- --------------------------------------------------------------------------------
================================================================================



                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q
(Mark One)
[ X ]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
         EXCHANGE ACT OF 1934

                 For the quarterly period ended: MARCH 31, 2001

                                       OR

[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         ACT OF 1934

         For the transition period from ______________ to ______________
                         Commission File Number: 0-13646

                          DREW INDUSTRIES INCORPORATED
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

              DELAWARE                                      13-3250533
    (State or other jurisdiction of                        (I.R.S. Employer
    incorporation or organization)                     Identification Number)

                 200 MAMARONECK AVENUE, WHITE PLAINS, N.Y. 10601
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (914) 428-9098
                Registrant's Telephone Number including Area Code


              (Former name, former address and former fiscal year,
                           if changed since last year)


Indicate  by check  marks  whether  the  registrant  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities & Exchange Act of
1934 during the preceding 12 months (or such shorter  period that the registrant
was  required  to file such  reports)  and (2) has been  subject to such  filing
requirements for the past 90 days.

                            Yes _XX_          No ____

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock,  as of the latest  practicable  date.  9,656,429  shares of common
stock as of April 30, 2001.

================================================================================
- --------------------------------------------------------------------------------



                  DREW INDUSTRIES INCORPORATED AND SUBSIDIARIES


                    INDEX TO FINANCIAL STATEMENTS FILED WITH
                   QUARTERLY REPORT OF REGISTRANT ON FORM 10-Q
                      FOR THE QUARTER ENDED MARCH 31, 2001

                                   (UNAUDITED)



                     ---------------------------------------


                                                                            Page
PART I - FINANCIAL INFORMATION

         CONSOLIDATED STATEMENTS OF INCOME                                     3

         CONSOLIDATED BALANCE SHEETS                                           4

         CONSOLIDATED STATEMENTS OF CASH FLOWS                                 5

         CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY                        6

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                          7-9


         Item 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS
             OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS              10-13

         Item 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURE
             ABOUT MARKET RISK                                                14



PART II - OTHER INFORMATION
     Not applicable


SIGNATURES                                                                    15



                          DREW INDUSTRIES INCORPORATED
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (UNAUDITED)

                                                             Three Months Ended
                                                                  March 31,
                                                            --------------------
                                                              2001        2000
- --------------------------------------------------------------------------------
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

Net sales                                                   $ 58,894    $ 74,660

Cost of sales                                                 47,029      58,572
                                                            --------    --------

     GROSS PROFIT                                             11,865      16,088

Selling, general and administrative expenses                   9,090      10,587
                                                            --------    --------

     OPERATING PROFIT                                          2,775       5,501

Interest expense, net                                          1,193         869
                                                            --------    --------

     INCOME BEFORE INCOME TAXES                                1,582       4,632

Provision for income taxes                                       715       1,872
                                                            --------    --------

        NET INCOME                                          $    867    $  2,760
                                                            ========    ========

NET INCOME PER COMMON SHARE:
     Basic                                                  $    .09    $    .25
                                                            ========    ========
     Diluted                                                $    .09    $    .25
                                                            ========    ========

Weighted average common shares outstanding:
     Basic                                                     9,656      11,189
                                                            ========    ========
     Diluted                                                   9,657      11,192
                                                            ========    ========


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE
CONSOLIDATED FINANCIAL STATEMENTS.

                                       3



                          DREW INDUSTRIES INCORPORATED
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)

                                                     March 31,
                                              --------------------  December 31,
                                                 2001        2000       2000
- --------------------------------------------------------------------------------
(IN THOUSANDS, EXCEPT SHARES AND PER
SHARE AMOUNTS)

ASSETS
CURRENT ASSETS
  Cash and cash equivalents                   $   3,832   $   3,507   $     550
  Accounts receivable, trade, less allowances    17,249      19,730      13,451
  Inventories (Note 3)                           28,249      34,767      33,703
  Prepaid expenses and other current assets       4,059       4,179       3,476
                                              ---------   ---------   ---------

      TOTAL CURRENT ASSETS                       53,389      62,183      51,180

FIXED ASSETS, net                                65,735      55,796      66,301
GOODWILL, net                                    36,860      45,637      37,240
OTHER ASSETS                                      3,928       4,525       4,577
                                              ---------   ---------   ---------

       TOTAL ASSETS                           $ 159,912   $ 168,141   $ 159,298
                                              =========   =========   =========

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
  Notes payable, including current maturities
    of long-term indebtedness                 $   8,657   $   9,279   $   8,867
  Accounts payable, trade                         8,647      12,686       5,435
  Accrued expenses and other current
    liabilities                                  13,202      15,676      14,511
                                              ---------   ---------   ---------
      TOTAL CURRENT LIABILITIES                  30,506      37,641      28,813

LONG-TERM INDEBTEDNESS (Note 4)                  56,130      43,219      58,076
OTHER LONG-TERM LIABILITIES                         245       2,110         245
                                              ---------   ---------   ---------

       TOTAL LIABILITIES                         86,881      82,970      87,134
                                              ---------   ---------   ---------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
  Common stock, par value $.01 per share:
    authorized 20,000,000 shares; issued
    11,805,754 shares at March 2001;
    March 2000 and December 2000                    118         118         118
  Paid-in capital                                24,967      24,967      24,967
  Retained earnings                              67,413      67,759      66,546
                                              ---------   ---------   ---------
                                                 92,498      92,844      91,631
  Treasury stock, at cost - 2,149,325 shares
    at March 2001, 699,900 shares at
    March 2000 and 2,149,325 shares at
    December 2000                               (19,467)     (7,673)    (19,467)
                                              ---------   ---------   ---------
      TOTAL STOCKHOLDERS' EQUITY                 73,031      85,171      72,164
                                              ---------   ---------   ---------

      TOTAL LIABILITIES AND
        STOCKHOLDERS' EQUITY                  $ 159,912   $ 168,141   $ 159,298
                                              =========   =========   =========


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE
CONSOLIDATED FINANCIAL STATEMENTS.

                                       4



                          DREW INDUSTRIES INCORPORATED
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

                                                             Three Months Ended
                                                                 March 31,
                                                            --------------------
                                                              2001       2000
- --------------------------------------------------------------------------------

(IN THOUSANDS)

CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                                $    867   $  2,760
  Adjustments to reconcile net income to
    cash flows provided by operating activities:
      Depreciation and amortization                            2,176      2,105
      Loss on disposal of fixed assets                            26          4
      Changes in assets and liabilities:
        Accounts receivable, net                              (3,798)    (8,427)
        Inventories                                            5,454     (1,385)
        Prepaid expenses and other assets                       (210)       138
        Accounts payable, accrued expenses and
          other current liabilities                            1,903      4,864
                                                            --------   --------
            NET CASH FLOWS PROVIDED BY
              OPERATING ACTIVITIES                             6,418         59
                                                            --------   --------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures                                        (1,684)    (6,399)
  Proceeds from sales of fixed assets                            704        264
                                                            --------   --------

            NET CASH FLOWS USED FOR
              INVESTING ACTIVITIES                              (980)    (6,135)
                                                            --------   --------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from line of credit and term loan                  25,100     14,295
  Repayments under line of credit and other borrowings       (27,256)    (8,149)
  Acquisition of treasury stock                                          (1,678)
  Exercise of stock options and other                                         5
                                                            --------   --------

            NET CASH FLOWS (USED FOR) PROVIDED
              BY FINANCING ACTIVITIES                         (2,156)     4,473
                                                            --------   --------

            Net increase (decrease)  in cash                   3,282     (1,603)

Cash and cash equivalents at beginning of period                 550      5,110
                                                            --------   --------
Cash and cash equivalents at end of period                  $  3,832   $  3,507
                                                            ========   ========

SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:
  Cash paid during the period for:
      Interest on debt                                      $  1,879   $  1,342
      Income taxes (received)                               $    (11)  $   (482)


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE
CONSOLIDATED FINANCIAL STATEMENTS.

                                       5



                          DREW INDUSTRIES INCORPORATED
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                   (UNAUDITED)


                                                                         Total
                                                                         Stock-
                               Common   Treasury    Paid-in   Retained  holders'
                                Stock     Stock     Capital   Earnings   Equity
- --------------------------------------------------------------------------------

(IN THOUSANDS, EXCEPT SHARES)

BALANCE - DECEMBER 31, 2000     $ 118   $(19,467)   $24,967   $66,546   $72,164
Net income for three months
  ended March 31, 2001                                            867       867
                                -----   --------    -------   -------   -------

BALANCE - MARCH 31, 2001        $ 118   $(19,467)   $24,967   $67,413   $73,031
                                =====   ========    =======   =======   =======


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE
CONSOLIDATED FINANCIAL STATEMENTS.

                                       6



                          DREW INDUSTRIES INCORPORATED
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   BASIS OF PRESENTATION

     The Consolidated  Financial  Statements presented herein have been prepared
by the Company in  accordance  with the  accounting  policies  described  in its
December 31, 2000 Annual  Report on Form 10-K and should be read in  conjunction
with the Notes to Consolidated Financial Statements which appear in that report.

     In the opinion of management,  the information  furnished in this Form 10-Q
reflects  all  adjustments  necessary  for a fair  statement  of the  results of
operations  as of and for the three month periods ended March 31, 2001 and 2000.
All  such  adjustments  are  of a  normal  recurring  nature.  The  Consolidated
Financial  Statements have been prepared in accordance with the  instructions to
Form 10-Q and therefore do not include some  information  and notes necessary to
conform with annual reporting requirements.

2.   SEGMENT REPORTING

     The Company has two reportable operating segments, the manufactured housing
products  segment  (the "MH  segment")  and the  recreational  vehicle  products
segment (the "RV  segment").  The MH segment  manufactures a variety of products
used in the construction of manufactured  homes,  including windows and screens,
chassis and chassis parts,  axles, and galvanized  roofing.  The MH segment also
distributes new tires and refurbishes  used axles and tires which it supplies to
producers  of  manufactured  homes.  The RV  segment  manufactures  a variety of
products used in the production of  recreational  vehicles,  including  windows,
doors and  chassis.  The MH  segment  and the RV  segment  primarily  sell their
products to the  producers  of  manufactured  homes and  recreational  vehicles,
respectively.  Each segment also supplies related products to other  industries,
but sales of these  products  represent less than 5 percent of the segment's net
sales. The Company has only an insignificant amount of intersegment sales.

     Decisions  concerning the allocation of the Company's resources are made by
the  presidents of the  Company's  operating  subsidiaries  and the president of
Drew.  This group  evaluates the  performance of each segment based upon segment
profit or loss,  defined as income before interest,  amortization of intangibles
and income taxes. The accounting policies of the MH and RV segments are the same
as those described in Note 1 of Notes to Consolidated  Financial Statements,  of
the Company's December 31, 2000 Annual Report on Form 10-K.

          Information relating to segments follows (IN THOUSANDS):

                                               Three Months Ended March 31,
                                               ----------------------------
                                                     2001        2000
                                                   --------    --------
          Net sales:
            MH segment                             $ 33,685    $ 50,597
            RV segment                               25,209      24,063
                                                   --------    --------
                 Total                             $ 58,894    $ 74,660
                                                   ========    ========
          Operating profit:
            MH segment                             $  2,230    $  4,557
            RV segment                                1,740       2,187
                                                   --------    --------
                 Total segments operating profit      3,970       6,744
          Amortization of intangibles                  (614)       (674)
          Corporate and other                          (581)       (569)
                                                   --------    --------
                 Operating profit                     2,775       5,501
          Interest expense, net                       1,193         869
                                                   --------    --------
                 Income before income taxes        $  1,582    $  4,632
                                                   ========    ========

                                       7



                          DREW INDUSTRIES INCORPORATED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


3.   INVENTORIES

     Inventories are valued at the lower of cost (using the first-in,  first-out
method)  or  market.  Cost  includes  material,  labor and  overhead;  market is
replacement cost or realizable value after allowance for costs of distribution.

     Inventories consist of the following (IN THOUSANDS):

                                     March 31,
                                 ----------------- December 31,
                                   2001      2000      2000
                                 -------   -------   -------

          Finished goods         $ 7,004   $10,594   $ 8,637
          Work in process          1,745     2,438     1,938
          Raw Material            19,500    21,735    23,128
                                 -------   -------   -------
              Total              $28,249   $34,767   $33,703
                                 =======   =======   =======

4.   LONG-TERM INDEBTEDNESS

     Long-term indebtedness consists of the following (in thousands):

                                                   March 31,
                                              -----------------   December 31,
                                               2001       2000       2000
                                              -------    -------    -------
     Senior Notes payable at the rate
       of $8,000 per annum commencing
       January 28, 2001 with interest
       payable semiannually at the
       rate of 6.95% per annum                $32,000    $40,000    $40,000
     Notes payable pursuant to a credit
       agreement expiring May 15, 2002
       consisting of a revolving loan,
       not to exceed $30,000; interest
       at prime rate or LIBOR plus
       1 percent                               19,000      6,750     17,700
     Term loan due August 1, 2001;
       interest at prime rate                   5,000
     Industrial Revenue Bonds, fixed rate
       5.68% to 6.28%, due 2008 through
       2015; secured by certain real
       estate and equipment                     7,279      4,927      7,419
     Loans secured by certain real estate
       and equipment, due 2011, fixed
       rate 8.72%                               1,508      1,534
     Other                                        821        290
                                              -------    -------    -------
                                               64,787     52,498     66,943
     Less current portion                       8,657      9,279      8,867
                                              -------    -------    -------

          Total long-term indebtedness        $56,130    $43,219    $58,076
                                              =======    =======    =======

     Pursuant  to both the  Senior  Notes  and the  credit  facility,  which was
increased  from $25 million to $30 million  during 2000, the Company is required
to maintain minimum net worth and interest and fixed

                                       8



                          DREW INDUSTRIES INCORPORATED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


charge coverages and meet certain other financial requirements. Borrowings under
both facilities are secured only by capital stock of the Company's subsidiaries.

     The Company pays a commitment fee,  accrued at the rate of 3/8 of 1 percent
per annum, on the daily unused amount of the revolving line of credit.

     On May 1, 2001,  the Company  refinanced  its $5 million term loan with the
proceeds of a $5.5 million loan secured by certain real estate. In addition, the
Company entered into a sale and leaseback transaction for $3.7 million.

5.   WEIGHTED AVERAGE COMMON SHARES OUTSTANDING

     Net income per diluted  common share  reflects the dilution of the weighted
average  common  shares by the assumed  issuance of common stock  pertaining  to
stock  options and warrants.  The  numerator,  which is equal to net income,  is
constant  for both the  basic  and  diluted  earnings  per  share  calculations.
Weighted  average  common shares  outstanding - diluted is calculated as follows
(IN THOUSANDS):

                                                            Three Months Ended
                                                                 March 31,
                                                            ------------------
                                                              2001      2000
                                                             -----     ------

     Weighted average common shares outstanding - basic      9,656     11,189
     Assumed issuance of common stock pertaining to
       stock options and warrants                                1          3
                                                             -----     ------
     Weighted average common shares outstanding - diluted    9,657     11,192
                                                             =====     ======

                                       9



                          DREW INDUSTRIES INCORPORATED
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


     The Company has two reportable operating segments, the manufactured housing
products  segment  (the "MH  segment")  and the  recreational  vehicle  products
segment (the "RV segment").  The MH segment,  which  accounted for 57 percent of
consolidated  net sales for the  quarter  ended March 31, 2001 and 65 percent of
the annual  consolidated net sales for 2000,  manufactures a variety of products
used in the construction of manufactured  homes,  including windows and screens,
chassis and chassis parts,  axles, and galvanized  roofing.  The MH segment also
distributes new tires and refurbishes  used axles and tires which it supplies to
producers of manufactured homes. The RV segment,  which accounted for 43 percent
of consolidated net sales for the quarter ended March 31, 2001 and 35 percent of
the annual  consolidated net sales for 2000,  manufactures a variety of products
used in the production of recreational  vehicles,  including windows,  doors and
chassis.  The MH segment and the RV segment primarily sell their products to the
producers of manufactured homes and recreational  vehicles,  respectively.  Each
segment also supplies related products to other  industries,  but sales of these
products represent less than 5 percent of the segment's net sales.

     The Company's  operations are performed  through its four primary operating
subsidiaries.  Kinro, Inc. ("Kinro") and Lippert  Components,  Inc. ("LCI") have
operations  in both the MH and RV segments,  while  Lippert Tire and Axle,  Inc.
("LTA")  and Coil  Clip,  Inc.  ("Coil  Clip")  operate  entirely  within the MH
segment. At March 31, 2001 the Company's  subsidiaries  operated 41 plants in 18
states and Canada.


RESULTS OF OPERATIONS

     Net sales and operating profit are as follows (IN THOUSANDS):

                                            Three Months Ended March 31,
                                            ----------------------------
                                                 2001         2000
                                               --------     --------
     Net sales:
       MH segment                              $ 33,685     $ 50,597
       RV segment                                25,209       24,063
                                               --------     --------
            Total                              $ 58,894     $ 74,660
                                               ========     ========

     Operating profit:
       MH segment                              $  2,230     $  4,557
       RV segment                                 1,740        2,187
                                               --------     --------
            Total segments operating profit       3,970        6,744
       Amortization of intangibles                 (614)        (674)
       Corporate and other                         (581)        (569)
                                               --------     --------
            Total                              $  2,775     $  5,501
                                               ========     ========

MH SEGMENT

     Net sales of the MH segment  decreased  33 percent in the 2001  period from
2000,  compared to a 41 percent  decrease  in the  industry-wide  production  of
manufactured  homes for the same period.  The Company  outperformed the industry
because of market  share  gains,  primarily  from sales of its window  products.
Sales of refurbished tires and axles by the MH segment declined approximately 50
percent, more than sales of other MH products due to competitive pressures.

                                       10



                          DREW INDUSTRIES INCORPORATED
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                      AND RESULTS OF OPERATIONS (CONTINUED)


     While  there  has been  some  reduction  in  industry-wide  inventories  of
manufactured homes, and while mortgage interest rates have reportedly  declined,
a significant increase in industry-wide  production of manufactured homes is not
anticipated until (i) inventory levels are further reduced,  (ii)  repossessions
return to more normal  levels,  (iii)  credit  availability  improves,  and (iv)
manufactured housing mortgage interest rates decline further.


     Operating profit of the MH segment decreased 51 percent in the 2001 quarter
from 2000  primarily  as a result of the 33 percent  reduction  in sales.  Gross
margins as a percent of sales were 1.5 percent  below last year, as increases in
labor  costs,  as well as the effect of lower  sales on fixed  costs,  more than
offset  reductions in material costs.  Due to competitive  pressures  within the
industry,  increased  labor  and  production  costs  could  not be  passed on to
customers.  Selling,  general and  administrative  expenses  were down in dollar
terms,  however,  they  increased as a percentage  of sales due to the effect of
lower  sales on fixed  costs.  It is  anticipated  that  these  conditions  will
continue until the industry recovers.

     The Company's tire and axle operations,  part of the  manufactured  housing
products  segment,  continued to report poor results.  Accordingly,  the Company
closed two tire and axle factories in January 2001.  Although  results for March
2001 showed some  improvement,  this  business is being  closely  monitored.  At
December 31, the Company  wrote off $6.9 million  ($4.4  million after taxes) of
goodwill applicable to this operation.

RV SEGMENT

     The  recreational  vehicle  products  segment  achieved  a 5 percent  sales
increase  in the  first  quarter  of 2001,  despite a 24  percent  industry-wide
decline in  shipments  of RV's during  this  period.  The Company  significantly
increased  its market  share in both its RV  chassis  and its RV window and door
product  lines.  Five new factories have been opened since early 2000 largely to
accommodate the market share growth of the RV chassis products line.


     Industry-wide sales of RV's have been historically closely tied to consumer
confidence  levels,  which declined in recent months.  Some analysts believe the
recent  decline  in sales by RV  producers  has also been  partly  the result of
efforts by retailers to reduce  inventory and thus lower their  interest  costs.
This view is supported by industry  retail  shipment  statistics  which are down
somewhat less than production.  Recent interest rate cuts by the Federal Reserve
Board should help alleviate this problem.

     Operating  profit  decreased 20 percent on the 5 percent increase in sales,
as lower operating  efficiencies at the five new factories reduced the operating
margin of this segment.  Production  efficiencies are continuing to improve.  In
addition,  competitive pressures did not allow the Company to pass on production
cost increases to its customers.

                                       11



                          DREW INDUSTRIES INCORPORATED
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                      AND RESULTS OF OPERATIONS (CONTINUED)


AMORTIZATION OF INTANGIBLES

     Amortization of intangibles for the quarter was $60,000 less than the prior
year's  quarter,  as a result of the $6.9  million  writedown of goodwill in the
fourth quarter of 2000.

INTEREST EXPENSE, NET

     Interest expense,  net increased $324,000 from the 2000 period, as a result
of the increase in debt during the year ended  December  2000  expended for five
new factories and $13.5 million for treasury stock,  partially offset by savings
resulting from interest rate reductions.

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." In June 1999, the FASB issued
SFAS No. 137,  "Accounting for Derivative  Instruments and Hedging  Activities -
Deferral of the  Effective  Date of FASB  Statement  No.  133," which delays the
effective date of SFAS No. 133 to fiscal years beginning after June 15, 2000. In
June 2000, the FASB issued SFAS No. 138, "Accounting for Derivative  Instruments
and Hedging  Activities,"  which amends some of the  provisions of SFAS No. 133.
The  Company  has  adopted  the  provisions  of SFAS No.  133 and  SFAS No.  138
effective  January 1, 2001.  The  adoption of these  statements  does not have a
material impact on the earnings or financial position of the Company.

LIQUIDITY AND CAPITAL RESOURCES

     The Statements of Cash Flows reflect the following (IN THOUSANDS):

                                                    Three Months Ended March 31,
                                                    ----------------------------
                                                         2001        2000
                                                        -------     -------
     Net cash flows provided by operating activities    $ 6,418     $    59
     Net cash flows (used for) investment activities    $  (980)    $(6,135)
     Net cash flows (used for) provided by
       financing activities                             $(2,156)    $ 4,473

     Net cash provided by  operations  includes a reduction in inventory of $5.5
million in 2001.  Inventories  increased  in the first  quarter  of 2000  partly
because of the  slowdown in sales as well as the  anticipated  higher  inventory
requirement of the expanding RV segment.  Since that time, the Company's efforts
to  reduce  inventories  have been  successful.  Accounts  receivable  increased
seasonally  at March 31, 2001,  but the change from  December  2000 is less than
normal since the balance at December 2000 was higher than typical as a result of
slower collections at that time.

     Cash flows used for investing activities consisted of capital expenditures,
including  five factories  constructed by LCI in 2000,  primarily to accommodate
the expansion of the RV chassis product lines.  Capital  expenditures for all of
2000 were  approximately  $22  million,  which  was  funded  from the  Company's


                                       12



                          DREW INDUSTRIES INCORPORATED
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                      AND RESULTS OF OPERATIONS (CONTINUED)


revolving  line  of  credit,  as  well  as  Industrial  Revenue  Bonds.  Capital
expenditures  for 2001,  aggregating  $1.7  million for the first  quarter,  are
expected to be $7 to $9 million for all of 2001,  which is expected to be funded
from operating cash flow and new financing secured by real estate and equipment.

     Cash flows used for financing  activities represent a net reduction in debt
of $2.2 million for the first quarter of 2001.  Cash flows provided by financing
activities  for  the  first  quarter  of  2000  included  increases  in  debt of
approximately  $6.1  million  offset by $1.7  million  used to acquire  treasury
stock.

     Availability under the Company's line of credit,  which was $9.5 million at
March 31, 2001, is adequate to finance the Company's working capital and capital
expenditure requirements.  However, the Company expects to fund a portion of its
current year capital  expenditures with new financing secured by real estate and
equipment.

     On June 16,  2000,  the Company  purchased  1,449,425  shares of its common
stock at $8.00 per share,  net to the sellers in cash,  or an aggregate of $11.8
million including  expenses,  pursuant to a self-tender offer.  Earlier in 2000,
the Company purchased, on the open market, 190,000 shares of its common stock at
an  average  cost of $8.80 per  share.  The  Company  used its line of credit to
purchase such shares.  The line of credit was increased  from $25 million to $30
million to accommodate the purchase of shares.

     The Company has outstanding $32 million of 6.95 percent,  seven year Senior
Notes.  Repayment of these notes is $8 million  annually,  of which the first $8
million payment was made in January 2001.

INFLATION

     The prices of raw  materials,  consisting  primarily  of  aluminum,  vinyl,
steel,  glass and tires,  are influenced by demand and other factors specific to
these commodities rather than being directly affected by inflationary pressures.
Prices of certain commodities have historically been volatile. In order to hedge
the impact of future price  fluctuations on a portion of its future aluminum raw
material  requirements,  the Company  periodically  purchases  aluminum  futures
contracts on the London Metal  Exchange.  At March 31, 2001,  the Company had no
futures contracts outstanding.

FORWARD LOOKING STATEMENTS AND RISK FACTORS

     This report  contains  certain  statements,  including the Company's  plans
regarding its operating strategy,  its products,  costs, and performance and its
views of industry  prospects,  which could be  construed  to be forward  looking
statements  within the meaning of the  Securities  Exchange  Act of 1934.  These
statements  reflect the  Company's  current  views with respect to future plans,
events and financial performance.

     The Company has  identified  certain risk factors  which could cause actual
plans and  results to differ  substantially  from those  included in the forward
looking statements.  These factors include pricing pressures due to competition,
raw material costs  (particularly  aluminum,  vinyl,  steel,  glass, and tires),
adverse weather  conditions  impacting  retail sales,  inventory  adjustments by
retailers and  manufacturers,  availability and costs of labor,  interest rates,
and the availability of retail  financing for  manufactured  homes. In addition,
general

                                       13



                          DREW INDUSTRIES INCORPORATED
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                      AND RESULTS OF OPERATIONS (CONTINUED)


economic conditions may affect the retail sale of manufactured homes and
RV's.

                                       14



                          DREW INDUSTRIES INCORPORATED


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

     The  Company  is  exposed  to  market  risk  in the  normal  course  of its
operations  due to its purchases of certain  commodities,  and its investing and
financing activities.

     Certain raw materials, particularly aluminum, vinyl, steel, glass and tires
are subject to price  volatility.  While effective  hedges for most of these raw
materials are not available, the Company periodically purchases aluminum futures
contracts to hedge the impact of future price  fluctuations  on a portion of its
aluminum  raw  material  requirements.  At March 31,  2001,  the  Company had no
futures contracts outstanding.

     The Company is exposed to changes in interest  rates  primarily as a result
of its financing activities. At March 31, 2001, the Company had $40.8 million of
fixed rate debt.  Assuming a decrease of 100 basis points in the  interest  rate
for  borrowings  of a  similar  nature,  which  the  Company  becomes  unable to
capitalize  on in the  short-term as a result of the structure of its fixed rate
financing,  future cash flows would be affected by approximately $.4 million per
annum.

     The Company also has a $30 million line of credit,  as well as a $5 million
term loan that is subject to a variable  interest rate. At March 31, 2001, $19.0
million of the line of credit was  utilized.  Assuming  an increase of 100 basis
points in the interest rate for borrowings  under these variable rate loans, and
outstanding borrowings of $24.0 million,  future cash flows would be affected by
$.2 million per annum.

     In  addition,  the  Company is exposed  to changes in  interest  rates as a
result of  temporary  investments  in  government  backed  money  market  funds,
however,  such  investing  activity is not material to the  Company's  financial
position, results of operations, or cash flow.

     If the actual change in interest rates is substantially  different than 100
basis points,  the net impact of interest  rate risk on the Company's  cash flow
may be materially different than that disclosed above.

                                       15



                          DREW INDUSTRIES INCORPORATED
                                   SIGNATURES






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



                                             DREW INDUSTRIES INCORPORATED
                                             Registrant




                                             By /s/ FREDRIC M. ZINN
                                                -------------------------
                                             Fredric M. Zinn
                                             Principal Financial Officer

May 10, 2001


                                       16




                          DREW INDUSTRIES INCORPORATED
                                   SIGNATURES






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



                                             DREW INDUSTRIES INCORPORATED
                                             Registrant





                                             Fredric M. Zinn
                                             Principal Financial Officer

May 10, 2001