized  additional  warranty and other  related costs  totaling  $2,063 with
respect to the Company's former U.S. chassis business.

11. Contingencies, Significant Estimates and Concentrations

    The  Company  is  engaged  in  litigation   against  Super  Steel   Products
Corporation  ("SSPC"),  the Company's former supplier of mixer systems for front
discharge concrete mixer trucks under a long-term supply contract. SSPC sued the
Company in state court  claiming  that the Company  breached the  contract.  The
Company  counterclaimed  for  repudiation of contract.  On July 26, 1996, a jury
returned a verdict for SSPC awarding  damages  totaling  $4,485.  On October 10,
1996, the state court judge overturned the verdict against the Company,  granted
judgment  for the  Company  on its  counterclaim,  and  ordered  a new trial for
damages on the Company's  counterclaim.  Both SSPC and the Company  appealed the
state  court  judge's  decision.  On December 8, 1998,  the  Wisconsin  Court of
Appeals  ordered a state court judge to reinstate  the jury verdict  against the
Company  awarding  damages  totaling  $4,485 plus interest to SSPC.  The Company
intends to petition for review of this decision by the Wisconsin  Supreme Court.
The outcome of this matter cannot be predicted at the present time.  The Company
does not have a reserve relating to this matter.

    The Company was engaged in the arbitration of certain  disputes  between the
Oshkosh Florida Division and O.V.  Containers,  Inc.,  ("OV") which arose out of
the  performance of a contract to deliver 690 skeletal  container  chassis.  The
Company  contested  warranty  and other  claims  made  against it, and reached a
settlement in June 1998, which included payment by the Company of $1,000 to OV.

    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 is one of 414 PRPs  participating  in
the costs of addressing  the site and has been  assigned an allocation  share of
approximately 0.04%.  Currently a 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 September 30, 1998.  Actual  liability could vary based on 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 recent testing showing the highest  concentrations in a monitoring
well located on the upgradient property line. Because the investigation  process
is still  ongoing,  it is not possible for the Company to estimate its long-term
total liability  associated  with this issue at this time.  Also, as part of the
regional TCE  groundwater  investigation,  the Company  conducted a  groundwater
investigation  of a former landfill located on Company  property.  The landfill,
acquired  by the  Company  in 1972,  is  approximately  2.0 acres in size and is
believed to have been used for the  disposal of  household  waste.  Based on the
investigation,  the Company  does not believe the landfill is one of the sources
of the TCE contamination. Based upon current knowledge, the Company believes its
liability  associated  with the TCE issue will not be material and is adequately
covered  through  reserves  established  by the Company at  September  30, 1998.
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.


                                       24


    The Company has guaranteed  certain  customers'  obligations  under deferred
payment contracts and lease purchase agreements totaling approximately $1,000 at
September  30,  1998.  The  Company  is  also  contingently  liable  under  bid,
performance and specialty bonds totaling  approximately $86,885 and open standby
letters  of  credit  issued  by the  Company's  bank in favor  of third  parties
totaling $12,146 at September 30, 1998.

    Provisions  for  estimated  warranty and other related costs are recorded at
the time of sale and are periodically adjusted to reflect actual experience.  As
of September 30, 1998 and 1997, the Company has accrued  $15,887 and $12,320 for
warranty  claims.  Certain  warranty and other related claims involve matters of
dispute that ultimately are resolved by negotiation,  arbitration or litigation.
Infrequently,  a material  warranty issue can arise which is beyond the scope of
the Company's  historical  experience.  During fiscal 1998,  1997 and 1996,  the
Company  recorded  warranty  and other  related  costs for  matters  beyond  the
Company's   historical   experience   totaling   $3,200,   $3,770  and   $5,602,
respectively,  with respect to continuing  operations and $2,063 with respect to
discontinued  operations in fiscal 1996 (see Note 10). The additional charges in
fiscal  1998,  1997 and 1996 with regard to  continuing  operations  principally
related  to a dispute  involving  the  Company's  former  trailer  manufacturing
operations  with OV, which was settled in fiscal 1998, and secondarily to repair
certain matters related to refuse and  front-discharge  chassis.  The additional
warranty charges with respect to discontinued operations in fiscal 1996 resulted
from the  underestimation  of the warranty  liabilities  retained by the Company
upon  the  sale of the  Company's  former  chassis  business.  It is  reasonably
possible  that  additional  warranty and other  related  claims could arise from
disputes  or  other  matters  beyond  the  scope  of  the  Company's  historical
experience.

    The  Company  subcontracted   production  under  an  $85,000  ISO-Compatible
Palletized   Flatracks   ("IPF")   contract  for  the  U.S.  Army  to  Steeltech
Manufacturing, Inc. ("Steeltech"), a minority-owned firm, pursuant to Department
of Defense  regulations  under the IPF contract.  Due to financial  difficulties
encountered by Steeltech,  the Company advanced working capital  requirements to
Steeltech  in fiscal  1995 and 1996.  As a result of delays in the  start-up  of
full-scale  production under the IPF contract,  the Company wrote off certain of
its advances and an investment in Steeltech totaling $3,300 in fiscal 1996. Such
charges were  determined  based on the amount of advances that were deemed to be
unrealizable  based on a projection of Steeltech's cash flows through completion
of the IPF contract.  Steeltech's  IPF production was completed in July 1998. In
fiscal  1996,  the  Company  also  wrote  off an  investment  of $900 in a joint
venture,  which  leases  equipment  to  Steeltech  and  accrued  $1,084  for the
potential satisfaction of a guarantee of 50% of the outstanding  indebtedness of
the joint venture.  Such charges were based on a projection of Steeltech's  cash
flows,  which  indicated that Steeltech  could not sustain its lease payments to
the joint venture,  and because the Company believed that there was not a market
for the sale of the leased equipment.  Given the completion of the IPF contract,
the Company is attempting to dispose of its  investment in the joint venture and
simultaneously  satisfy in cash the  remainder  of its  guarantee.  The  Company
believes that it is adequately  reserved at September 30, 1998,  for any matters
relating to the disposition of such investment and guarantee.

    The  Company  derives a  significant  portion of its  revenue  from the U.S.
Department of Defense, as follows:

                                             Fiscal Year Ended September 30,
                                              1998        1997         1996
         Defense:                                                   
              U.S. Department of Defense   $ 248,577   $ 272,042    $ 249,413
              Export..................           452      16,584        2,059
                                           ---------   ---------    ---------
                                             249,029     288,626      251,472
         Commercial:                                                
              Domestic................       619,170     373,946      141,540
              Export..................        34,593      20,662       20,443
                                           ---------   ---------    ---------
                                             653,763     394,608      161,983
                                           ---------   ---------    ---------
         Net sales....................     $ 902,792   $ 683,234    $ 413,455
                                           =========   =========    =========

    U.S.  Department of Defense sales  include  $10,437,  $17,723 and $58,855 in
fiscal 1998,  1997 and 1996,  respectively,  for products  sold  internationally
under the Foreign Military Sales ("FMS") Program.

    Inherent in doing  business with the U.S.  Department of Defense are certain
risks,  including  technological  changes  and  changes  in  levels  of  defense
spending. All U.S. Department of Defense contracts contain a provision that they
may be terminated at any time at the convenience of the  government.  In such an
event,  the  Company is entitled to recover  allowable  costs plus a  reasonable
profit earned to the date of termination.

    Various  actions or claims  have been  asserted  or may be  asserted  in the
future  by the  government  against  the  Company.  A  potential  action  by the
government against the Company in connection with a grand jury investigation was
commenced in 1989.  In 1996,  the



                                       25


government  discontinued  this  investigation  without  any action  against  the
Company  or  its  employees.  A  subsequent,  related  civil  investigation  was
dismissed in fiscal 1998.

12. Unaudited Quarterly Results



                                          Fiscal  1998                                      Fiscal  1997
                            ------------------------------------------       -----------------------------------------------
                              4th        3rd         2nd         1st          4th         3rd           2nd           1st
                            Quarter    Quarter     Quarter     Quarter       Quarter     Quarter      Quarter       Quarter

                                                                                                
Net sales...............   $243,051   $290,104     $217,836    $151,801     $185,853     $176,596     $170,465     $150,320
Gross income............     42,138     42,071       29,928      22,307       24,496       21,897       22,868       19,583
Income from
 continuing
 operations.............      4,952      5,000        3,161       3,140        3,116        2,792        2,474        1,624
Extraordinary item......         --       (450)        (735)         --           --           --           --           --
Net income..............      4,952      4,550        2,426       3,140        3,116        2,792        2,474        1,624
Earnings per share:
 Continuing operations    $     .59  $     .59    $     .38   $     .38    $     .38    $     .33    $     .28    $     .19
 Extraordinary item.....        --        (.05)        (.09)        --           --           --           --           --
 Net income.............        .59        .54          .29         .38          .38          .33          .28          .19
Earnings per share
  assuming dilution:
 Continuing operations          .58        .58          .38         .37          .37          .33          .28          .19
 Extraordinary item.....         --       (.05)        (.09)        --           --           --           --           --
 Net income.............        .58        .53          .29         .37          .37          .33          .28          .19
Dividends per share:                                                                                              
 Class A Common Stock...  $ 0.10875  $ 0.10875    $ 0.10875   $ 0.10875    $ 0.10875    $ 0.10875    $ 0.10875    $ 0.10875
 Common Stock...........    0.12500    0.12500      0.12500     0.12500      0.12500      0.12500      0.12500      0.12500



    For the fourth quarter of fiscal 1998,  continuing operations includes, on a
pre-tax basis, a $3,865  non-cash  charge related to an impairment  loss for the
Company's Florida manufacturing  facilities, a $1,935 non-cash charge related to
an  impairment  loss on the  Company's  Summit  brand  mixer  system  technology
intangible  asset,  and a $3,375  cash  gain from the sale of an  interest  in a
Mexican bus manufacturer (see Note 13).

    In April 1998,  the AICPA  issued SOP No. 98-5,  "Reporting  on the Costs of
Start-up  Activities." Prior to fiscal 1998, the Company had not capitalized any
costs covered by SOP 98-5. In February 1998,  OMFSP,  which the Company accounts
for using the equity method,  incurred and capitalized  approximately  $1,466 of
costs ($895 net of income taxes) related to the organization of the partnership.
In the  fourth  quarter  of  fiscal  1998,  OMFSP  elected  to adopt  early  the
provisions  of SOP 98-5 which  requires  that adoption be as of the beginning of
the year. As a result, the Company has restated the previously  reported results
for the  second  quarter  of  fiscal  1998 to  write-off  its share of the costs
previously  capitalized by the partnership.  The charge has been included in the
consolidated  statements  of income  under the  caption  "Equity in  earnings of
unconsolidated partnership, net of income taxes."

13. Impairment Losses and Gain on Sale of Affiliate

Following the acquisition of McNeilus and after  conducting an internal study to
determine  how to integrate  the concrete  mixer  businesses  of the Company and
McNeilus,  the Company  revised  its plans  regarding  the use of the  Company's
Florida  manufacturing  facility and of the previously  acquired  concrete mixer
technology  of Friesz  (see Note 3).  The  Florida  manufacturing  facility  was
originally  acquired in connection with the Company's  acquisition of assets and
the business of a  manufacturer  of truck  trailers in fiscal 1991. In 1996, the
Company  exited the  manufacture  of truck  trailers  but  retained  the Florida
facility to manufacture  products for the U.S. military and the Company's Summit
brand of rear-discharge cement mixers. During the fourth quarter of fiscal 1998,
following the completion of the internal study,  management  determined that all
of the Company's U.S.  requirements for rear-discharge  concrete mixers would be
sourced through the McNeilus manufacturing  facilities due to the quality of the
McNeilus brand and the efficient manufacturing  processes at its facilities.  In
the fourth  quarter of fiscal  1998,  the  Company  further  decided to begin to
consolidate all its U.S. defense-related manufacturing in its Oshkosh, Wisconsin
facility  due to  available  capacity  in  Oshkosh  and the  ability  to improve
management  of defense  programs  from this  facility.  As a result,  management
determined that Oshkosh's  Florida facility and the Summit  intangible asset may
be impaired.  Management estimated the projected  undiscounted future cash flows
from the Florida  facility and the Friez mixer  technology and  determined  that
such cash flows were less than the  carrying  value of the assets.  Accordingly,
pre-tax impairment losses of $3,865 and $1,935, respectively, were recognized in
fiscal 1998 and are included in selling, general and administrative expense. The
fair value of the Florida  facility  was based on a third party  appraisal.  The
fair value of the mixer intangible asset was based on the absence of future cash
flows.

                                       26


    During fiscal 1996,  the Company wrote off (as a charge to selling,  general
and  administrative  expense)  its $3,025  equity  investment  in a Mexican  bus
manufacturer  due to prolonged  weakness in the Mexican  economy and  continuing
high losses and high leverage reported by the Mexican affiliate. Also, in fiscal
1996,  the Company  wrote off a $200 equity  investment  in Steeltech and a $900
investment in a joint venture which leases equipment to Steeltech (see Note 11).
In September  1998, the Company sold its 5.0% ownership  interest in the Mexican
bus  manufacturer  and  recorded a pre-tax  gain of  $3,375.  This gain has been
recorded as a reduction of selling, general and administrative expense in fiscal
1998.

14. Subsidiary Guarantors

      The following tables present condensed consolidating financial information
for fiscal 1998 for: (a) the Company; (b) on a combined basis, the guarantors of
the  Senior   Subordinated   Notes,   which  include  all  of  the  wholly-owned
subsidiaries  of the  Company  ("Subsidiary  Guarantors")  other  than  McNeilus
Financial  Services,  Inc.,   Oshkosh/McNeilus  Financial  Services,  Inc.,  and
Nation's Casualty Insurance, Inc., which are the only non-guarantor subsidiaries
of the Company ("Non-Guarantor Subsidiaries");  and (c) on a combined basis, the
Non-Guarantor  Subsidiaries.  Condensed  consolidating financial information has
not been presented for any period prior to fiscal 1998 because no  Non-Guarantor
Subsidiaries  existed prior to the issuance of the Senior  Subordinated Notes on
February 26, 1998.  Separate financial  statements of the Subsidiary  Guarantors
are  not  presented   because  the  guarantors  are  jointly,   severally,   and
unconditionally  liable under the guarantees,  and the Company 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 a
formal lending  arrangement.  There are presently no management fee arrangements
between the Company and its Non-Guarantor Subsidiaries.


                                       27



Condensed Consolidating Statement of Income
Year Ended September 30, 1998


                                                               Subsidiary      Non-Guarantor                                    
                                                 Company       Guarantors      Subsidiaries       Eliminations     Consolidated
                                                                              (In thousands)
                                                                                                           
Net sales................................      $  393,720      $  509,072      $        --        $       --      $   902,792
Cost of sales............................         342,978         423,370               --                --          766,348
                                                ---------        --------       ----------          --------       ----------
Gross income.............................          50,742          85,702               --                --          136,444
Operating expenses:......................
    Selling, general and administrative..          37,861          31,844               23                --           69,728
    Engineering research and development.           7,161           2,520               --                --            9,681
    Amortization of goodwill and other                                                                                          
          intangibles....................              --           8,315               --                --            8,315
                                                ---------        --------       ----------          --------       ----------
Total operating expenses.................          45,022          42,679               23                --           87,724
                                                ---------        --------       ----------          --------       ----------
Operating income (loss)..................           5,720          43,023              (23)               --           48,720
Other income (expense):
    Interest expense.....................         (16,878)         (7,195)            (180)            2,763          (21,490)
    Interest income......................             418           3,248              423            (2,763)           1,326
    Miscellaneous, net...................             (96)             18              170                --               92
                                                ---------        --------       ----------          --------       ----------
                                                  (16,556)         (3,929)             413                --          (20,072)
                                                ---------        --------       ----------          --------       ----------
Income (loss) from operations before                                                                                            
    income taxes, equity in earnings of                                                                                         
    subsidiaries and unconsolidated                                                                                             
    partnership and extraordinary item...         (10,836)         39,094              390                --           28,648
Provision (credit) for income taxes......          (4,075)         16,578              152                --           12,655
                                                ---------        --------       ----------          --------       ----------
                                                   (6,761)         22,516              238                --           15,993
Equity in earnings of subsidiaries and                                                                                          
    unconsolidated partnership, net of                                                                                          
    income taxes.........................          23,014              --              260           (23,014)             260
                                                ---------        --------       ----------          --------       ----------
Income (loss) from continuing operations.          16,253          22,516              498           (23,014)          16,253
Extraordinary charge for early retirement                                                                                       
    of debt, net of income tax benefit...          (1,185)             --               --                --           (1,185)
                                                ---------        --------       ----------          --------       ----------
Net income...............................      $   15,068      $   22,516      $       498        $  (23,014)     $    15,068
                                                =========        ========       ==========          ========       ==========


                                       28



Condensed Consolidating Balance Sheet
September 30, 1998


                                                                Subsidiary     Non-Guarantor                                    
                                                  Company       Guarantors     Subsidiaries       Eliminations    Consolidated
                                                                              (In thousands)
ASSETS
Current assets:
                                                                                                           
    Cash and cash equivalents..............      $   1,065      $      979      $   1,578        $         --    $      3,622
    Receivables, net.......................         41,009          39,863            110                  --          80,982
    Inventories............................         47,191         102,000             --                  --         149,191
    Prepaid expenses and other.............          9,059           5,099          1,891                  --          16,049
                                                 ---------        --------       --------            --------       ---------

       Total current assets................         98,324         147,941          3,579                  --         249,844
Investment in and advances to:
    Subsidiaries...........................        338,720          (7,161)            --            (331,559)             --
    Unconsolidated partnership.............             --              --         13,496                  --          13,496
Other long-term assets.....................          9,276           4,960            (38)                 --          14,198
Net property, plant and equipment..........         23,789          57,047             --                  --          80,836
Goodwill and other intangible assets, net..          1,108         325,557             --                  --         326,665
                                                 ---------        --------       --------            --------       ---------
Total assets...............................      $ 471,217      $  528,344      $  17,037        $   (331,559)   $    685,039
                                                 =========        ========       ========            ========       =========
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
    Accounts payable.......................      $  30,843      $   34,294      $      34        $         --    $     65,171
    Floor plan notes payable...............             --          11,645             --                  --          11,645
    Customer advances......................          1,689          43,226             --                  --          44,915
    Payroll-related obligations............          8,749          15,348             27                  --          24,124
    Accrued warranty.......................          5,689          10,198             --                  --          15,887
    Other current liabilities..............           (759)         36,930          7,327                  --          43,498
    Current maturities of long-term debt...          3,216             251             --                  --           3,467
                                                 ---------        --------       --------            --------       ---------
        Total current liabilities..........         49,427         151,892          7,388                  --         208,707
Long-term debt.............................        274,784           2,553             --                  --         277,337
Deferred income taxes......................         (2,394)         33,416         16,810                  --          47,832
Other long-term liabilities ...............         18,104           1,763             --                  --          19,867
Investment by and advances from (to)                                                                                            
    Parent.................................             --         338,720         (7,161)           (331,559)             --
Shareholders' equity.......................        131,296              --             --                  --         131,296
                                                 ---------        --------       --------            --------       ---------
Total liabilities and shareholders' equity.      $ 471,217      $  528,344      $  17,037        $   (331,559)   $    685,039
                                                 =========        ========       ========            ========       =========




                                       29



Condensed Consolidating Statement of Cash Flows
Year Ended September 30, 1998


                                                               Subsidiary      Non-Guarantor                                    
                                                   Company     Guarantors      Subsidiaries       Eliminations    Consolidated
                                                                              (In thousands)
Operating activities:
                                                                                                          
    Income (loss) from continuing operations      $  16,253     $  22,516       $      498         $(23,014)      $   16,253
    Non-cash adjustments....................          9,707        14,292           (3,155)              --           20,844
    Changes in operating assets and                                                                                             
        liabilities.........................         21,655        21,101               88               --           42,844
                                                  ---------      --------         --------          -------        ---------
    Net cash provided from (used for)                                                                                           
        operating activities................         47,615        57,909           (2,569)         (23,014)          79,941

Investing activities:                                                         
    Acquisitions of businesses, net of                                                                                          
        cash acquired.......................       (217,581)       (3,563)              --               --         (221,144)
    Investments in and advances to                                                                                              
        subsidiaries........................         17,101       (44,749)           4,634           23,014               --
    Additions to property, plant and                                                                                            
        equipment...........................         (2,585)       (5,970)              --               --           (8,555)
    Other...................................          4,177        (2,608)            (487)              --            1,082
                                                  ---------      --------         --------          -------        ---------
    Net cash provided from (used for)                                                                                           
        investing activities................       (198,888)      (56,890)           4,147           23,014         (228,617)

Net cash used for discontinued                                                                                                  
    operations..............................         (1,093)           --               --               --           (1,093)

Financing activities:
    Net borrowings (repayments) of long-                                                                                        
        term debt...........................        143,000           (49)              --               --          142,951
    Debt issuance costs.....................         (8,641)           --               --               --           (8,641)
    Dividends paid..........................         (4,176)           --               --               --           (4,176)
    Other...................................             38            --               --               --               38
                                                  ---------      --------         --------          -------        ---------
    Net cash provided from (used for)                                                                                           
        financing activities................        130,221           (49)              --               --          130,172
                                                  ---------      --------         --------          -------        ---------
Increase (decrease) in cash and cash                                                                                            
    equivalents.............................        (22,145)          970            1,578               --          (19,597)
Cash and cash equivalents at beginning of                                                                                       
    period..................................         23,210             9               --               --           23,219
                                                  ---------      --------         --------          -------        ---------
Cash and cash equivalents at end of period..      $   1,065     $     979       $    1,578         $     --       $    3,622
                                                  =========      ========         ========          =======        =========


                                       30


FINANCIAL HIGHLIGHTS


Selected Historical Consolidated Financial Data
Years ended September 30,
(In thousands, except per share amounts)


                                      1998           1997        1996         1995         1994
                                                                               
Net sales ......................   $ 902,792      $ 683,234   $ 413,455    $ 438,557    $ 581,275
Operating income (loss) ........      48,720         28,785      (3,601)      19,293       23,070
Income (loss) from continuing
   operations ..................      16,253         10,006        (241)      11,637       13,558
   Per share assuming dilution .        1.91           1.17        (.03)        1.31         1.56
Discontinued operations ........        --             --        (2,859)      (2,421)        (504)
   Per share assuming dilution .        --             --          (.32)        (.27)        (.06)
Net income (loss) ..............      15,068(1)      10,006      (3,100)       9,216       13,054
   Per share assuming dilution .        1.77(1)        1.17        (.35)        1.04         1.50
Dividends per share:
   Class A Common Stock ........        .435           .435        .435         .435         .435
   Common stock ................        .500           .500        .500         .500         .500
Total assets ...................     685,039        420,394     435,161      200,916      198,678
Expenditures for property, plant
  and equipment ................       8,555          6,263       5,355        5,347        5,178
Depreciation ...................      10,383          9,382       8,621        8,409        9,278
Amortization of goodwill and
  other intangible assets ......       8,315          4,470         171         --           --
Net working captal .............      41,137         50,113      67,469       91,777       82,010
Long-term debt (including
   current maturities) .........     280,804        135,000     157,882         --            610
Shareholders' equity ...........     131,296        120,900     121,602      113,413      121,558
   Book value per share ........       15.59          14.55       14.08        14.82        13.96
Backlog ........................     377,000        361,000     433,000      350,000      498,000

(1) Includes an after-tax extraordinary charge of $1,185 ($0.14 per share)
    related to early retirement of debt.




Common Stock Price*

The Company's  Common Stock is quoted on the National  Association of Securities
Dealers  Automated   Quotation  System  (NASDAQ)  National  Market  System.  The
following  table sets forth  prices  reflecting  actual sales as reported on the
NASDAQ National Market System.

              Quarter Ended                Fiscal 1998           Fiscal 1997
- -------------------------------------  -------------------- --------------------
                                         High        Low       High       Low
September.........................      $28 1/4    $18 1/2    $17 1/2   $13 1/4
June..............................       26 1/8     19         15 7/8    10 5/8
March.............................       20         17 3/8     12 7/8    10 1/8
December..........................       21 1/4     14 7/8     12 1/4    10 1/8

*There is no established public trading market for Class A Common Stock.