SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-Q
                                    ---------

                  QUARTERLY REPORT UNDER SECTION 13 or 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934



FOR QUARTER ENDED  October 31, 2002              COMMISSION FILE NUMBER  1-9235
                   ----------------                                      ------



                              THOR INDUSTRIES, INC.
    ------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


                  Delaware                                   93-0768752
 -------------------------------------------         --------------------------
      (State or other jurisdiction of                    (I.R.S. Employer
       incorporation or organization)                    Identification No.)


     419 West Pike Street, Jackson Center, OH                  45334-0629
     ----------------------------------------                ---------------
       (Address of principal executive offices)                (Zip Code)

Registrant's telephone number, including area code:   (937) 596-6849
- ---------------------------------------------------    -------------

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


              Yes            X                No
                    ------------------            ---------------



Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

         Class                                        Outstanding at 10/31/02
         -----                                        -----------------------

 Common stock, par value                                28,518,647 shares
    $.10 per share





                     THOR INDUSTRIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           ---------------------------



                                                             OCTOBER 31, 2002    JULY 31, 2002
                                                             ----------------    -------------
                                                                           
                                     ASSETS
                                     ------

Current assets:
     Cash and cash equivalents                                 $  69,922,423     $ 113,192,639
     Investments - short term                                     18,477,810         4,621,874
     Accounts receivable:
         Trade                                                    90,455,719        72,816,320
         Other                                                     2,553,451         2,445,578
     Inventories                                                 108,592,884        94,665,354
     Deferred income taxes and other                              12,476,728         3,496,589
                                                               -------------     -------------
         Total current assets                                    302,479,015       291,238,354
                                                               -------------     -------------
Property:
     Land                                                         10,414,826         9,848,968
     Buildings and improvements                                   41,830,222        37,249,824
     Machinery and equipment                                      26,958,317        25,625,071
                                                               -------------     -------------
         Total cost                                               79,203,365        72,723,863
     Accumulated depreciation                                     22,190,627        20,882,575
                                                               -------------     -------------
         Property, net                                            57,012,738        51,841,288
                                                               -------------     -------------
Investments:
     Joint ventures                                                2,195,315         2,137,946
     Investments available-for-sale                                2,338,151         3,920,746
                                                               -------------     -------------
         Total investments                                         4,533,466         6,058,692
                                                               -------------     -------------
Other assets:
     Goodwill                                                    130,554,872       130,554,872
     Non-compete agreements                                        4,275,703         4,454,408
     Trademarks                                                    8,669,642         8,669,642
     Other                                                         5,049,777         4,685,877
                                                               -------------     -------------
         Total other assets                                      148,549,994       148,364,799
                                                               -------------     -------------

TOTAL ASSETS                                                   $ 512,575,213     $ 497,503,133
                                                               =============     =============
                      LIABILITIES AND STOCKHOLDERS' EQUITY
                      ------------------------------------
Current liabilities:
     Accounts payable                                          $  75,203,496     $  89,397,885
     Accrued liabilities:
         Taxes                                                    22,591,827        13,793,041
         Compensation and related items                           17,541,924        20,463,363
         Product warranties                                       27,909,411        25,374,825
         Other                                                     7,730,664         7,890,955
                                                               -------------     -------------
              Total current liabilities                          150,977,322       156,920,069
                                                               -------------     -------------

Deferred income taxes and other liabilities                        6,191,536         5,964,143
Stockholders' equity:
     Common stock - authorized 40,000,000 shares;
         issued 28,518,647 shares @ 10/31/02 and 32,299,838
         shares @ 7/31/02; par value of $.10 per share             2,851,865         3,229,984
     Additional paid-in capital                                   80,303,972        89,941,287
     Accumulated other comprehensive loss                         (1,360,759)       (1,455,914)
     Retained earnings                                           275,009,178       273,033,292
     Restricted stock plan                                        (1,397,901)         (531,062)
     Cost of treasury shares, -0- shares @ 10/31/02
        and  3,816,814 @ 7/31/02                                           -       (29,598,666)
                                                               -------------     -------------
         Total stockholders' equity                              355,406,355       334,618,921
                                                               -------------     -------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                     $ 512,575,213     $ 497,503,133
                                                               =============     =============




See notes to consolidated financial statements





                     THOR INDUSTRIES, INC. AND SUBSIDIARIES
                        STATEMENTS OF CONSOLIDATED INCOME
              FOR THE THREE MONTHS ENDED OCTOBER 31, 2002 AND 2001
              ----------------------------------------------------



                                                    2002           2001
                                                    ----           ----

Net sales                                      $406,262,314    $208,544,244

Cost of products sold                           347,668,457     186,431,808
                                               ------------    ------------

Gross profit                                     58,593,857      22,112,436

Selling, general and
   administrative expenses                       23,302,896      12,790,408

Impairment of equity securities                   1,580,334               -

Interest income                                     595,115         933,037

Interest expense                                    115,745         151,503

Other income                                        271,037         281,540
                                               ------------    ------------

Income before income taxes                       34,461,034      10,385,102

Provision for income taxes                       13,612,109       3,692,703
                                               ------------    ------------


Net income                                     $ 20,848,925    $  6,692,399
                                               ============    ============



Average common shares outstanding - Basic        28,485,986      23,830,916
- -------------------------------------------    ------------    ------------

Average common shares outstanding - Diluted      28,777,189      23,970,644
- -------------------------------------------    ------------    ------------


Earnings per common share:
- --------------------------

    Basic                                      $        .73    $        .28
                                               ============    ============

    Diluted                                    $        .72    $        .28
                                               ============    ============

Dividends paid per common share                $        .01    $        .01
- -------------------------------                ============    ============


See notes to consolidated financial statements




                     THOR INDUSTRIES, INC. AND SUBSIDIARIES
                      STATEMENTS OF CONSOLIDATED CASH FLOWS
              FOR THE THREE MONTHS ENDED OCTOBER 31, 2002 AND 2001
              ----------------------------------------------------



                                                                  2002                2001
                                                                  ----                ----
                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                   $  20,848,925     $   6,692,399
Adjustments to reconcile net income to net cash (used in)
   provided by operating activities:
Depreciation                                                     1,297,302           966,369
Amortization                                                       178,705            34,063
Impairment of equity securities                                  1,580,334                 -
Purchase of trading investments                                (18,873,009)       (3,588,350)
Proceeds from sale of trading investments                        5,058,879        29,995,799
(Gain) loss on sale of trading investments                           3,951          (155,683)
Unrealized (gain) on trading investments                           (45,757)                -

CHANGES IN NON CASH ASSETS AND LIABILITIES:
Accounts receivable                                            (17,747,272)       (6,337,000)
Inventories                                                    (13,927,530)       (3,320,146)
Prepaid expenses and other                                      (9,401,032)        1,268,169
Accounts payable                                               (14,194,389)      (19,293,585)
Accrued liabilities                                              8,251,642         4,064,549
Other liabilities                                                  269,478           842,802
                                                             -------------     -------------

Net cash provided by (used in) operating activities            (36,699,773)       11,169,386
- ---------------------------------------------------          -------------     -------------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property, plant & equipment                         (6,468,336)       (1,696,558)
Disposals of property, plant & equipment                                 -            16,127
                                                             -------------     -------------

Net cash used in investing activities                           (6,468,336)       (1,680,431)
- -------------------------------------                        -------------     -------------

CASH FLOWS FROM FINANCING ACTIVITIES:
Cash dividends                                                    (284,863)         (238,329)
Proceeds from issuance of common stock                              86,225             7,165
                                                             -------------     -------------

Net cash used in financing activities                             (198,638)         (231,164)
- -------------------------------------                        -------------     -------------

EFFECT OF EXCHANGE RATE CHANGES ON CASH                             96,531          (260,837)
                                                             -------------     -------------

Net increase (decrease) in cash and equivalents                (43,270,216)        8,996,954
Cash and equivalents, beginning of year                        113,192,639        60,058,777
                                                             -------------     -------------
CASH AND EQUIVALENTS, END OF PERIOD                          $  69,922,423     $  69,055,731
                                                             =============     =============

SUPPLEMENTAL CASH FLOW INFORMATION:
Income taxes paid                                            $   5,623,971     $     109,409
Interest paid                                                      115,745           151,503

NON CASH TRANSACTIONS:
Issuance of restricted stock                                 $     908,831     $     225,975



See notes to consolidated financial statements



                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


1.    The July 31, 2002 amounts are from the annual audited financial
      statements. The interim financial statements are unaudited. In the opinion
      of management, all adjustments (which consist of normal recurring
      adjustments) necessary to present fairly the financial position and
      results of operations for the interim periods presented have been made.
      These financial statements should be read in conjunction with the
      Company's Annual Report on Form 10-K for the year ended July 31, 2002. The
      results of operations for the first quarter ended October 31, 2002 are not
      necessarily indicative of the results for the full year.

2.    Major classifications of inventories are:



                                                   October 31, 2002          July 31, 2002
                                                   ----------------          -------------
                                                                     
         Raw materials                                $ 48,889,185            $ 47,286,949
         Chassis                                        25,824,221              21,252,774
         Work in process                                20,906,525              21,305,448
         Finished goods                                 18,976,178              10,582,408
                                                      ------------            ------------
               Total                                   114,596,109             100,427,579
         Less excess of FIFO costs
                   over LIFO costs                       6,003,225               5,762,225
                                                      ------------            ------------
         Total inventories                            $108,592,884            $ 94,665,354
                                                      ============            ============


3.    Earnings Per Share



                                                               Three months                  Three months
                                                                   ended                         ended
                                                             October 31, 2002              October 31, 2001
                                                             ----------------              ----------------
                                                                                     
      Weighted average shares outstanding
        for basic earnings per share                             28,485,986                     23,830,916
      Stock options                                                 291,203                        139,728
                                                                 ----------                     ----------
      Total - For diluted shares                                 28,777,189                     23,970,644
                                                                 ==========                     ==========


4.    Comprehensive Income



                                                               Three months                  Three months
                                                                   ended                         ended
                                                             October 31, 2002              October 31, 2001
                                                             ----------------              ----------------
                                                                                    
      Net income                                                $20,848,925                   $  6,692,399
      Foreign currency translation adjustment                        96,531                       (260,837)
      Unrealized depreciation on investments                         (1,376)                    (1,166,765)
                                                                -----------                   ------------
      Comprehensive income                                      $20,944,080                   $  5,264,797
                                                                ===========                   ============


 5.   Segment Information



                                                               Three months                  Three months
                                                                   ended                         ended
                                                             October 31, 2002              October 31, 2001
                                                             ----------------              ----------------
                                                                                     
      Net Sales:
        Recreation vehicles
           Towables                                            $293,238,315                   $ 84,425,885
           Motorized                                             58,270,754                     41,704,569
           Other                                                    668,240                        744,853
        Buses                                                    54,085,005                     81,668,937
                                                               ------------                   ------------
        Total                                                  $406,262,314                   $208,544,244
                                                               ============                   ============





             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



                                                               Three months                  Three months
                                                                   ended                         ended
                                                             October 31, 2002              October 31, 2001
                                                             ----------------              ----------------
                                                                                        
      Income Before Income Taxes:
         Recreation vehicles                                    $34,584,832                    $ 5,489,521
         Buses                                                    2,609,858                      5,533,423
         Corporate                                               (2,733,656)                      (637,842)
                                                                -----------                    -----------
         Total                                                  $34,461,034                    $10,385,102
                                                                ===========                    ===========




                                                             October 31, 2002                  July 31, 2002
                                                             ----------------                  -------------
                                                                                            
      Identifiable Assets:                                       $   (000)                        $   (000)
                                                                 --------                         --------
        Recreation vehicles                                      $337,562                         $293,871
        Buses                                                      67,301                           64,436
        Corporate                                                 107,712                          139,196
                                                                 --------                         --------
        Total                                                    $512,575                         $497,503
                                                                 ========                         ========


 6.   Accounting Pronouncements

      In August 2001, the FASB issued Statement of Financial Accounting
      Standards No. 144 ("SFAS 144") entitled "Accounting for the Impairment or
      Disposal of Long-Lived Assets", which addresses financial accounting and
      reporting for the impairment or disposal of long-lived assets. While SFAS
      144 supersedes SFAS No. 121, "Accounting for the Impairment of Long-Lived
      Assets and for Long-Lived Assets to Be Disposed Of", it retains many of
      the fundamental provisions of that statement. The Company has adopted SFAS
      144 on August 1, 2002, and it did not have any impact on the Company's
      financial statements.

7.    Investments

      The Company classifies its debt and equity securities as trading or
      available-for-sale. Trading securities are bought and held principally for
      the purpose of selling them in the near term. All securities not included
      in trading are classified as available-for-sale.

      Trading and available-for-sale investments are recorded at fair market
      value. Unrealized holding gains and losses on trading investments are
      included in earnings. Unrealized holding gains and losses, net of the
      related tax effect, on available-for-sale investments are excluded from
      earnings and are reported as a separate component of accumulated other
      comprehensive income, net of income taxes until realized. Realized gains
      and losses from the sale of available-for-sale investments are determined
      on a specific-identification basis. Dividend and interest income are
      recognized when earned.

      At October 31, 2002, the Company held equity investments with a fair
      market value of $2,338,151 and cost basis of $2,340,267 after a recognized
      impairment. The Company recorded an impairment charge of $1,580,334 in the
      quarter relating to its investment in an equity investment as it was
      determined that the decline in market value of the investment was deemed
      to be other than temporary. The impairment charge is included in the
      statement of consolidated income caption "Impairment of equity
      securities". The investments are classified as available-for-sale and
      included in investments available-for-sale.

      The Company has certain corporate debt investments that are classified as
      trading investments and reported as Investments - short term.




             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

8.    Business Combination

      On November 9, 2001 Thor acquired 100% of the common and preferred stock
      of Keystone RV Company ("Keystone"). Keystone is engaged in the business
      of manufacturing travel trailers and other recreational vehicles.

      Pro Forma Information - Pro Forma results of operations, as if the
      acquisition of Keystone RV Company occurred as of the beginning of the
      period for the three months ended October 31, 2001. These pro forma
      results may not be indicative of the actual results that would have
      occurred under the ownership and management of the Company.



                                                        Three months                  Three months
                                                            ended                         ended
                                                      October 31, 2002              October 31, 2001
                                                      ----------------              ----------------
                                                                                 
                Net sales                                 $406,262,314                 $335,740,459
                Net income                                  20,848,925                   15,772,689
                Earnings per common share
                    Basic                                     $.73                        $.56
                    Diluted                                   $.72                        $.55


9.    Treasury Shares

      The Company retired 3,816,814 shares from treasury stock in fiscal 2003.
      This retirement resulted in a reduction of $29,598,666 in Treasury Stock,
      $381,688 in Common Stock, $10,628,802 in Additional Paid-In Capital and
      $18,588,176 in Retained Earnings.

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
- --------------------------------------------------------------------------
OPERATIONS
- ----------

Quarter Ended October 31, 2002 vs.
      Quarter Ended October 31, 2001
- -------------------------------------

Net sales for the first quarter of fiscal 2003 were $406,262,314 compared to
$208,544,244 for the first quarter of fiscal 2002. Income before income taxes in
fiscal 2003 was $34,461,034, a 231.8% increase from $10,385,102 in fiscal 2002.
The increase in income before income taxes of $24,075,932 in fiscal 2003 was
primarily caused by increased recreation vehicle revenues of $225,302,002, which
resulted in an increase in income before income taxes of approximately
$29,095,000. Included in fiscal 2003 are sales of $182,963,562 and income before
income taxes of $21,770,832 for Keystone RV acquired on November 9, 2001. Bus
revenues were $27,583,932 less in fiscal 2003 than in fiscal 2002. Bus income
before income taxes in fiscal 2003 was approximately $2,924,000 less than the
same period last year because of reduced revenues and overall lower margins.
These reductions in revenue and profits were due to continued competitive
pressure on pricing of buses, decline in airline traffic after the terrorist
attacks of September 11, 2001 which affected the hotel, motel, rental car and
other businesses, delayed purchases of buses and state and municipal budget
constraints. Corporate costs are higher than fiscal 2002 by approximately
$1,758,000 due primarily to an impairment loss of $1,580,334 recorded on an
equity investment classified as available-for-sale and an increase of $250,000
in profit related bonuses. In addition, interest income was reduced by $337,922.

Recreation vehicle revenues increased in fiscal 2003 by 177.6% to $352,177,309
compared to $126,875,307 in fiscal 2002, and accounted for 86.7% of total
company revenues compared to 60.8% in fiscal 2002. Recreation vehicle order
backlog of $162,463,000 (includes $91,552,000 for Keystone RV) at October 31,
2002 was up 314.1% compared to the same period last year. Excluding Keystone RV
backlog, recreation vehicle backlogs were $70,911,000 at October 31, 2002, up
80.8% compared to the same period last year. This increase is due to the
continued strength of the marketplace. Bus revenues in fiscal 2003 decreased by
33.8% to $54,085,005 compared to $81,668,937 in fiscal 2002




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

and accounted for 13.3% of the total company revenues compared to 39.2% in
fiscal 2002. Bus vehicle order backlog of $98,151,000 at October 31, 2002 was
down 28.7% compared to the same period last year. This reduction is a reflection
of delayed purchases and funding as a result of September 11, 2001 circumstances
and state and municipal budget constraints.

Gross profit as a percentage of sales in fiscal 2003 increased to 14.4% from
10.6% in fiscal 2002 primarily due to increased recreation vehicle sales. In
general, there were no price increases during the first quarter of fiscal 2003.
Selling, general, and administrative expense and amortization of intangibles
were $23,302,896 compared to $12,790,408 for the same period in fiscal 2002. As
a percentage of sales, selling, general and administrative expense was 5.7% in
fiscal 2003 compared to 6.1% in fiscal 2002. Amortization of intangibles
increased in fiscal 2003 to $178,705 compared to $34,063 in fiscal 2002. This
increase is due to certain non-compete expenses associated with the Keystone RV
acquisition. The additional selling, general and administrative costs are due
primarily to the increased costs associated with the substantial 94.8% increase
in revenue. Interest income decreased by $337,922 due primarily to lower market
rates in fiscal 2003.

The overall effective tax rate was 39.5% for fiscal 2003 compared to 35.6% for
fiscal 2002. The lower rate in fiscal 2002 was due primarily to research and
development tax credits recognized by the Company.

Financial Condition and Liquidity
- ---------------------------------

As of October 31, 2002, we had $88,400,233 in cash, cash equivalents and
short-term investments, compared to $117,814,513 on July 31, 2002. We classify
our debt and equity securities as trading or available-for-sale securities. The
former are carried on our consolidated balance sheets as "Cash and cash
equivalents" or "Investments - short term". The latter are carried on our
consolidated balance sheets as "Investments - investments available-for-sale".

Trading securities, principally investment grade securities composed of
asset-based notes, mortgage-backed notes and corporate bonds, are generally
bought and held for sale in the near term. All other securities are classified
as available-for-sale. In each case, securities are carried at fair market
value. Unrealized gains and losses on trading securities are included in
earnings. Unrealized gains and losses on investments classified as
available-for-sale, net of related tax effect, are not included in earnings, but
appear as a component of "Accumulated other comprehensive loss" on our
consolidated balance sheets until the gain or loss is realized upon the
disposition of the investment or if a decline in the fair market value is
determined to be other than temporary.

Due to the relative short-term maturity (average 3 months) of our trading
securities, we do not believe that a change in the fair market value of these
securities will have a significant impact on our financial position or results
of future operations.

Working capital at October 31, 2002, was $151,501,693 compared to $134,318,285
on July 31, 2002. We have no long-term debt. We currently have a $30,000,000
revolving line of credit which bears interest at negotiated rates below prime
and expires on November 28, 2003. We expect to renew our credit line. There were
no borrowings on this line of credit at October 31, 2002. The loan agreement
executed in connection with the line of credit contains certain covenants,
including restrictions on additional indebtedness, and requires us to maintain
certain financial ratios. We believe that internally generated funds and the
line of credit will be sufficient to meet our current needs and any additional
capital requirements. Capital expenditures of approximately $6,468,000 in the
quarter were primarily for the planned expansions at our Dutchmen, Four Winds,
Keystone and Thor California facilities.

The Company anticipates additional capital expenditures in 2003 of approximately
$28,000,000. The major components of this capital expenditure include completing
the plant expansion at our Keystone facility of $6,000,000, our Four Winds
facility of $3,000,000, our Dutchmen facility of $3,000,000, and our Thor
California facility of $500,000. The Company also plans to spend $9,000,000 on a
new facility




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

and equipment for our ElDorado National California bus operations. The expansion
will allow the Company to increase production efficiencies and techniques and
produce 40 foot buses. The balance of capital expenditures will be for purchase
or replacement of machinery and equipment in the ordinary course of business.

CRITICAL ACCOUNTING PRINCIPLES
- ------------------------------

The consolidated financial statements of Thor are prepared in conformity with
accounting principles generally accepted in the United States. The preparation
of these financial statements requires the use of estimates, judgments, and
assumptions that affect the reported amounts of assets and liabilities at the
date of the financial statements and the reported amounts of revenues and
expenses during the periods presented. We believe that of our critical
accounting policies, the following may involve a higher degree of judgments,
estimates, and complexity:

Impairment of Long-Lived Assets

Thor at least annually reviews the carrying value of its long-lived assets held
and used and assets to be disposed of, including goodwill and other intangible
assets, or when events and circumstances warrant such a review. This review is
performed using estimates of future cash flows. If the carrying value of a
long-lived asset is considered impaired, an impairment charge is recorded for
the amount by which the carrying value of the long-lived asset exceeds its fair
value. Management believes that the estimates of future cash flows and fair
values are reasonable; however, changes in estimates of such cash flows and fair
values could affect the evaluations.

Insurance Reserves

Generally, we are self-insured for workers' compensation and group medical
insurance. Under these plans, liabilities are recognized for claims incurred,
including those incurred but not reported, and changes in the reserves. At the
time a workers' compensation claim is filed, a liability is estimated to settle
the claim. The liability for workers' compensation claims is determined by a
third party administrator using various state statutes and reserve requirements.
Group medical reserves are funded through a Trust and are estimated using
historical claims' experience. We have a self-insured retention for products
liability and personal injury matters of $2,500,000 per occurrence with an
annual aggregate of $5,000,000. We have established a reserve on our balance
sheet for such occurrences based on historical data. We maintain excess
liability insurance with outside insurance carriers to minimize our risks
related to catastrophic claims in excess of all our self-insured positions. Any
material change in the aforementioned factors could have an adverse impact on
our operating results.

Warranty

Thor provides customers of our products with a warranty covering defects in
material or workmanship for periods generally ranging from one to two years,
with longer warranties on certain structural components. We record a liability
based on our best estimate of the amounts necessary to settle future and
existing claims on products sold as of the balance sheet date. Factors we use in
estimating the warranty liability include a history of units sold, existing
dealer inventory, average cost incurred and a profile of the distribution of
warranty expenditures over the warranty period. A significant increase in dealer
shop rates, the cost of parts or the frequency of claims could have a material
adverse impact on our operating results for the period or periods in which such
claims or additional costs materialize. Management believes that the warranty
reserve is adequate; however, actual claims incurred could differ from
estimates, requiring adjustments to the reserves. Warranty reserves are reviewed
and adjusted as necessary on a quarterly basis.




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

FORWARD LOOKING STATEMENTS
- --------------------------

This report includes certain statements that are "forward looking" statements
within the meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934 as amended. These
forward-looking statements involve uncertainties and risks. There can be no
assurance that actual results will not differ from the Company's expectations.
Factors which could cause materially different results include, among others,
the success of new product introductions, the pace of acquisitions and cost
structure improvements, competition and general economic conditions. The Company
disclaims any obligation or undertaking to disseminate any updates or revisions
to any change in expectation of the Company after the date hereof or any change
in events, conditions or circumstances on which any statement is based except as
required by law.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
- ----------------------------------------------------------

The Company is exposed to market risk from changes in foreign currency related
to its operations in Canada. However, because of the size of Canadian
operations, a hypothetical 10% change in the Canadian dollar as compared to the
U.S. dollar would not have a significant impact on the Company's financial
position or results of operations. The Company is also exposed to market risks
related to interest rates because of its investments in corporate debt
securities. A hypothetical 10% change in interest rates would not have a
significant impact on the Company's financial position or results of operations.

CONTROLS AND PROCEDURES
- -----------------------

As required by Rule 13a-15 under the Securities Exchange Act of 1934, as amended
(the "Exchange Act"), within the 90 days prior to the filing date of this
report, the Company carried out an evaluation of the effectiveness of the design
and operation of the Company's disclosure controls and procedures. This
evaluation was carried out under the supervision and with the participation of
the Company's management, including the Company's Chairman of the Board,
President and Chief Executive Officer along with the Company's Senior Vice
President and Secretary. Based upon that evaluation, the Company's Chairman of
the Board, President and Chief Executive Officer along with the Company's Senior
Vice President and Secretary concluded that the Company's disclosure controls
and procedures are effective. There have been no significant changes in the
Company's internal controls, or in other factors, which could significantly
affect internal controls subsequent to the date the Company carried out its
evaluation.

Disclosure controls and procedures are controls and other procedures that are
designed to ensure that information required to be disclosed in Company reports
filed or submitted under the Exchange Act is recorded, processed, summarized and
reported within the time periods specified in the Securities and Exchange
Commission's rules and forms. Disclosure controls and procedures include,
without limitation, controls and procedures designed to ensure that information
required to be disclosed in Company reports filed under the Exchange Act is
accumulated and communicated to management, including the Company's Chairman of
the Board, President and Chief Executive Officer and Senior Vice President and
Secretary, as appropriate, to allow timely decisions regarding required
disclosure.

                           PART II - OTHER INFORMATION

Item 6.     Exhibits and Reports on Form 8-K

            a.)  Exhibits

                     N/A

            b.) Reports on Form 8-K

                     N/A





                                   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.





                                THOR INDUSTRIES, INC.
                                    (Registrant)





DATE   12/2/02              /s/ Wade F. B. Thompson
      -------------             ------------------------------------------------
                                Wade F. B. Thompson
                                Chairman of the Board, President
                                and Chief Executive Officer






DATE   12/2/02              /s/ Walter L. Bennett
      -------------             ------------------------------------------------
                                Walter L. Bennett
                                Senior Vice President
                                Secretary and Chief Financial Officer








                SARBANES-OXLEY ACT SECTION 302(a) CERTIFICATIONS



I, Wade F. B. Thompson, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of Thor Industries,
     Inc.;

2.   Based on my knowledge, this quarterly report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my knowledge, the financial statements, and other financial
     information included in this quarterly report, fairly present in all
     material respects the financial condition, results of operations and cash
     flows of the registrant as of, and for, the periods presented in this
     quarterly report;

4.   The registrant's other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)   designed such disclosure controls and procedures to ensure that
          material information relating to the registrant, including its
          consolidated subsidiaries, is made known to us by others within those
          entities, particularly during the period in which this quarterly
          report is being prepared;

     b)   evaluated the effectiveness of the registrant's disclosure controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   presented in this quarterly report our conclusions about the
          effectiveness of the disclosure controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying officers and I have disclosed, based on
     our most recent evaluation, to the registrant's auditors and the audit
     committee of registrant's board of directors (or persons performing the
     equivalent function):

     a)   All significant deficiencies in the design or operation of internal
          controls which could adversely affect the registrant's ability to
          record, process, summarize and report financial data and have
          identified for the registrant's auditors any material weaknesses in
          internal controls; and

     b)   Any fraud, whether or not material, that involves management or other
          employees who have a significant role in the registrant's internal
          controls; and

6.   The registrant's other certifying officers and I have indicated in this
     quarterly report whether or not there were significant changes in internal
     controls or in other factors that could significantly affect internal
     controls subsequent to the date of our most recent evaluation, including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.




Date:   December 2, 2002             /s/ Wade F. B. Thompson
        ----------------             -------------------------------------------
                                     Wade F. B. Thompson
                                     Chairman of the Board, President and Chief
                                     Executive Officer





                SARBANES-OXLEY ACT SECTION 302(a) CERTIFICATIONS



I, Walter L. Bennett, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of Thor Industries,
     Inc.;

2.   Based on my knowledge, this quarterly report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my knowledge, the financial statements, and other financial
     information included in this quarterly report, fairly present in all
     material respects the financial condition, results of operations and cash
     flows of the registrant as of, and for, the periods presented in this
     quarterly report;

4.   The registrant's other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)   designed such disclosure controls and procedures to ensure that
          material information relating to the registrant, including its
          consolidated subsidiaries, is made known to us by others within those
          entities, particularly during the period in which this quarterly
          report is being prepared;

     b)   evaluated the effectiveness of the registrant's disclosure controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   presented in this quarterly report our conclusions about the
          effectiveness of the disclosure controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying officers and I have disclosed, based on
     our most recent evaluation, to the registrant's auditors and the audit
     committee of registrant's board of directors (or persons performing the
     equivalent function):

     a)   All significant deficiencies in the design or operation of internal
          controls which could adversely affect the registrant's ability to
          record, process, summarize and report financial data and have
          identified for the registrant's auditors any material weaknesses in
          internal controls; and

     b)   Any fraud, whether or not material, that involves management or other
          employees who have a significant role in the registrant's internal
          controls; and

6.   The registrant's other certifying officers and I have indicated in this
     quarterly report whether or not there were significant changes in internal
     controls or in other factors that could significantly affect internal
     controls subsequent to the date of our most recent evaluation, including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.





Date:  December 2, 2002              /s/ Walter L. Bennett
       ----------------              ----------------------------------------
                                     Walter L. Bennett
                                     Chief Financial Officer





                  SARBANES-OXLEY ACT SECTION 906 CERTIFICATIONS



In connection with this quarterly report on Form 10-Q of Thor Industries, Inc.
for the period ended October 31, 2002, I, Wade F. B. Thompson, Chairman of the
Board, President and Chief Executive Officer of Thor Industries, Inc., hereby
certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906
of the Sarbanes-Oxley Act of 2002, that:

     1.   this Form 10-Q for the period ended October 31, 2002 fully complies
          with the requirements of section 13(a) or 15(d) of the Securities
          Exchange Act of 1934; and

     2.   the information contained in this Form 10-Q for the period ended
          October 31, 2002 fairly presents, in all material respects, the
          financial condition and results of operations of Thor Industries, Inc.





Date:   December 2, 2002            /s/ Wade F. B. Thompson
        ----------------            -----------------------------------------
                                    Wade F. B. Thompson
                                    Chairman, President and Chief Executive
                                    Officer (principal executive officer)







In connection with this quarterly report on Form 10-Q of Thor Industries, Inc.
for the period ended October 31, 2002, I, Walter L. Bennett, Chief Financial
Officer of Thor Industries, Inc., hereby certify pursuant to 18 U.S.C. Section
1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002,
that:

     1.   this Form 10-Q for the period ended October 31, 2002 fully complies
          with the requirements of section 13(a) or 15(d) of the Securities
          Exchange Act of 1934; and

     2.   the information contained in this Form 10-Q for the period ended
          October 31, 2002 fairly presents, in all material respects, the
          financial condition and results of operations of Thor Industries, Inc.





Date:   December 2, 2002          /s/ Walter L. Bennett
        ----------------          ----------------------------------------------
                                  Walter L. Bennett
                                  Chief Financial Officer
                                  (principal financial and accounting officer)