================================================================================



                       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: SEPTEMBER 30, 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.  9,665,553  shares of common
stock as of October 26, 2001.

================================================================================




                  DREW INDUSTRIES INCORPORATED AND SUBSIDIARIES


                    INDEX TO FINANCIAL STATEMENTS FILED WITH
                   QUARTERLY REPORT OF REGISTRANT ON FORM 10-Q
                    FOR THE QUARTER ENDED SEPTEMBER 30, 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                         7-10


         Item 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS
             OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS              11-16

         Item 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURE
             ABOUT MARKET RISK                                                17



PART II - OTHER INFORMATION
     Not applicable


SIGNATURES                                                                    18




                          DREW INDUSTRIES INCORPORATED
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (UNAUDITED)

                                         Nine Months Ended    Three Months Ended
                                           September 30,         September 30,
                                      --------------------    ------------------
                                        2001        2000       2001       2000
- --------------------------------------------------------------------------------
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

Net sales                             $205,971    $228,727    $75,283    $74,915

Cost of sales                          159,609     183,086     57,510     61,589
                                      --------    --------    -------    -------

  GROSS PROFIT                          46,362      45,641     17,773     13,326

Selling, general and
  administrative expenses               31,166      32,166     11,661     10,442
                                      --------    --------    -------    -------

  OPERATING PROFIT                      15,196      13,475      6,112      2,884

Interest expense, net                    3,321       2,753      1,062        874
                                      --------    --------    -------    -------

  INCOME BEFORE INCOME TAXES            11,875      10,722      5,050      2,010

Provision for income taxes               5,043       4,552      2,055        984
                                      --------    --------    -------    -------

    NET INCOME                        $  6,832    $  6,170    $ 2,995    $ 1,026
                                      ========    ========    =======    =======

NET INCOME PER COMMON SHARE:
  Basic                               $    .71    $    .58    $   .31    $   .11
                                      ========    ========    =======    =======
  Diluted                             $    .71    $    .58    $   .31    $   .11
                                      ========    ========    =======    =======

Weighted average common
  shares outstanding:
  Basic                                  9,658      10,559      9,661      9,656
                                      ========    ========    =======    =======
  Diluted                                9,663      10,561      9,676      9,657
                                      ========    ========    =======    =======



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

                                       3



                          DREW INDUSTRIES INCORPORATED
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)

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

ASSETS
CURRENT ASSETS
  Cash and cash equivalents                   $   1,002   $   1,891   $     550
  Accounts receivable, trade,
    less allowances                              21,905      19,393      13,451
  Inventories (Note 4)                           28,741      35,941      33,703
  Prepaid expenses and other
    current assets                                3,736       3,977       3,476
                                              ---------   ---------   ---------

      TOTAL CURRENT ASSETS                       55,384      61,202      51,180

FIXED ASSETS, net                                68,966      67,201      66,301
GOODWILL, net (Note 3)                           38,798      44,586      37,240
OTHER ASSETS                                      4,872       4,194       4,577
                                              ---------   ---------   ---------

      TOTAL ASSETS                            $ 168,020   $ 177,183   $ 159,298
                                              =========   =========   =========

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
  Notes payable, including current
    maturities of long-term indebtedness      $   9,555   $   9,341   $   8,867
  Accounts payable, trade                        11,882      11,929       5,435
  Accrued expenses and other
    current liabilities                          18,020      16,730      14,511
                                              ---------   ---------   ---------
      TOTAL CURRENT LIABILITIES                  39,457      38,000      28,813

LONG-TERM INDEBTEDNESS (Note 5)                  49,251      60,286      58,076
OTHER LONG-TERM LIABILITIES                         245       2,110         245
                                              ---------   ---------   ---------

      TOTAL LIABILITIES                          88,953     100,396      87,134
                                              ---------   ---------   ---------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
  Common stock, par value $.01 per share:
    authorized 20,000,000 shares;
    issued 11,814,078 shares at
    September 2001, and 11,805,754 shares
    at September 2000 and December 2000             118         118         118
  Paid-in capital                                25,038      24,967      24,967
  Retained earnings                              73,378      71,169      66,546
                                              ---------   ---------   ---------
                                                 98,534      96,254      91,631
  Treasury stock, at cost - 2,149,325 shares
    at September 2001, September 2000 and
    December 2000                               (19,467)    (19,467)    (19,467)
                                              ---------   ---------   ---------
      TOTAL STOCKHOLDERS' EQUITY                 79,067      76,787      72,164
                                              ---------   ---------   ---------

       TOTAL LIABILITIES AND
         STOCKHOLDERS' EQUITY                 $ 168,020   $ 177,183   $ 159,298
                                              =========   =========   =========

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

                                       4



                          DREW INDUSTRIES INCORPORATED
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)


                                                             Nine Months Ended
                                                               September 30,
                                                            -------------------
                                                              2001       2000
- --------------------------------------------------------------------------------
(IN THOUSANDS)

CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                                $  6,832   $  6,170
  Adjustments to reconcile net income to
    cash flows provided by operating activities:
      Depreciation and amortization                            6,385      6,574
      Loss on disposal of long-lived assets                      172        325
      Changes in assets and liabilities:
        Accounts receivable, net                              (7,101)    (8,090)
        Inventories                                            4,818     (2,559)
        Prepaid expenses and other assets                       (797)        92
        Accounts payable, accrued expenses and
          other current liabilities                            8,657      5,314
                                                            --------   --------
          NET CASH FLOWS PROVIDED BY
            OPERATING ACTIVITIES                              18,966      7,826
                                                            --------   --------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures                                        (6,290)   (21,196)
  Acquisition of companies' net assets and business          (10,402)
  Sale of reconditioned axle and tire facility                 1,786
  Proceeds from sales of fixed assets                            758        343
                                                            --------   --------

          NET CASH FLOWS USED FOR INVESTING ACTIVITIES       (14,148)   (20,853)
                                                            --------   --------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from line of credit and term loan                  53,950     76,895
  Proceeds from loans secured by real estate
    and equipment                                             13,317      2,000
  Proceeds from sale and leaseback of equipment                3,700
  Repayments under line of credit and
    other borrowings                                         (75,158)   (55,973)
  Acquisition of treasury stock                                         (13,472)
  Exercise of stock options and other                           (175)       358
                                                            --------   --------

          NET CASH FLOWS (APPLIED TO) PROVIDED BY
            FINANCING ACTIVITIES                              (4,366)     9,808
                                                            --------   --------

          Net increase (decrease) in cash                        452     (3,219)

Cash and cash equivalents at beginning of period                 550      5,110
                                                            --------   --------
Cash and cash equivalents at end of period                  $  1,002   $  1,891
                                                            ========   ========

SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:
    Cash paid during the period for:
        Interest on debt                                    $  4,084   $  4,052
        Income taxes, net of refunds                        $  4,109   $  3,535

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

                                       5



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



                                                                                                             Total
                                                        Common    Treasury      Paid-in     Retained     Stockholders'
                                                         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 nine months ended
   September 30, 2001                                                                          6,832           6,832
Issuance of 9,124 shares of common stock
   pursuant to stock option plan                                                     63                           63
Income tax benefit relating to issuance of
   common stock pursuant to stock option plan                                         8                            8
                                                     -------    ----------    ---------     --------       ---------
BALANCE - SEPTEMBER 30, 2001                         $   118    $  (19,467)   $  25,038     $ 73,378       $  79,067
                                                     =======    ==========    =========     ========       =========


                   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 nine and three month  periods  ended  September 30,
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,  thermo-formed  bath and shower  units,  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.

                                       7



                          DREW INDUSTRIES INCORPORATED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


     Information relating to segments follows (IN THOUSANDS):

                                      Nine Months Ended      Three Months Ended
                                        September 30,           September 30,
                                    ---------------------   -------------------
                                       2001        2000       2001       2000
- --------------------------------------------------------------------------------

Net sales:
MH segment                          $ 122,467   $ 150,579   $ 45,780   $ 47,496
RV segment                             83,504      78,148     29,503     27,419
                                    ---------   ---------   --------   --------
   Total                            $ 205,971   $ 228,727   $ 75,283   $ 74,915
                                    =========   =========   ========   ========

Operating profit:
MH segment                          $  10,928   $  11,322   $  4,279   $  2,896
RV segment                              7,938       6,025      3,128      1,341
                                    ---------   ---------   --------   --------
   Total segments operating profit     18,866      17,347      7,407      4,237
Amortization of intangibles            (1,923)     (2,020)      (672)      (673)
Corporate and other                    (1,747)     (1,852)      (623)      (680)
                                    ---------   ---------   --------   --------
   Operating profit                    15,196      13,475      6,112      2,884
Interest expense, net                   3,321       2,753      1,062        874
                                    ---------   ---------   --------   --------
   Income before income taxes       $  11,875   $  10,722   $  5,050   $  2,010
                                    =========   =========   ========   ========


     3.   ACQUISITION

          On June 1, 2001, the Company's subsidiary,  Kinro, acquired the assets
and business of the Better Bath division of Kevco, Inc. Better Bath manufactures
and sells  thermo-formed  bath and  shower  units for the  manufactured  housing
industry and had sales of approximately $27.7 million in 2000.

          The  acquisition  has been accounted for as a purchase.  The aggregate
purchase  price  of  approximately  $10.2  million  has  been  allocated  to the
underlying assets based upon their respective  estimated fair values. The excess
of purchase price over the fair value of net assets  acquired  ("goodwill")  was
approximately $3.2 million,  which is being amortized over 20 years. The results
of the  acquired  business  have been  included  in the  Company's  consolidated
statement of income beginning June 1, 2001.

     4.   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.

                                       8



                          DREW INDUSTRIES INCORPORATED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


     Inventories consist of the following (IN THOUSANDS):

                                               September 30,       December 31,
                                           --------------------      -------
                                             2001         2000         2000
                                           -------      -------      -------

         Finished goods                    $ 6,408      $ 9,291      $ 8,637
         Work in process                     1,626        2,155        1,938
         Raw Material                       20,707       24,495       23,128
                                           -------      -------      -------
             Total                         $28,741      $35,941      $33,703
                                           =======      =======      =======

5.   LONG-TERM INDEBTEDNESS

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

                                                     September 30,
                                                   ---------------- 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 August 17, 2002 consisting of
      a revolving loan, not to exceed $30,000;
      interest at prime rate, or LIBOR plus
      1 percent                                      5,300   22,150   17,700
    Industrial Revenue Bonds, fixed rate 5.68%
      to 6.28%, due 2008 through 2015; secured
      by certain real estate and equipment           6,993    6,557    7,419
    Real estate mortgage payable at the rate of
      $70,000 per month with a balloon payment
      of $3,371,000 in May 2006, interest at
      9.03% per annum                                5,357
    Other loans secured by certain real estate
      and equipment, due 2006 to 2011, fixed
      rate 7.25% to 9.03%                            9,156             1,534
    Other                                                       920      290
                                                   -------  -------  -------
                                                    58,806   69,627   66,943
    Less current portion                             9,555    9,341    8,867
                                                   -------  -------  -------

         Total long-term indebtedness              $49,251  $60,286  $58,076
                                                   =======  =======  =======

     Pursuant  to certain of the loan  agreements,  the  Company is  required to
maintain  minimum net worth and  interest and fixed  charge  coverages  and meet
certain other financial requirements.  Borrowings under the Senior Notes and the
Credit   Agreement   are  secured  only  by  capital   stock  of  the  Company's
subsidiaries.

                                       9



                          DREW INDUSTRIES INCORPORATED
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


     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.

     During  2001,  the Company  refinanced a portion of its line of credit with
the proceeds of various loans  aggregating $13.3 million secured by certain real
estate and equipment. In addition, the Company entered into a sale and leaseback
transaction  for  equipment  for $3.7  million.  The gain of $.5 million on such
transaction has been deferred and is being amortized over 36 months, the term of
the lease.

     Subsequent to September 30, 2001,  the Company  entered into a Restated and
Amended  Credit  Agreement  (the  "Restated   Agreement"),   which  extends  the
expiration date of the notes payable pursuant to the Credit Agreement to October
15, 2003. The Restated Agreement provides for maximum borrowings of $25 million.
The Restated  Agreement  also  provides for an increase in the interest  rate on
LIBOR loans,  from LIBOR plus 1 percent and provides a  performance  schedule to
revise the interest rate on LIBOR loans  depending on the Company's Debt Service
Coverage Ratio, as defined.  Pursuant to the performance schedule,  the interest
rate on new LIBOR loans is currently LIBOR plus 1.9 percent.

6.   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):

                                         Nine Months Ended   Three Months Ended
                                           September 30,        September 30,
                                         -----------------   ------------------
                                           2001       2000      2001      2000
                                          -----     ------     -----     -----

Weighted average common shares
   outstanding - basic                    9,658     10,559     9,661     9,656
Assumed issuance of common stock
   pertaining to stock options                5          2        15         1
                                          -----     ------     -----     -----
Weighted average common shares
   outstanding - diluted                  9,663     10,561     9,676     9,657
                                          =====     ======     =====     =====

                                       10



                          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 59 percent of
consolidated  net sales for the nine  months  ended  September  30,  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, thermo- formed bath and shower units, 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 41 percent of consolidated net sales
for the nine  months  ended  September  30,  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.

     On June 1, 2001, the Company's  subsidiary,  Kinro, acquired the assets and
business of the Better Bath division of Kevco, Inc. Better Bath manufactures and
sells thermo-formed bath and shower units for the manufactured  housing industry
and had sales of approximately $27.7 million in 2000.

     The  acquisition  has  been  accounted  for as a  purchase.  The  aggregate
purchase  price  of  approximately  $10.2  million  has  been  allocated  to the
underlying assets based upon their respective  estimated fair values. The excess
of purchase price over the fair value of net assets  acquired  ("goodwill")  was
approximately $3.2 million,  which is being amortized over 20 years. The results
of the  acquired  business  have been  included  in the  Company's  consolidated
statement of income beginning June 1, 2001.

     The  Company's   operations  are  performed   through  its  four  operating
subsidiaries. Its two 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,  and  represent  in  the  aggregate
approximately  16  percent  of the  Company's  manufactured  housing  sales.  At
September  30, 2001 the Company's  subsidiaries  operated 43 plants in 18 states
and Canada.

     The  tragic  events of  September  11 weigh  heavily  on the  country.  The
ramifications  of  this  terrible  loss,  to  the  national  economy  and to the
industries the Company serves,  are not yet fully known and the full effects may
not be known for some time to come.  However,  the Company's sales through early
October did not decline significantly, apparently because customers were filling
their  backlog  orders.  In the  weeks  following  September  11,  sales  by the
Manufactured Housing industry softened,  but have now returned to pre- September
11 levels.  Recreational  Vehicle industry sales have also softened,  but in the
long term may be strong if people favor travel  within the United  States by RV,
over flying within the United States or abroad.  The Company is well  positioned
to weather a continued  economic  downturn.  The  Company's  $25 million line of
credit,  which has  recently  been  extended  to  October  2003,  currently  has
outstanding debt of less than $5 million.  In addition,  the Company's operating
efficiencies are high.

                                       11



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


RESULTS OF OPERATIONS

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

                                       Nine Months Ended     Three Months Ended
                                         September 30,          September 30,
                                     --------------------    ------------------
                                       2001        2000        2001       2000
                                     --------    --------    -------    -------

Net sales:
MH segment                           $122,467    $150,579    $45,780    $47,496
RV segment                             83,504      78,148     29,503     27,419
                                     --------    --------    -------    -------
    Total                            $205,971    $228,727    $75,283    $74,915
                                     ========    ========    =======    =======

Operating profit:
MH segment                           $ 10,928    $ 11,322    $ 4,279    $ 2,896
RV segment                              7,938       6,025      3,128      1,341
                                     --------    --------    -------    -------
    Total segments operating profit    18,866      17,347      7,407      4,237
Amortization of intangibles            (1,923)     (2,020)      (672)      (673)
Corporate and other                    (1,747)     (1,852)      (623)      (680)
                                     --------    --------    -------    -------
    Operating profit                 $ 15,196    $ 13,475    $ 6,112    $ 2,884
                                     ========    ========    =======    =======

MH SEGMENT

     Net sales of the MH segment  decreased  19 percent in the nine months ended
September  30, 2001 and 4 percent in the third  quarter,  from the same  periods
last year.  The  industry  reported a 29 percent  decrease in the  industry-wide
production of manufactured homes for the nine months ended September 2001, which
moderated to 15 percent in the third  quarter.  Sales of  refurbished  axles and
tires by the MH segment declined more than sales of other MH products due to the
closure of two of such  facilities  during the first  quarter  and the sale of a
third facility in the third quarter.  Excluding  sales of refurbished  axles and
tires and the Better Bath  operation,  which has been  included in the Company's
consolidated  statement of income  since its  acquisition  on June 1, 2001,  net
sales decreased 16 percent for the nine months and 5 percent for the quarter.

     Excluding  the results of Better Bath,  operating  profit of the MH segment
decreased  $.4 million (4 percent)  for the nine months of 2001,  but  increased
$1.1  million (39  percent) in the third  quarter  from the same periods in 2000
despite the reduction in sales for both periods. The refurbished axles and tires
operations  reduced its operating  loss partly as a result of the closure of two
and the sale of one of its facilities in the current year. In addition, material
costs of this operation  were reduced since last year.  Excluding the results of
the refurbished axles and tires operation as well as the results of Better Bath,
operating results for the MH segment decreased by 12 percent for the nine months
and increased 15 percent for the three months.  Material  costs  continued to be
stable,  except for steel,  which came down  approximately  5 percent  this year
after rising last year.  Improved  operating  efficiencies in the nine months of
2001  offset the effect of fixed  costs and lower  sales.  Selling,  general and
administrative expenses were down in dollar terms, largely

                                       12



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


following the trend of lower sales. There have been no significant selling price
increases in the years 2000 and 2001.

RV SEGMENT

     Net sales of the RV segment  increased 7 percent in the nine months of 2001
and 8  percent  in the third  quarter  primarily  as a result of the  continuing
expansion of the  Company's RV chassis  product  line.  Such  increase  compares
favorably to the 15 percent  decrease in  shipments of towable RV's  reported by
the RV industry for the first ninth months of 2001, which moderated to 6 percent
in the third  quarter.  Some analysts  believe that retailers have been reducing
inventory  in order to lower their  interest  costs.  Lower  inventories  of old
models at retailers  may aid  producers'  sales of new models.  While the recent
interest  rate  cuts by the  Federal  Reserve  Board  and the  stabilization  of
gasoline  prices may help the RV industry,  the current  political  and economic
climate makes estimating future results extremely difficult.  This is especially
true because sales of RV's are tied to consumer confidence levels, which dropped
substantially since September 11.

     Operating  profit  increased  $1.9  million (32 percent) for the nine month
period and $1.8 million (133  percent) in the third  quarter.  This  increase is
attributable to the increase in sales as well as improved operating efficiencies
in the five plants opened in 2000. The segment's  profit margin increased to 9.5
percent  and  10.6  percent  for the  nine  months  and  three  months  of 2001,
respectively, compared to 7.7 percent and 4.9 percent, respectively, in 2000.

AMORTIZATION OF INTANGIBLES

     Amortization  of intangibles  for the nine months was $97,000 less than the
prior year's  period,  as a result of the $6.9 million  writedown of goodwill in
the fourth  quarter of 2000,  partially  offset by additions  resulting from the
acquisition described in Note 3 of Notes to Consolidated Financial Statements.

INTEREST EXPENSE, NET

     Interest  expense,  net  increased  $568,000  for the nine month period and
$188,000  for the quarter,  as a result of higher  average  debt  balances.  The
higher debt  balances  resulted  from capital  expenditures  and treasury  stock
purchases  in  2000,  as well  as the  Better  Bath  acquisition  in June  2001,
partially offset by cash flow from operating activities.

NEW ACCOUNTING STANDARDS

     Effective  January I, 2001, the Company adopted the provisions of Statement
of Financial  Accounting  Standards  (SFAS) No. 133,  "Accounting for Derivative
Instruments and Hedging  Activities," and SFAS No. 138,  "Accounting for Certain
Derivative  Instruments and Certain Hedging  Activities."  The adoption of these
pronouncements  has not had a  material  impact  on the  earnings  or  financial
position of the Company.

     In July 2001, the Financial  Accounting  Standards Board (FASB) issued SFAS
No.141, "Business Combinations" and SFAS No. 142, "Goodwill and Other Intangible
Assets." SFAS No. 141 requires that all business  combinations  initiated  after
June 30, 2001 be accounted for using the purchase method of

                                       13



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


accounting.  It also specifies  criteria that  intangible  assets  acquired in a
purchase  combination must meet to be recognized  apart from goodwill.  SFAS No.
142 requires that goodwill and intangible assets with indefinite lives no longer
be  amortized,  but rather be tested for  impairment  at least  annually.  Other
intangible  assets will continue to be amortized  over their useful  lives.  The
provisions  of SFAS No.141 are  effective  immediately,  with the  exception  of
transitional provisions related to business combinations initiated prior to June
30, 2001, which are delayed until the adoption of SFAS No.142. The provisions of
SFAS No.142 are required to be adopted effective January 1, 2002.

     The Company will apply the  transitional  provisions of SFAS No.141 and the
provisions of SFAS No.142  beginning in the first  quarter of 2002.  The Company
will evaluate its existing intangible assets and goodwill and make any necessary
reclassifications  in order to conform with the new criteria in SFAS No.141.  In
accordance  with SFAS No.142,  the company will reassess the useful lives of its
intangible  assets  and  will  test  its  goodwill  and  intangible  assets  for
impairment and recognize any impairment loss as a cumulative effect of change in
accounting  principle in 2002. The Company  expects that the  application of the
non-  amortization  provisions of SFAS No.142 will result in the  elimination of
annual goodwill amortization expense of approximately $1.6 million. At this time
it is not  practicable  to  estimate  the  impact  of  adopting  the  impairment
provisions of SFAS No.142 on the earnings and financial position of the Company.

     In  August  2001.  the FASB  issued  SFAS  No.143,  "Accounting  for  Asset
Retirement  Obligations."  SFAS No.143 requires  companies to record a liability
for asset  retirement  obligations  associated with the retirement of long-lived
assets. Such liabilities should be recorded at fair value in the period in which
a legal  obligation is created,  which  typically  would be upon  acquisition or
completion  of  construction.  The  provisions of SPAS No. 143 are effective for
fiscal years  beginning  after June 15,  2002.  The Company is in the process of
reviewing the impact of SFAS No.143 and does not anticipate  that it will have a
material impact on the earnings and financial position of the Company.

     Also in August  2001,  the FASB issued  SFAS  No.144,  "Accounting  for the
Impairment  or Disposal of  Long-Lived  Assets."  SFAS  No.144  supercedes  SFAS
No.121,  "Accounting for the Impairment of Long- Lived Assets and for Long-Lived
Assets to be Disposed  of." SFAS No. 144 retains the  fundamental  provision  of
SFAS No.121  related to the  recognition  and  measurement  of the impairment of
long-lived  assets to be held and used and the measurement of long-lived  assets
to be disposed of, but excludes goodwill from its scope and provides  additional
guidance on the accounting  for long-lived  assets held for sale. The provisions
of SFAS No.144 are effective for fiscal years beginning after December 15, 2001.
The Company  does not expect that the impact of the  implementation  of SFAS No.
144 will materially  differ from the impact of the existing  requirements  under
SFAS No. 121.

                                       14



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

LIQUIDITY AND CAPITAL RESOURCES

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

                                                            Nine Months Ended
                                                              September 30,
                                                         ----------------------
                                                           2001          2000
                                                         --------      --------
    Net cash flows provided by operating activities      $ 18,966      $  7,826
    Net cash flows (used for) investment activities      $(14,148)     $(20,853)
    Net cash flows (used for) provided by
      financing activities                               $ (4,366)     $  9,808

     Net cash provided by  operations  includes a reduction in inventory of $4.8
million in 2001.  Inventories increased $2.6 million in the first nine months 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 September 30, 2001 and 2000.

     Cash flows used for investing  activities in 2001 included the  acquisition
of the assets and  business  of Better Bath as  described  in Note 3 of Notes to
Consolidated   Financial   Statements.   Capital   expenditures,   primarily  to
accommodate  the expansion of the RV chassis product lines were $21.2 million in
the first nine months of 2000 and $6.3 million in 2001. Capital expenditures for
all of 2000 were approximately $22 million,  which was funded from the Company's
revolving  line  of  credit,  as  well  as  Industrial  Revenue  Bonds.  Capital
expenditures  for 2001,  are  expected  to be $7 to $9 million  for all of 2001,
which is being 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 $7.9 million for the 2001 period, offset by a sale and leaseback of equipment
of $3.7 million. Cash flows provided by financing activities for the 2000 period
included increases in debt of approximately $23.3 million of which $13.5 million
was used to acquire treasury stock.

     Availability under the Company's line of credit, which was $23.2 million at
September  30, 2001, is adequate to finance the  Company's  working  capital and
capital expenditure requirements.  Subsequent to September 30, 2001, the Company
entered into a Restated and Amended Credit Agreement (the "Restated Agreement"),
which extends the  expiration  date of the notes payable  pursuant to the Credit
Agreement to October 15, 2003. The Restated  Agreement  provides for a reduction
in maximum  borrowings from $30 million to $25 million.  The Restated  Agreement
also  provides for an increase in the interest  rate on LIBOR loans,  from LIBOR
plus 1 percent and provides a  performance  schedule to revise the interest rate
on LIBOR loans  depending on the  Company's  Debt  Service  Coverage  Ratio,  as
defined.  Pursuant to the performance  schedule,  the interest rate on new LIBOR
loans is currently LIBOR plus 1.9 percent.

     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.

                                       15



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


     In July 2001,  the  Company  sold the  business of one of its axle and tire
refurbishing  factories for cash of approximately $1.8 million.  The Company had
previously closed two factories of its axle and tire business early in the year,
and now has two such refurbishing factories remaining.


INFLATION

     The prices of raw  materials,  consisting  primarily  of  aluminum,  vinyl,
steel,  glass,  ABS resin 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 September
30, 2001, the Company had no futures contracts outstanding.


FORWARD LOOKING STATEMENTS AND RISK FACTORS

     This report contains certain statements,  including the Company's plans and
expectations  regarding its operating strategies,  products,  and costs, and its
views of the  prospects of the  manufactured  housing and  recreational  vehicle
industries,  which are  forward-looking  statements and are made pursuant to the
safe harbor  provisions of the Securities  Litigation  Reform Act of 1995. These
forward-looking  statements  reflect  the  Company's  views,  at the  time  such
statements  were made, with respect to the Company's  future plans,  objectives,
events, and financial results such as revenues,  expenses,  income, earnings per
share,  capital  expenditures,   and  other  financial  items.   Forward-looking
statements are not guarantees of future  performance;  they are subject to risks
and  uncertainties.  The Company does not undertake to update  forward-  looking
statements  to reflect  circumstances  or events  that occur  after the date the
forward-looking statements are made.

     There  are a number of  factors,  many of which are  beyond  the  Company's
control,  which could cause actual results and events to differ  materially from
those described in the forward-looking statements. These factors include pricing
pressures due to competition,  raw material costs (particularly aluminum, vinyl,
steel,  glass,  ABS resin,  and  tires),  availability  of retail and  wholesale
financing for manufactured  homes,  availability  and costs of labor,  inventory
adjustments by retailers and manufacturers,  interest rates, and adverse weather
conditions impacting retail sales. In addition,  general economic conditions may
affect the retail sale of manufactured homes and recreational vehicles.

                                       16



                          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, ABS
resin 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 September 30, 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 September 30, 2001, the Company had $53.5
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  $.5
million per annum.

          The  Company  also has a $30  million  line of credit  (reduced to $25
million  subsequent  to  September  30,  2001),  that is  subject  to a variable
interest  rate.  At September  30, 2001,  $5.3 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 $5.3
million, future cash flows would be affected by $.1 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.

                                       17



                          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
                                                Executive Vice-President and
                                                Chief Financial Officer

November 14, 2001

                                       18