10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended: SEPTEMBER 30, 2015

or

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

For the transition period from _________________ to _________________

Commission File Number: 001-13646

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)
3501 County Road 6 East	46514
Elkhart, Indiana	(Zip Code)
(Address of principal executive offices)

(574) 535-1125

(Registrant’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report) N/A

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  ☒    No  ☐

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  ☒    No  ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☒                           Accelerated filer ☐

Non-accelerated filer ☐ (Do not check if a smaller reporting company)       Smaller reporting company ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ☐    No  ☒

The number of shares outstanding of the registrant's common stock, as of the latest practicable date (October 30, 2015) was 24,146,944 shares of common stock.

1

DREW INDUSTRIES INCORPORATED

TABLE OF CONTENTS

		Page
PART I –	FINANCIAL INFORMATION
	ITEM 1 – FINANCIAL STATEMENTS
	CONDENSED CONSOLIDATED STATEMENTS OF INCOME	3
	CONDENSED CONSOLIDATED BALANCE SHEETS	4
	CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS	5
	CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY	6
	NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS	7
	ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	21
	ITEM 3 – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	36
	ITEM 4 – CONTROLS AND PROCEDURES	36
PART II –	OTHER INFORMATION
	ITEM 1 – LEGAL PROCEEDINGS	37
	ITEM 1A – RISK FACTORS	37
	ITEM 6 – EXHIBITS	37
SIGNATURES		38
EXHIBIT 31.1 - SECTION 302 CEO CERTIFICATION
EXHIBIT 31.2 - SECTION 302 CFO CERTIFICATION
EXHIBIT 32.1 - SECTION 906 CEO CERTIFICATION
EXHIBIT 32.2 - SECTION 906 CFO CERTIFICATION

2

DREW INDUSTRIES INCORPORATED

PART I – FINANCIAL INFORMATION

ITEM 1 – FINANCIAL STATEMENTS

DREW INDUSTRIES INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

	Nine Months Ended   September 30,				Three Months Ended   September 30,
	2015		2014		2015		2014
(In thousands, except per share amounts)
Net sales	$	1,068,838	$	901,431	$	345,296	$	294,271
Cost of sales	836,250		703,736		271,171		231,788
Gross profit	232,588		197,695		74,125		62,483
Selling, general and administrative expenses	139,945		117,475		46,954		39,412
Sale of extrusion assets	—		1,954		—		—
Operating profit	92,643		78,266		27,171		23,071
Interest expense, net	1,399		324		595		130
Income before income taxes	91,244		77,942		26,576		22,941
Provision for income taxes	33,039		27,672		9,313		7,453
Net income	$	58,205	$	50,270	$	17,263	$	15,488
Net income per common share:
Basic	$	2.40	$	2.11	$	0.71	$	0.65
Diluted	$	2.36	$	2.07	$	0.70	$	0.64
Weighted average common shares outstanding:
Basic	24,261		23,870		24,289		23,935
Diluted	24,614		24,300		24,686		24,301

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.

3

DREW INDUSTRIES INCORPORATED

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

	September 30,						December 31,
	2015			2014			2014
(In thousands, except per share amount)
ASSETS
Current assets
Cash and cash equivalents	$	7,252		$	4		$	4
Accounts receivable, net	84,381			64,543			37,987
Inventories, net	178,847			127,078			132,492
Deferred taxes	18,709			12,557			18,709
Prepaid expenses and other current assets	17,029			18,410			18,444
Total current assets	306,218			222,592			207,636
Fixed assets, net	150,424			133,543			146,788
Goodwill	84,551			66,203			66,521
Other intangible assets, net	104,109			100,785			96,959
Other assets	24,087			26,286			25,937
Total assets	$	669,389		$	549,409		$	543,841
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities
Accounts payable, trade	$	53,095		$	44,541		$	49,534
Accrued expenses and other current liabilities	75,561			61,999			57,651
Total current liabilities	128,656			106,540			107,185
Long-term indebtedness	91,829			40,000			15,650
Other long-term liabilities	31,273			25,536			26,108
Total liabilities	251,758			172,076			148,943
Stockholders’ equity
Common stock, par value $.01 per share	268			263			265
Paid-in capital	161,764			141,619			147,186
Retained earnings	285,066			264,918			276,914
Stockholders’ equity before treasury stock	447,098			406,800			424,365
Treasury stock, at cost	(29,467		)	(29,467		)	(29,467		)
Total stockholders’ equity	417,631			377,333			394,898
Total liabilities and stockholders’ equity	$	669,389		$	549,409		$	543,841

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.

4

DREW INDUSTRIES INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

	Nine Months Ended   September 30,
	2015			2014
(In thousands)
Cash flows from operating activities:
Net income	$	58,205		$	50,270
Adjustments to reconcile net income to cash flows provided by operating activities:
Depreciation and amortization	30,663			23,475
Stock-based compensation expense	10,984			7,909
Other non-cash items	854			2,837
Changes in assets and liabilities, net of acquisitions of businesses:
Accounts receivable, net	(40,761		)	(27,162		)
Inventories, net	(39,289		)	(16,526		)
Prepaid expenses and other assets	1,976			(3,668		)
Accounts payable, trade	1,612			16,276
Accrued expenses and other liabilities	20,507			13,553
Net cash flows provided by operating activities	44,751			66,964
Cash flows from investing activities:
Capital expenditures	(21,808		)	(30,032		)
Acquisitions of businesses	(41,058		)	(100,157		)
Proceeds from note receivable	—			750
Proceeds from sales of fixed assets	2,141			3,344
Other investing activities	(272		)	(66		)
Net cash flows used for investing activities	(60,997		)	(126,161		)
Cash flows from financing activities:
Exercise of stock-based awards, net of shares tendered for payment of taxes	(275		)	3,555
Proceeds from line of credit borrowings	563,325			330,346
Repayments under line of credit borrowings	(537,146		)	(290,346		)
Proceeds from shelf-loan borrowing	50,000			—
Payment of special dividend	(48,227		)	(46,706		)
Payment of contingent consideration related to acquisitions	(3,963		)	(3,732		)
Other financing activities	(220		)	(196		)
Net cash flows provided by (used for) financing activities	23,494			(7,079		)
Net increase (decrease) in cash	7,248			(66,276		)
Cash and cash equivalents at beginning of period	4			66,280
Cash and cash equivalents at end of period	$	7,252		$	4
Supplemental disclosure of cash flow information:
Cash paid during the period for:
Interest	$	1,477		$	409
Income taxes, net of refunds	$	21,963		$	27,301

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.

5

DREW INDUSTRIES INCORPORATED

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

(Unaudited)

	Common Stock		Paid-in Capital			Retained Earnings			Treasury Stock			Total Stockholders’ Equity
(In thousands, except shares and per share amounts)
Balance - December 31, 2014	$	265	$	147,186		$	276,914		$	(29,467	)	$	394,898
Net income	—		—			58,205			—			58,205
Issuance of 293,430 shares of common stock pursuant to stock-based awards, net of shares tendered for payment of taxes	3		(7,020		)	—			—			(7,017		)
Income tax benefit relating to issuance of common stock pursuant to stock-based awards	—		6,742			—			—			6,742
Stock-based compensation expense	—		10,984			—			—			10,984
Issuance of 36,579 deferred stock units relating to prior year compensation	—		2,046			—			—			2,046
Special cash dividend ($2.00 per share)	—		—			(48,227		)	—			(48,227		)
Dividend equivalents on stock-based awards	—		1,826			(1,826		)	—			—
Balance - September 30, 2015	$	268	$	161,764		$	285,066		$	(29,467	)	$	417,631

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.

6

DREW INDUSTRIES INCORPORATED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1.    BASIS OF PRESENTATION

The Condensed Consolidated Financial Statements include the accounts of Drew Industries Incorporated and its wholly-owned subsidiaries (“Drew” and collectively with its subsidiaries, the “Company”). Drew has no unconsolidated subsidiaries. Drew operates through its wholly-owned subsidiary, Lippert Components, Inc. and its subsidiaries (collectively, “Lippert Components”). Drew, through Lippert Components, supplies a broad array of components in the United States and abroad for the leading manufacturers of recreational vehicles (“RVs”) and manufactured homes and for the related aftermarkets of those industries, and to a lesser extent supplies components for adjacent industries including buses; trailers used to haul boats, livestock, equipment and other cargo; pontoon boats; modular housing; and factory-built mobile office units. At September 30, 2015, the Company operated 42 manufacturing facilities in the United States and Canada.

The RV and manufactured housing industries, as well as other industries where the Company sells products or where its products are used, historically have been seasonal and are generally at the highest levels when the weather is moderate. Accordingly, the Company’s sales and profits have generally been the highest in the second quarter and lowest in the fourth quarter. However, because of fluctuations in dealer inventories, the impact of international, national and regional economic conditions and consumer confidence on retail sales of RVs and other products for which the Company sells its components, the timing of dealer orders, and the impact of severe weather conditions on the timing of industry-wide shipments from time to time, current and future seasonal industry trends may be different than in prior years.

The Condensed Consolidated Financial Statements presented herein have been prepared by the Company in accordance with the accounting policies described in its December 31, 2014 Annual Report on Form 10-K and should be read in conjunction with the Notes to Consolidated Financial Statements which appear in that report. All significant intercompany balances and transactions have been eliminated. Certain prior year balances have been reclassified to conform to current year presentation.

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, net sales and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, the Company evaluates its estimates, including, but not limited to, those related to product returns, sales and purchase rebates, accounts receivable, inventories, goodwill and other intangible assets, net assets of acquired businesses, income taxes, warranty and product recall obligations, self-insurance obligations, lease terminations, asset retirement obligations, long-lived assets, post-retirement benefits, stock-based compensation, segment allocations, contingent consideration, environmental liabilities, contingencies and litigation. The Company bases its estimates on historical experience, other available information and various other assumptions believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities not readily apparent from other resources. Actual results and events could differ significantly from management estimates.

In the opinion of management, the information furnished in this Form 10-Q reflects all adjustments necessary for a fair statement of the financial position and results of operations for the interim periods presented. The Condensed Consolidated Financial Statements have been prepared in accordance with the instructions to Form 10-Q, and therefore do not include some information necessary to conform to annual reporting requirements.

2.    SEGMENT REPORTING

The Company has two reportable segments; the recreational vehicle products segment (the “RV Segment”) and the manufactured housing products segment (the “MH Segment”). Intersegment sales are insignificant.

The RV Segment, which accounted for 92 and 90 percent of consolidated net sales for the nine month periods ended September 30, 2015 and 2014, respectively, manufactures or distributes a variety of products used in the production of RVs, including:

●Steel chassis for towable RVs	●Chassis components
●Axles and suspension solutions for towable RVs	●Furniture and mattresses
●Slide-out mechanisms and solutions	●Entry, luggage, patio and ramp doors
●Thermoformed bath, kitchen and other products	●Electric and manual entry steps

7

DREW INDUSTRIES INCORPORATED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

●Windows	●Awnings and slide toppers
●Manual, electric and hydraulic stabilizer and    leveling systems	●Other accessories and electronic components
●LED televisions and sound systems, navigation   systems and wireless backup cameras

The Company also supplies certain of these products to the RV aftermarket and to adjacent industries, including buses and trailers used to haul boats, livestock, equipment and other cargo, and pontoon boats. Approximately 74 percent of the Company’s RV Segment net sales for the twelve months ended September 30, 2015 were of products to original equipment manufacturers (“OEMs”) of travel trailer and fifth-wheel RVs.

The MH Segment, which accounted for 8 and 10 percent of consolidated net sales for the nine month periods ended September 30, 2015 and 2014, respectively, manufactures or distributes a variety of products used in the production of manufactured homes, including:

●Vinyl and aluminum windows	●Aluminum and vinyl patio doors
●Thermoformed bath and kitchen products	●Steel chassis and related components
●Steel and fiberglass entry doors	●Axles

The Company also supplies certain of these products to the manufactured housing aftermarket and to adjacent industries, including modular housing and mobile office units. Certain of the Company’s MH Segment customers manufacture both manufactured homes and modular homes, and certain of the products manufactured by the Company are suitable for both types of homes. As a result, the Company is not always able to determine in which type of home its products are installed.

Decisions concerning the allocation of the Company’s resources are made by the Company’s key executives, with oversight by the Board of Directors. This group evaluates the performance of each segment based upon segment operating profit or loss, generally defined as income or loss before interest and income taxes. Decisions concerning the allocation of resources are also based on each segment’s utilization of assets. Management of debt is a corporate function. The accounting policies of the RV and MH Segments are the same as those described in Note 1 of the Notes to Consolidated Financial Statements of the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.

Information relating to segments follows for the:
	Nine Months Ended   September 30,				Three Months Ended   September 30,
(In thousands)	2015		2014		2015		2014
Net sales:
RV Segment:
RV OEMs:
Travel trailers and fifth-wheels	$	722,157	$	643,629	$	216,093	$	196,213
Motorhomes	64,085		51,664		23,539		21,607
RV aftermarket	64,896		32,777		26,203		16,015
Adjacent industries	128,169		84,396		47,295		29,769
Total RV Segment net sales	979,307		812,466		313,130		263,604
MH Segment:
Manufactured housing OEMs	61,144		58,550		22,786		21,269
Manufactured housing aftermarket	12,010		10,849		3,880		3,677
Adjacent industries	16,377		19,566		5,500		5,721
Total MH Segment net sales	89,531		88,965		32,166		30,667
Total net sales	$	1,068,838	$	901,431	$	345,296	$	294,271

8

DREW INDUSTRIES INCORPORATED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

	Nine Months Ended   September 30,					Three Months Ended   September 30,
(In thousands)	2015		2014			2015		2014
Operating profit:
RV Segment	$	82,961	$	72,048		$	23,720	$	20,287
MH Segment	9,682		8,172			3,451		2,784
Total segment operating profit	92,643		80,220			27,171		23,071
Sale of extrusion assets	—		(1,954		)	—		—
Total operating profit	$	92,643	$	78,266		$	27,171	$	23,071

In the third quarter of 2015, the Company refined its methodology for categorizing sales within the RV Segment. This change improves accuracy, but has no impact on total RV Segment net sales or trends. Prior periods have been reclassified to conform to this presentation.

Potential Future Changes to Reporting Segments

Over the past several years, largely due to the growth the Company has experienced in its RV Segment, the MH Segment is now a smaller part of the Company. MH Segment net sales were 8 percent of consolidated net sales for the first nine months of 2015. In addition, the Company has recently increased its focus on the significant opportunities in the RV aftermarket, which is currently included in the RV Segment. While there were no changes to the Company’s segment reporting through September 30, 2015, the Company will continue to evaluate the information provided to its Chief Operating Decision Maker (“CODM”), and assess the impact of any changes to its reporting structures that will reflect how its CODM will assess the performance of the Company’s operating segments and make decisions about resource allocations which impact the operating segments the Company reports.

3.    ACQUISITIONS, GOODWILL AND OTHER INTANGIBLE ASSETS

Acquisitions During the Nine Months EndedSeptember 30, 2015

Signature Seating

In August 2015, the Company acquired the business and certain assets of Roehm Marine, LLC, also known as Signature Seating (“Signature”), a manufacturer of furniture solutions for fresh water boat manufacturers, primarily pontoon boats. Net sales reported by Signature for the twelve months ended June 2015 were $16 million. The purchase price was $16.0 million paid at closing, plus contingent consideration based on future sales of this operation. The results of the acquired business have been included in the Company's RV Segment and in the Condensed Consolidated Statements of Income since the acquisition date. The acquisition of this business was preliminarily recorded on the acquisition date as follows (in thousands):

Cash consideration	$	16,000
Contingent consideration	3,556
Total fair value of consideration given	$	19,556
Customer relationships	$	6,500
Net other assets	4,091
Total fair value of net assets acquired	$	10,591
Goodwill (tax deductible)	$	8,965

The customer relationships intangible asset is being amortized over its preliminary estimated useful life of 10 years. The consideration given was greater than the fair value of the net assets acquired, resulting in goodwill, because the Company anticipates leveraging its existing experience and manufacturing capacity with respect to these product lines, and also believes the diversified customer base will further its expansion into adjacent industries.

9

DREW INDUSTRIES INCORPORATED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Spectal Industries

In April 2015, the Company acquired the business and certain assets of Industries Spectal, Inc. (“Spectal”), a Canada-based manufacturer of windows and doors primarily for school buses, as well as commercial buses, emergency vehicles, trucks, agricultural equipment and RVs. Net sales reported by Spectal for 2014 were $25 million. The purchase price was $22.3 million paid at closing, plus contingent consideration based on future sales of this operation. The results of the acquired business have been included in the Company's RV Segment and in the Condensed Consolidated Statements of Income since the acquisition date. The acquisition of this business was recorded on the acquisition date as follows (in thousands):

Cash consideration	$	22,335
Contingent consideration	1,211
Total fair value of consideration given	$	23,546
Customer relationships	$	10,100
Other identifiable intangible assets	700
Net tangible assets	3,681
Total fair value of net assets acquired	$	14,481
Goodwill (tax deductible)	$	9,065

The customer relationships intangible asset is being amortized over its estimated useful life of 15 years. The consideration given was greater than the fair value of the net assets acquired, resulting in goodwill, because the Company anticipates leveraging its existing experience and manufacturing capacity with respect to these product lines, and also believes the diversified customer base will further its expansion into adjacent industries.

EA Technologies

In January 2015, the Company acquired the business and certain assets of EA Technologies, LLC (“EA Technologies”), a manufacturer of custom steel and aluminum parts and provider of electro-deposition (‘e-coat’) and powder coating services for RV, bus, medium-duty truck, automotive, recreational marine, specialty and utility trailer, and military applications. Net sales reported by EA Technologies for 2014 were $17 million. The purchase price was $9.2 million, of which $6.6 million was paid in the fourth quarter of 2014, with the balance paid at closing. The results of the acquired business have been included in the Company's RV Segment and in the Condensed Consolidated Statements of Income since the acquisition date. The acquisition of this business was recorded on the acquisition date as follows (in thousands):

Cash consideration	$	9,248
Customer relationships	$	400
Other identifiable intangible assets	80
Net tangible assets	8,868
Total fair value of net assets acquired	$	9,348
Gain on bargain purchase	$	100

Acquisitions During the Nine Months EndedSeptember 30, 2014

Duncan Systems, Inc.

In August 2014, the Company acquired the business and certain assets of Duncan Systems, Inc. ("Duncan Systems"), an aftermarket distributor of replacement motorhome windshields, awnings, and RV, heavy truck and specialty vehicle glass and windows, primarily to fulfill insurance claims. Net sales reported by Duncan Systems for the twelve months ended July 2014 were

10

DREW INDUSTRIES INCORPORATED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

$26 million. The purchase price was $18.0 million paid at closing, plus contingent consideration based on future sales of this operation. The results of the acquired business have been included in the Company's RV Segment and in the Condensed Consolidated Statements of Income since the acquisition date. The acquisition of this business was recorded on the acquisition date as follows (in thousands):

Cash consideration	$	18,000
Contingent consideration	1,914
Total fair value of consideration given	$	19,914
Customer relationships	$	10,500
Other identifiable intangible assets	930
Net tangible assets	4,070
Total fair value of net assets acquired	$	15,500
Goodwill (tax deductible)	$	4,414

The customer relationships intangible asset is being amortized over its estimated useful life of 14 years. The consideration given was greater than the fair value of the assets acquired, resulting in goodwill, because the Company anticipates the attainment of synergies and an increase in market share for the distributed products.

Power Gear and Kwikee Brands

In June 2014, the Company acquired the RV business of Actuant Corporation, which manufactures leveling systems, slideout mechanisms and steps, primarily for motorhome RVs, under the Power Gear and Kwikee brands. Net sales reported by the acquired business for the twelve months ended May 2014 were $28 million, consisting of sales to OEMs and the aftermarket. The purchase price was $35.5 million, paid at closing. The results of the acquired business have been included in the Company's RV Segment and in the Condensed Consolidated Statements of Income since the acquisition date. The acquisition of this business was recorded on the acquisition date as follows (in thousands):

Cash consideration	$	35,500
Customer relationships	$	12,300
Patents	5,300
Other identifiable intangible assets	2,130
Net tangible assets	2,227
Total fair value of net assets acquired	$	21,957
Goodwill (tax deductible)	$	13,543

The customer relationships intangible asset is being amortized over its estimated useful life of 14 years and the patents are being amortized over their estimated useful life of 8 years. The consideration given was greater than the fair value of the assets acquired, resulting in goodwill, because the Company anticipates the attainment of synergies and an increase in the markets for the acquired products.

Star Design

In March 2014, the Company acquired the business and certain assets of Star Design, LLC (“Star Design”). Net sales reported by Star Design for 2013 were $10 million, comprised primarily of thermoformed sheet plastic products for the RV, bus and specialty vehicle industries. The purchase price was $12.2 million paid at closing. The results of the acquired business have been included in the Company's RV Segment and in the Condensed Consolidated Statements of Income since the acquisition date.

11

DREW INDUSTRIES INCORPORATED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

The acquisition of this business was recorded on the acquisition date as follows (in thousands):

Cash consideration	$	12,232
Customer relationships	$	4,400
Other identifiable intangible assets	610
Net tangible assets	2,108
Total fair value of net assets acquired	$	7,118
Goodwill (tax deductible)	$	5,114

The customer relationships intangible asset is being amortized over its estimated useful life of 14 years. The consideration given was greater than the fair value of the net assets acquired, resulting in goodwill, because the Company anticipates leveraging its existing experience and manufacturing capacity with respect to these product lines, and also believes the diversified customer base will further its expansion into adjacent industries.

Innovative Design Solutions

In February 2014, the Company acquired Innovative Design Solutions, Inc. (“IDS”), a designer, developer and manufacturer of electronic systems encompassing a wide variety of RV applications. IDS also manufactures electronic systems for automotive, medical and industrial applications. Net sales reported by IDS for 2013 were $19 million, of which $15 million were to the Company. The purchase price was $35.9 million, of which $34.2 million was paid at closing, with the balance to be paid out annually over the subsequent three years, plus contingent consideration based on future sales of this operation. The results of the acquired business have been included in the Company's RV Segment and in the Condensed Consolidated Statements of Income since the acquisition date. The acquisition of this business was recorded on the acquisition date as follows (in thousands):

Cash consideration	$	34,175
Present value of future payments	1,739
Contingent consideration	710
Total fair value of consideration given	$	36,624
Patents	$	6,000
Customer relationships	4,000
Other identifiable intangible assets	3,180
Net tangible assets	1,894
Total fair value of net assets acquired	$	15,074
Goodwill (tax deductible)	$	21,550

The patents are being amortized over their estimated useful life of 10 years and the customer relationships intangible asset is being amortized over its estimated useful life of 12 years. The consideration given was greater than the fair value of the assets acquired, resulting in goodwill, because the Company anticipates an increase in the markets for the acquired products, market share growth in both existing and new markets, as well as attainment of synergies.

Sale of Extrusion Assets

In April 2014, the Company entered into a six-year aluminum extrusion supply agreement, and concurrently sold certain aluminum extrusion assets. The Company recorded a pre-tax loss of $2.0 million in the second quarter of 2014 on the sale of the aluminum extrusion-related assets. In connection with the sale, the Company received $0.3 million at closing and a $7.2 million note receivable collectible over the next four years, recorded at its present value of $6.4 million on the date of closing. During

12

DREW INDUSTRIES INCORPORATED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

2014, the Company received installments of $1.8 million under the note. At September 30, 2015, the present value of the remaining amount due under the note receivable was $5.1 million.

In July 2015, the Company agreed to terminate the supply agreement, and as consideration the Company received a $2.0 million note receivable collectible in 2019 and 2020. The Company recorded this note receivable at its present value of $1.6 million and a corresponding gain of $1.6 million in the 2015 third quarter. At September 30, 2015, the present value of the remaining amount due under the note receivable was $1.6 million.

Goodwill

Goodwill by reportable segment was as follows:

(In thousands)	RV Segment			MH Segment			Total
Accumulated cost – December 31, 2014	$	107,023		$	10,025		$	117,048
Accumulated impairment – December 31, 2014	(41,276		)	(9,251		)	(50,527		)
Net balance – December 31, 2014	65,747			774			66,521
Acquisitions – 2015	18,030			—			18,030
Net balance – September 30, 2015	$	83,777		$	774		$	84,551

Goodwill represents the excess of the total consideration given in an acquisition of a business over the fair value of the net tangible and identifiable intangible assets acquired. Goodwill is not amortized, but instead is tested at the reporting unit level for impairment annually in November, or more frequently if certain circumstances indicate a possible impairment may exist. No impairment tests were required or performed during the nine months ended September 30, 2015.

Other Intangible Assets

Other intangible assets consisted of the following at September 30, 2015:

(In thousands)	Gross Cost		Accumulated Amortization		Net Balance		Estimated Useful Life in Years
Customer relationships	$	95,360	$	30,299	$	65,061	6	to	16
Patents	54,378		26,873		27,505		3	to	19
Tradenames	8,635		4,398		4,237		3	to	15
Non-compete agreements	4,903		2,554		2,349		3	to	6
Purchased research and development	4,687		—		4,687		Indefinite
Other	510		240		270		1	to	12
Other intangible assets	$	168,473	$	64,364	$	104,109

Other intangible assets consisted of the following at December 31, 2014:

(In thousands)	Gross Cost		Accumulated Amortization		Net Balance		Estimated Useful Life in Years
Customer relationships	$	81,260	$	27,553	$	53,707	6	to	16
Patents	54,333		22,389		31,944		3	to	19
Tradenames	9,173		4,525		4,648		3	to	15
Non-compete agreements	3,948		2,233		1,715		3	to	6
Purchased research and development	4,687		—		4,687		Indefinite
Other	360		102		258		2	to	12
Other intangible assets	$	153,761	$	56,802	$	96,959

13

DREW INDUSTRIES INCORPORATED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

4.    INVENTORIES

Inventories, valued at the lower of cost (first-in, first-out (FIFO) method) or market, consisted of the following at:

	September 30,				December 31,
(In thousands)	2015		2014		2014
Raw materials	$	155,938	$	110,671	$	111,366
Work in process	5,917		3,149		2,624
Finished goods	16,992		13,258		18,502
Inventories, net	$	178,847	$	127,078	$	132,492

5.    FIXED ASSETS

Fixed assets consisted of the following at:

	September 30,				December 31,
(In thousands)	2015		2014		2014
Fixed assets, at cost	$	289,719	$	256,379	$	272,177
Less accumulated depreciation and amortization	139,295		122,836		125,389
Fixed assets, net	$	150,424	$	133,543	$	146,788

6.    ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

Accrued expenses and other current liabilities consisted of the following at:

	September 30,				December 31,
(In thousands)	2015		2014		2014
Employee compensation and benefits	$	31,870	$	26,219	$	21,273
Current portion of accrued warranty	16,569		14,070		14,516
Sales rebates	7,508		5,457		5,515
Taxes payable	1,729		703		756
Other	17,885		15,550		15,591
Accrued expenses and other current liabilities	$	75,561	$	61,999	$	57,651

Estimated costs related to product warranties are accrued at the time products are sold. In estimating its future warranty obligations, the Company considers various factors, including the Company’s (i) historical warranty costs, (ii) current trends, (iii) product mix, and (iv) sales. The following table provides a reconciliation of the activity related to the Company’s accrued warranty, including both the current and long-term portions, for the nine months ended September 30:

(In thousands)	2015			2014
Balance at beginning of period	$	21,641		$	17,325
Provision for warranty expense	12,706			9,329
Warranty liability from acquired businesses	240			688
Warranty costs paid	(9,278		)	(6,441		)
Balance at end of period	25,309			20,901
Less long-term portion	8,740			6,831
Current portion of accrued warranty	$	16,569		$	14,070

14

DREW INDUSTRIES INCORPORATED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

7.    LONG-TERM INDEBTEDNESS

At September 30, 2015 and 2014, and December 31, 2014, the Company had $41.8 million, $40.0 million and $15.7 million, respectively, of outstanding borrowings on its line of credit. At September 30, 2015, the Company's outstanding borrowings on its line of credit were at a weighted average interest rate of 2.0 percent.

On February 24, 2014, the Company entered into a $75.0 million line of credit (the “Credit Agreement”) with JPMorgan Chase Bank, N.A. and Wells Fargo Bank, N.A. On March 3, 2015, in accordance with the terms of the Credit Agreement, the Company increased its line of credit by $25.0 million to $100.0 million. Interest on borrowings under the line of credit is designated from time to time by the Company as either (i) the Prime Rate, minus a rate ranging from 0.75 to 1.0 percent (minus 1.0 percent at September 30, 2015), but not less than 1.5 percent, or (ii) LIBOR, plus additional interest ranging from 1.75 to 2.0 percent (plus 1.75 percent at September 30, 2015) depending on the Company’s performance and financial condition. The Credit Agreement expires on January 1, 2019. At September 30, 2015, the Company had $2.7 million in outstanding letters of credit under the line of credit. Availability under the Company’s line of credit was $55.5 million at September 30, 2015.

On February 24, 2014, the Company also entered into a $150.0 million “shelf-loan” facility with Prudential Investment Management, Inc. and its affiliates (“Prudential”). The facility provides for Prudential to consider purchasing, at the Company’s request, in one or a series of transactions, Senior Promissory Notes of the Company in the aggregate principal amount of up to $150.0 million, to mature no more than twelve years after the date of original issue of each Senior Promissory Note. Prudential has no obligation to purchase the Senior Promissory Notes. Interest payable on the Senior Promissory Notes will be at rates determined by Prudential within five business days after the Company issues a request to Prudential. This facility expires February 24, 2017. On March 20, 2015, the Company issued $50.0 million of Senior Promissory Notes to Prudential for a term of five years, at a fixed interest rate of 3.35 percent per annum, payable quarterly in arrears, of which the entire amount was outstanding at September 30, 2015. Availability under the Company's “shelf-loan” facility, subject to the approval of Prudential, was $100.0 million at September 30, 2015. At September 30, 2015, the fair value of the Company’s long-term debt approximates the carrying value, as estimated using quoted market prices and discounted future cash flows based on similar borrowing arrangements.

Borrowings under both the line of credit and the “shelf-loan” facility are secured on a pari-passu basis by first priority liens on the capital stock or other equity interests of each of the Company’s direct and indirect subsidiaries.

Pursuant to the Credit Agreement and “shelf-loan” facility, at September 30, 2015, the Company was required to maintain minimum interest and fixed charge coverages, and to meet certain other financial requirements. At September 30, 2015, the Company was in compliance with all such requirements, and expects to remain in compliance for the next twelve months.

Availability under both the Credit Agreement and the “shelf-loan” facilities is subject to a maximum leverage ratio covenant which limits the amount of consolidated outstanding indebtedness to 2.5 times the trailing twelve-month EBITDA, as defined. This limitation did not impact the Company’s borrowing availability at September 30, 2015. The remaining availability under these facilities was $155.5 million at September 30, 2015. The Company believes the availability under the Credit Agreement and “shelf-loan” facility is adequate to finance the Company’s anticipated cash requirements for the next twelve months.

8.    COMMITMENTS AND CONTINGENCIES

Contingent Consideration

In connection with certain business acquisitions, if agreed upon sales targets for the acquired products are achieved, the Company would pay additional cash consideration. The Company has recorded a liability for the fair value of this contingent consideration at September 30, 2015, based on the present value of the expected future cash flows using a market participant’s weighted average cost of capital of 13.3 percent.

As required, the liability for this contingent consideration is measured at fair value quarterly, considering actual sales of the acquired products, updated sales projections, and the updated market participant weighted average cost of capital. Depending upon the weighted average costs of capital and future sales of the products which are subject to contingent consideration, the Company could record adjustments in future periods.

15

DREW INDUSTRIES INCORPORATED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

The following table provides a reconciliation of the Company’s contingent consideration liability for the nine months ended September 30:

(In thousands)	2015			2014
Balance at beginning of period	$	8,129		$	7,414
Acquisitions	4,767			3,369
Payments	(3,963		)	(3,732		)
Accretion (a)	868			782
Fair value adjustments (a)	562			422
Balance at end of the period (b)	10,363			8,255
Less current portion in accrued expenses and other current liabilities	(2,681		)	(3,705		)
Total long-term portion in other long-term liabilities	$	7,682		$	4,550

(a) Recorded in selling, general and administrative expense in the Condensed Consolidated Statements of Income.

(b) Amounts represent the fair value of estimated remaining payments. The total estimated remaining payments as of September 30, 2015 are $16.1 million. The liability for contingent consideration expires at various dates through September 2029. Certain of the contingent consideration arrangements are subject to a maximum payment amount, while the remaining arrangements have no maximum contingent consideration.

Furrion Distribution and Supply Agreement

In July 2015, the Company entered into a six year exclusive distribution and supply agreement with Furrion Limited (“Furrion”). This agreement provides the Company with the rights to distribute Furrion’s complete line of products to OEMs and aftermarket customers in the RV, specialty vehicle, utility trailer, horse trailer, marine, transit bus and school bus industries throughout the United States and Canada. Furrion supplies a premium line of LED televisions and sound systems, navigation systems, wireless backup cameras, solar prep units, power solutions and kitchen appliances, primarily to the RV industry. Furrion’s sales were approximately $35 million in 2014.

In connection with this agreement, the Company acquired Furrion’s current inventory, as well as Furrion’s deposits on inventory scheduled for delivery, for approximately $11 million. In addition, the Company entered into the following minimum purchase obligations (“MPOs”):

July 2015 - June 2016	$ 60 million
July 2016 - June 2017	$ 90 million
July 2017 - June 2018	$127 million
July 2018 - June 2019	$172 million

If the Company misses an MPO in any given year by more than ten percent, after taking into account excess purchases from the previous year, Furrion has the right to either terminate the distribution agreement with six months’ notice or remove exclusivity from the Company. If exclusivity is withdrawn, the Company at its election can terminate the distribution agreement with six months’ notice. Upon termination of the agreement, Furrion has agreed to purchase from the Company any non-obsolete stocks of Furrion products at the cost paid by the Company. After the first year, Furrion and the Company have agreed to review these MPOs on an annual basis and adjust the MPOs as necessary based upon current economic and industry conditions, the development and customer acceptance of new Furrion products, competition and other factors which impact demand for Furrion products.

Product Recalls

From time to time, the Company cooperates with and assists its customers on their product recalls and inquiries, and occasionally receives inquiries directly from the National Highway Traffic Safety Administration (“NHTSA”) regarding reported incidents involving the Company’s products. In February 2015, NHTSA opened a Preliminary Evaluation as a result of four Vehicle Owner Questionnaires (VOQs) alleging failure of the Company’s electrically powered step (“Coach Step”), which was primarily supplied for motorhome RVs between model years 2008 and 2014. The Coach Step was no longer manufactured after 2014. In March 2015, NHTSA sent a formal request for information, data and supporting documentation from the Company regarding the

16

DREW INDUSTRIES INCORPORATED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Coach Step, which the Company provided in April 2015. After a thorough review of the design and operation of the Coach Step, the Company initiated a voluntary safety recall in September 2015 of all double and triple Coach Steps. The Company recorded a reserve of $1.1 million for the contingent obligation in selling, general and administrative expenses.

Litigation

In the normal course of business, the Company is subject to proceedings, lawsuits, regulatory agency inquiries and other claims. All such matters are subject to uncertainties and outcomes that are not predictable with assurance. While these matters could materially affect operating results when resolved in future periods, it is management’s opinion after final disposition, including anticipated insurance recoveries in certain cases, any monetary liability or financial impact to the Company beyond that provided in the Condensed Consolidated Balance Sheet as of September 30, 2015, would not be material to the Company’s financial position or annual results of operations.

Employee Severance

In the fourth quarter of 2015, the Company initiated a focused program to reduce indirect labor costs by approximately $12.0 to $14.0 million annually. In connection with this cost reduction program, the Company anticipates incurring severance charges of at least $2.5 million in the 2015 fourth quarter.

9.    STOCKHOLDERS' EQUITY

The following table summarizes information about shares of the Company’s common stock at:

	September 30,		December 31,
(In thousands)	2015	2014	2014
Common stock authorized	75,000	30,000	30,000
Common stock issued	26,827	26,329	26,534
Treasury stock	2,684	2,684	2,684

The following reconciliation details the denominator used in the computation of basic and diluted earnings per share:

	Nine Months Ended   September 30,		Three Months Ended   September 30,
(In thousands)	2015	2014	2015	2014
Weighted average shares outstanding for basic earnings per share	24,261	23,870	24,289	23,935
Common stock equivalents pertaining to stock options and deferred stock units	353	430	397	366
Weighted average shares outstanding for diluted earnings per share	24,614	24,300	24,686	24,301

The weighted average diluted shares outstanding for the nine months ended September 30, 2015 and 2014 exclude the effect of 284,884 and 322,542 shares of common stock, respectively, subject to stock-based awards. The weighted average diluted shares outstanding for the three months ended September 30, 2015 and 2014 exclude the effect of 237,384 and 322,542 shares of common stock, respectively, subject to stock-based awards. Such shares were excluded from total diluted shares because they were anti-dilutive or the specified performance conditions that those shares were subject to were not yet achieved.

On April 10, 2015, a special dividend of $2.00 per share of the Company’s common stock, representing an aggregate of $48.2 million, was paid to stockholders of record as of March 27, 2015. In connection with this special dividend, holders of stock-based awards were credited with deferred stock units, restricted stock or stock equal to $2.00 per stock-based award, representing $1.8 million in total for this special dividend. In connection with this special cash dividend, the exercise price of all outstanding stock options was reduced by $2.00 per share. These reductions in exercise price were made pursuant to the terms of the outstanding awards, resulting in no incremental stock-based compensation expense.

17

DREW INDUSTRIES INCORPORATED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

On January 6, 2014, a special dividend of $2.00 per share of the Company’s common stock, representing an aggregate of $46.7 million, was paid to stockholders of record as of December 20, 2013. In connection with this special dividend, holders of stock-based awards were credited with deferred stock units, restricted stock or stock equal to $2.00 per stock-based award, representing $1.8 million in total for this special dividend. In connection with this special cash dividend, the exercise price of all outstanding stock options was reduced by $2.00 per share. These reductions in exercise price were made pursuant to the terms of the outstanding awards, resulting in no incremental stock-based compensation expense.

In February 2015, the Company issued 36,579 deferred stock units at the average price of $55.95, or $2.0 million, to executive officers in lieu of cash for a portion of their 2014 incentive compensation. In February 2014, the Company issued 43,188 deferred stock units at $45.98, or $2.0 million, to executive officers in lieu of cash for a portion of their 2013 incentive compensation.

10.    FAIR VALUE MEASUREMENTS

Recurring

The following table presents the Company’s assets and liabilities measured at fair value on a recurring basis at:

	September 30, 2015								December 31, 2014
(In thousands)	Total		Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3
Assets
Deferred compensation	$	7,581	$	7,581	$	—	$	—	$	7,388	$	7,388	$	—	$	—
Total assets	$	7,581	$	7,581	$	—	$	—	$	7,388	$	7,388	$	—	$	—
Liabilities
Contingent consideration	$	10,363	$	—	$	—	$	10,363	$	8,129	$	—	$	—	$	8,129
Deferred compensation	11,609		11,609		—		—		11,478		11,478		—		—
Total liabilities	$	21,972	$	11,609	$	—	$	10,363	$	19,607	$	11,478	$	—	$	8,129

Deferred Compensation

The Company has an Executive Non-Qualified Deferred Compensation Plan (the “Plan”). The amounts deferred under the Plan are credited with earnings or losses based upon changes in values of the notional investments elected by the Plan participants. The Company invests approximately 65 percent of the amounts deferred by the Plan participants in life insurance contracts, matching the investments elected by the Plan participants. Deferred compensation assets and liabilities were valued using a market approach based on the quoted market prices of identical instruments.

Contingent Consideration Related to Acquisitions

Liabilities for contingent consideration related to acquisitions were fair valued using management’s projections for long-term sales forecasts, including assumptions regarding market share gains, foreign currency rates and future industry-specific economic and market conditions, and a market participant’s weighted average cost of capital. Over the next three years, the Company’s long-term sales growth forecasts for products subject to contingent consideration arrangements average approximately 15 percent per year. For further information on the inputs used in determining the fair value, and a roll-forward of the contingent consideration liability, see Note 8 of the Notes to Condensed Consolidated Financial Statements.

Changes in either of the inputs in isolation would result in a change in the fair value measurement. A change in the assumptions used for sales forecasts would result in a directionally similar change in the fair value liability, while a change in the weighted average cost of capital would result in a directionally opposite change in the fair value liability. If there is an increase in the fair value liability, the Company would record a charge to selling, general and administrative expenses, and if there is a decrease in the fair value liability, the Company would record a benefit in selling, general and administrative expenses.

18

DREW INDUSTRIES INCORPORATED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

Non-recurring

The following table presents the carrying value on the measurement date of any assets and liabilities which were measured at fair value and recorded at the lower of cost or fair value, on a non-recurring basis, using significant unobservable inputs (Level 3), and the corresponding non-recurring losses or (gains) recognized during the nine months ended September 30:

	2015				2014
(In thousands)	Carrying Value		Non-Recurring Losses / (Gains)		Carrying Value		Non-Recurring Losses / (Gains)
Vacant owned facilities	$	2,548	$	—	$	2,704	$	—
Net assets of acquired businesses	25,881		—		59,544		—
Total assets	$	28,429	$	—	$	62,248	$	—

Vacant Owned Facilities

During the first nine months of 2015, the Company reviewed the recoverability of the carrying value of three vacant owned facilities, of which one of these facilities was sold and one was reopened. At September 30, 2015, the Company had one vacant owned facility, with an estimated fair value of $3.0 million and a carrying value of $2.5 million, classified in fixed assets in the Condensed Consolidated Balance Sheets.

During the first nine months of 2014, the Company reviewed the recoverability of the carrying value of three vacant owned facilities, of which one of these facilities was sold. At September 30, 2014, the Company had two vacant owned facilities, with an estimated combined fair value of $3.0 million and a combined carrying value of $2.7 million, classified in fixed assets in the Condensed Consolidated Balance Sheets.

The determination of fair value was based on the best information available, including internal cash flow estimates, market prices for similar assets, broker quotes and independent appraisals, as appropriate.

Net Assets of Acquired Businesses

The Company valued the assets and liabilities associated with the acquisitions of businesses on the respective acquisition dates. Depending upon the type of asset or liability acquired, the Company used different valuation techniques in determining the fair value. Those techniques included comparable market prices, long-term sales, profitability and cash flow forecasts, assumptions regarding future industry-specific economic and market conditions, a market participant’s weighted average cost of capital, as well as other techniques as circumstances required. For further information on acquired assets and liabilities, see Note 3 of the Notes to Condensed Consolidated Financial Statements.

11.    NEW ACCOUNTING PRONOUNCEMENTS

In September 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2015-16, Simplifying the Accounting for Measurement-Period Adjustments. This ASU applies to restating prior periods to reflect adjustments made to provisional amounts recognized in a business combination. Under the new guidance, an acquirer must recognize adjustments to provisional amounts identified during the measurement period in the reporting period in which the adjustment amounts are determined. This ASU is effective for annual and interim periods beginning after December 15, 2015, and is to be applied prospectively to adjustments to provisional amounts occurring after the effective date with early adoption permitted at the beginning of an interim or annual reporting period. The Company is evaluating the effect of adopting this new accounting guidance, but does not expect adoption will have a material impact on the Company's results of operations, cash flows or financial position.

In July 2015, the FASB issued ASU 2015-11, Simplifying the Measurement of Inventory. This ASU applies to inventory measured using the first-in, first-out ("FIFO") or average cost methods. Under the updated guidance, an entity should measure inventory that is within scope at the lower of cost and net realizable value, which is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal and transportation. This ASU is effective for annual and interim periods beginning after December 15, 2016, and should be applied prospectively with early adoption permitted at the beginning of an interim or annual reporting period. Adoption of this ASU will not have a material impact on the Company's results of operations, cash flows or financial position.

19

DREW INDUSTRIES INCORPORATED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

In April 2015, the FASB issued ASU 2015-03, Simplifying the Presentation of Debt Issuance Costs. This ASU requires debt issuance costs be presented on the balance sheet as a direct reduction from the related debt liability rather than as an asset. Amortization of the costs would be reported as interest expense. The amendments in this ASU are to be applied retrospectively and are effective for interim and annual reporting periods beginning after December 15, 2015. Adoption of this ASU will not have a material impact on the Company's results of operations, cash flows or financial position.

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers. This ASU provides a five-step analysis of transactions to determine when and how revenue is recognized. The core principle is that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This ASU is for annual periods, and interim periods within those years, beginning after December 15, 2017, with early adoption permitted for years beginning after December 15, 2016, to be applied retrospectively to each period presented or as a cumulative-effect adjustment as of the date of adoption. The Company is evaluating the effect of adopting this new accounting guidance, but does not expect adoption will have a material impact on the Company's results of operations, cash flows or financial position.

20

DREW INDUSTRIES INCORPORATED

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

This Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the Company’s Condensed Consolidated Financial Statements and Notes thereto included in Item 1 of Part 1 of this Report, as well as the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.

Drew Industries Incorporated (“Drew”, and collectively with its subsidiaries, the “Company”) conducts its operations through its wholly-owned subsidiary, Lippert Components, Inc. and its subsidiaries (collectively, “Lippert Components”). Drew, through Lippert Components, supplies a broad array of components in the United States and abroad for the leading manufacturers of recreational vehicles (“RVs”) and manufactured homes and for the related aftermarkets of those industries, and to a lesser extent supplies components for adjacent industries including buses; trailers used to haul boats, livestock, equipment and other cargo; pontoon boats; modular housing; and factory-built mobile office units. Drew has no unconsolidated subsidiaries.

The Company has two reportable segments; the recreational vehicle products segment (the “RV Segment”) and the manufactured housing products segment (the “MH Segment”). Intersegment sales are insignificant. At September 30, 2015, the Company operated 42 manufacturing facilities in the United States and Canada.

Net sales and operating profit were as follows for the:

	Nine Months Ended					Three Months Ended
	September 30,					September 30,
(In thousands)	2015		2014			2015		2014
Net sales:
RV Segment:
RV OEMs:
Travel trailers and fifth-wheels	$	722,157	$	643,629		$	216,093	$	196,213
Motorhomes	64,085		51,664			23,539		21,607
RV aftermarket	64,896		32,777			26,203		16,015
Adjacent industries	128,169		84,396			47,295		29,769
Total RV Segment net sales	979,307		812,466			313,130		263,604
MH Segment:
Manufactured housing OEMs	61,144		58,550			22,786		21,269
Manufactured housing aftermarket	12,010		10,849			3,880		3,677
Adjacent industries	16,377		19,566			5,500		5,721
Total MH Segment net sales	89,531		88,965			32,166		30,667
Total net sales	$	1,068,838	$	901,431		$	345,296	$	294,271
Operating profit:
RV Segment	$	82,961	$	72,048		$	23,720	$	20,287
MH Segment	9,682		8,172			3,451		2,784
Total segment operating profit	92,643		80,220			27,171		23,071
Sale of extrusion assets	—		(1,954		)	—		—
Total operating profit	$	92,643	$	78,266		$	27,171	$	23,071

In the third quarter of 2015, the Company refined its methodology for categorizing sales within the RV Segment. This change improves accuracy, but has no impact on total RV Segment net sales or trends. Prior periods have been reclassified to conform to this presentation.

21

DREW INDUSTRIES INCORPORATED

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Continued)

The Company’s RV Segment manufactures or distributes a variety of products used in the production of RVs, including:

●Steel chassis for towable RVs	●Chassis components
●Axles and suspension solutions for towable RVs	●Furniture and mattresses
●Slide-out mechanisms and solutions	●Entry, luggage, patio and ramp doors
●Thermoformed bath, kitchen and other products	●Electric and manual entry steps
●Windows	●Awnings and slide toppers
●Manual, electric and hydraulic stabilizer and    leveling systems	●Other accessories and electronic components
●LED televisions and sound systems, navigation systems and wireless backup cameras

The Company also supplies certain of these products to the RV aftermarket and to adjacent industries, including buses, trailers used to haul boats, livestock, equipment and other cargo, and pontoon boats. Approximately 74 percent of the Company’s RV Segment net sales for the twelve months ended September 30, 2015 were of products to original equipment manufacturers (“OEMs”) of travel trailer and fifth-wheel RVs. Travel trailer and fifth-wheel RVs accounted for 84 percent of all RVs shipped by the industry during the twelve months ended September 30, 2015.

The Company’s MH Segment manufactures or distributes a variety of products used in the production of manufactured homes, including:

●Vinyl and aluminum windows	●Aluminum and vinyl patio doors
●Thermoformed bath and kitchen products	●Steel chassis and related components
●Steel and fiberglass entry doors	●Axles

The Company also supplies certain of these products to the manufactured housing aftermarket and to adjacent industries, including modular housing and mobile office units. Certain of the Company’s MH Segment customers manufacture both manufactured homes and modular homes, and certain of the products manufactured by the Company are suitable for both types of homes. As a result, the Company is not always able to determine in which type of home its products are installed.

The RV and manufactured housing industries, as well as other industries where the Company sells products or where its products are used, historically have been seasonal and are generally at the highest levels when the weather is moderate. Accordingly, the Company’s sales and profits have generally been the highest in the second quarter and lowest in the fourth quarter. However, because of fluctuations in dealer inventories, the impact of international, national and regional economic conditions and consumer confidence on retail sales of RVs and other products for which the Company sells its components, the timing of dealer orders, and the impact of severe weather conditions on the timing of industry-wide shipments from time to time, current and future seasonal industry trends may be different than in prior years.

Over the past several years, largely due to the growth the Company has experienced in its RV Segment, the MH Segment is now a smaller part of the Company. MH Segment net sales were 8 percent of consolidated net sales for the first nine months of 2015. In addition, the Company has recently increased its focus on the significant opportunities in the RV aftermarket, which is currently included in the RV Segment. While there were no changes to the Company's segment reporting through September 30, 2015, the Company will continue to evaluate the information provided to its Chief Operating Decision Maker (“CODM”), and assess the impact of any changes to its reporting structures that will reflect how its CODM will assess the performance of the Company’s operating segments and make decisions about resource allocations which impact the operating segments the Company reports.

INDUSTRY BACKGROUND

Recreational Vehicle Industry

An RV is a vehicle designed as temporary living quarters for recreational, camping, travel or seasonal use. RVs may be motorized (motorhomes) or towable (travel trailers, fifth-wheel travel trailers, folding camping trailers and truck campers).

22

DREW INDUSTRIES INCORPORATED

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Continued)

The annual sales cycle for the RV industry has historically started in October after the “Open House” in Elkhart, Indiana where many of the largest RV OEMs display product to RV retail dealers, and ends after the conclusion of the Summer selling season in September in the following calendar year. Between October and March, industry-wide wholesale shipments of travel trailer and fifth-wheel RVs have historically exceeded retail sales, and between April and September, the Spring and Summer selling seasons, retail sales of travel trailer and fifth-wheel RVs have historically exceeded industry-wide wholesale shipments.

According to the Recreation Vehicle Industry Association (“RVIA”), industry-wide wholesale shipments of travel trailer and fifth-wheel RVs, the Company’s primary RV markets, increased6 percent in the first nine months of 2015 to 239,400 units, compared to the first nine months of 2014, as a result of:

• An estimated 24,800 unit increase in retail demand in the first nine months of 2015, or 11 percent, as compared to the same period of 2014. In addition, retail demand is typically revised upward in subsequent months, primarily due to delayed RV registrations.

• Partially offset by RV dealers seasonally decreasing inventory levels by an estimated 19,600 units in the first nine months of 2015, lower than the decrease in inventory levels of 7,600 units in the first nine months of 2014.

While the Company measures its RV sales against industry-wide wholesale shipment statistics, the underlying health of the RV industry is determined by retail demand. A comparison of the number of units and the year-over-year percentage change in industry-wide wholesale shipments and retail sales of travel trailers and fifth-wheel RVs, as reported by Statistical Surveys, Inc., as well as the resulting estimated change in dealer inventories, for both the United States and Canada, is as follows:

							Estimated
	Wholesale			Retail			Unit Impact on
	Units	Change		Units	Change		Dealer Inventories
Quarter ended September 30, 2015(1)	68,700	5	%	93,800	7	%	(25,100)
Quarter ended June 30, 2015	88,900	4	%	111,000	11	%	(22,100)
Quarter ended March 31, 2015	81,800	8	%	54,200	18	%	27,600
Quarter ended December 31, 2014	72,300	20	%	42,800	18	%	29,500
Twelve months ended September 30, 2015(1)	311,700	9	%	301,800	12	%	9,900
Quarter ended September 30, 2014	65,500	7	%	87,900	12	%	(22,400)
Quarter ended June 30, 2014	85,700	7	%	100,200	7	%	(14,500)
Quarter ended March 31, 2014	75,400	13	%	46,100	9	%	29,300
Quarter ended December 31, 2013	60,100	10	%	36,400	12	%	23,700
Twelve months ended September 30, 2014	286,700	9	%	270,600	10	%	16,100

⁽¹⁾  Retail sales data for September2015 has not been published; therefore retail and dealer inventory data includes a Company estimate for retail units sold.

Over the past twelve months, the RV industry has produced units earlier in its annual cycle than in prior years, with a 14 percent increase in wholesale shipments of travel trailer and fifth-wheel RVs between October 2014 and March 2015, followed by a four percent increase in wholesale shipments of travel trailer and fifth-wheel RVs between April 2015 and September 2015. Over that same twelve month period, retail sales of travel trailer and fifth-wheel RVs increased an estimated 12 percent. Based on the strength of retail sales to date and projected economic conditions, most industry analysts continue to report that RV dealer inventories of travel trailers and fifth-wheel RVs are in line with anticipated retail demand.

According to the RVIA, industry-wide wholesale shipments of motorhome RVs in the first nine months of 2015 increased 6 percent to 35,900 units compared to the same period of 2014. The Company estimates retail demand for motorhome RVs increased 11 percent in the first nine months of 2015. Based on the strength of retail sales to date and projected economic conditions, most industry analysts continue to report that RV dealer inventories of motorhome RVs are in line with anticipated retail demand.

In September 2015, the RVIA projected a 5 percent increase in industry-wide wholesale shipments of travel trailer and fifth-wheel RVs for 2015, to 314,200 units. Further, the RVIA also projected a 3 percent increase in industry-wide wholesale

23

DREW INDUSTRIES INCORPORATED

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Continued)

shipments of travel trailer and fifth-wheel RVs for 2016, to 322,300 units. In response to the estimated increase in wholesale RV production, several RV OEM customers are introducing new product lines and adding production capacity. However, unless retail demand matches these increased production levels, dealers could reduce the pace of their orders, and our customers, the OEMs, would need to adjust their production levels in future months. Retail sales of RVs historically have been closely tied to general economic conditions, as well as consumer confidence. Consumer confidence, after reaching a multi-year high earlier in 2015, has fluctuated in recent months. However, retail sales of travel trailer and fifth-wheel RVs have increased in 69 of the last 71 months on a year-over-year basis, corresponding with the overall improvement in consumer confidence. Several industry analysts also report the RV industry may continue to benefit from the growing popularity of the “RV Lifestyle” and the addition of new ‘entry-level’ RV units.

Although future retail demand is inherently uncertain, RV industry fundamentals in 2015 have been strong, as evidenced by the 11 percent increase in industry-wide retail sales of travel trailer and fifth-wheel RVs in the first nine months of 2015. The Company believes the strong RV industry fundamentals, aided by demographic tailwinds, are positive signs for the balance of 2015 and 2016. The Company also remains confident in its ability to exceed industry growth rates through new product introductions, market share gains, aftermarket sales, acquisitions and ongoing investments in research and development, engineering, quality and customer service.

Over the long term, the Company expects RV industry sales to be aided by positive demographics and the continued popularity of the “RV Lifestyle”. The number of consumers between the ages of 55 and 70 are projected to total 56 million by 2020, 27 percent higher than in 2010, according to U.S. Census figures, and one in ten vehicle-owning households between the ages of 50 and 64 own at least one RV. The RVIA reported much of the success of the RV industry has been driven by the Baby Boomer generation. The size of that generation is beginning to wane, and younger generations, Generation X and Millennials are becoming more relevant to future industry growth. Generation X and Millennials are more diverse, requiring new and creative marketing approaches to attract them to the RV industry. The RVIA has an advertising campaign promoting the “RV Lifestyle” targeted at both parents aged 30-49 with children at home, as well as couples aged 50-64 with no children at home. In addition, the RV OEMs have developed more entry level units, specifically targeting younger families, in both towables and motorhomes. The popularity of traveling in RVs to NASCAR and other sporting events, more family-oriented domestic vacations, and using RVs as second homes, are trends that could continue to motivate consumer demand for RVs. RVIA studies indicate that RV vacations cost significantly less than other forms of vacation travel, even when factoring in fuel prices and the cost of RV ownership. More details can be found at www.RVIA.org.

Manufactured Housing Industry

Manufactured homes are built entirely in a factory on permanent steel undercarriages or chassis to which axles and wheels are attached. The homes are then transported to a manufactured housing dealer which sells and transports the home to the buyer’s home site. The manufactured home is installed pursuant to a federal building code administered by the U.S. Department of Housing and Urban Development (“HUD”). The federal standards regulate manufactured housing design and construction, methods to site and secure the home at a home site, strength and durability, transportability, fire resistance, energy efficiency and quality. The HUD code also sets performance standards for the heating, plumbing, air conditioning, thermal and electrical systems. It is the only federally regulated national building code.

Manufactured homes contain one or more “floors” or sections which can be joined to make larger homes. A typical section may range in size from 800 to 1,200 square feet. During the first nine months of 2015, multi-section homes were 54 percent of the total manufactured homes produced, consistent with 2012 - 2014. Multi-section homes averaged 64 percent of the total manufactured homes produced between 2007 and 2010. Multi-section manufactured homes generally contain more of the Company’s products than single-section manufactured homes.

The Institute for Building Technology and Safety (“IBTS”) reported that, for the first nine months of 2015, industry-wide wholesale shipments of manufactured homes were 52,100 units, an increase of 8 percent compared to the first nine months of 2014.

For the 20 years prior to the sub-prime boom in home financing, manufactured housing industry-wide wholesale shipments represented 20 percent or more of single-family housing starts. During the sub-prime years of 2003 to 2007, when extremely low cost loans were available for financing purchases of site-built homes, many traditional buyers of manufactured homes were able to purchase site-built homes instead of manufactured homes, and manufactured housing’s share of the single-family market dropped to below 10 percent. Since the sub-prime “bubble” burst in 2007 and 2008, this market share has averaged about 11 percent, despite

24

DREW INDUSTRIES INCORPORATED

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Continued)

interest rates for manufactured home loans remaining historically high relative to interest rates for site-built home loans. Accordingly, the Company believes the manufactured housing industry may experience a modest recovery as the economy continues to improve and home buyers look at affordable housing options. However, because of the current real estate, credit and economic environment, including the availability of site built homes at stable prices and high interest rate spreads between conventional mortgages for site-built homes and loans for manufactured homes, the Company expects industry-wide wholesale shipments of manufactured homes to remain low until these conditions improve.

In addition, certain provisions of the Dodd-Frank Act, which regulate financial transactions, have made certain types of mortgages, including chattel loans, more difficult or more expensive to obtain – in particular those historically used to finance the purchase of manufactured homes. Although the Consumer Financial Protection Bureau has been reviewing this matter and legislation has been passed by the U.S. House of Representatives to address this matter, there can be no assurance of the outcome.

Nevertheless, the Company believes long-term growth prospects for manufactured housing remain positive because of (i) the quality and affordability of the home, (ii) favorable demographic trends, including the increasing number of retirees who, in the past, had represented a significant market for manufactured homes, and (iii) pent-up demand by retirees who could potentially purchase a manufactured home, but have been unable or unwilling to sell their primary residence while market prices were recovering from recession levels.

RESULTS OF OPERATIONS

Consolidated Highlights

▪ Consolidated net sales in the third quarter of 2015 increased to $345 million, 17 percent higher than the 2014third quarter. This growth in consolidated net sales primarily resulted from a 19 percent increase in net sales of the Company’s RV Segment for the 2015third quarter compared to the 2014third quarter. The acquisitions completed by the Company over the twelve months ended September 30, 2015, as well as the distribution and supply agreement with Furrion Limited entered into July 2015, added $23 million in net sales in the third quarter of 2015. The five percent increase in industry-wide wholesale shipments of travel trailer and fifth-wheel RVs, the Company’s primary RV market, as well as increased content per unit through market share gains positively impacted the net sales growth in the 2015third quarter. Further, the Company organically increased net sales to adjacent industries and the aftermarket.

The Company’s average content per travel trailer and fifth-wheel RV for the twelve months ended September 30, 2015, increased by $148, or 5 percent, to $2,952, compared to the same prior year twelve-month period of $2,804. The Company’s average content per motorhome RV for the twelve months ended September 30, 2015, increased by $307, or 20 percent, to $1,807, compared to the same prior year twelve-month period of $1,500.

▪ The Company reported net income of $17.3 million, or $0.70 per diluted share, for the third quarter ended September 30, 2015, compared to net income of $15.5 million, or $0.64 per diluted share, for the third quarter ended September 30, 2014.

▪ Operating profits during the third quarter of 2015 increased to $27.2 million, compared with $23.1 million in the third quarter of 2014. Operating profit margins in the third quarter of 2015 were 7.9 percent compared to 7.8 percent in the third quarter of 2014. The Company’s year-over-year incremental margin in the 2015 third quarter was lower than its target incremental margin, largely as a result of investments in fixed costs leading to higher indirect labor costs and third quarter sales of travel trailers and fifth-wheels with lower content per unit.

▪ In October 2015, the Company's consolidated net sales reached approximately $129 million, 11 percent higher than October 2014. Excluding the impact of acquisitions, the Company’s consolidated net sales for October 2015 were up 5 percent.

▪ Over the past couple of years, the Company made significant investments in manufacturing capacity, both facilities and personnel, to prepare for the expected significant increase in net sales in 2015 and beyond. In addition to investments in fixed costs to expand manufacturing capacity, the Company made improvements in marketing, human resources, engineering, customer service and other critical departments for the long-term success of the Company. The Company has also added the teams acquired through acquisitions. As industry wholesale shipments growth has slowed from multi-year double-digit rates to mid-single-digit rates, the Company has evaluated its expenses and initiated a focused program to reduce indirect labor costs to regain operating leverage. Targeted cost savings of $12 to $14 million annually will come from aligning staff levels more closely to anticipated growth. In connection with the cost reductions, the Company anticipates incurring severance charges of at least $2.5 million in the 2015 fourth quarter.

25

DREW INDUSTRIES INCORPORATED

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Continued)

▪ In April 2015, the Company acquired the business and certain assets of Industries Spectal, Inc. (“Spectal”), a Canada-based manufacturer of windows and doors primarily for school buses, as well as commercial buses, emergency vehicles, trucks, agricultural equipment and RVs. Net sales reported by Spectal for 2014 were $25 million. The purchase price was $22.3 million paid at closing, plus contingent consideration based on future sales of this operation.

▪ In July 2015, the Company entered into a six-year exclusive distribution and supply agreement with Furrion Limited (“Furrion”). This agreement provides the Company with the rights to distribute Furrion’s complete line of products to OEMs and aftermarket customers in the RV, specialty vehicle, utility trailer, horse trailer, marine, transit bus and school bus industries throughout the United States and Canada. Furrion supplies a premium line of LED televisions and sound systems, navigation systems, wireless backup cameras, solar prep units, power solutions and kitchen appliances, primarily to the RV industry, with a potential content per towable and motorhome RV of approximately $500 per unit. Furrion’s sales were approximately $35 million in 2014, representing an existing market share of approximately 20 percent, providing the Company with the opportunity for significant sales growth and profit potential.

▪ In August 2015, the Company acquired the business and certain assets of Roehm Marine, LLC, also known as Signature Seating (“Signature”), a manufacturer of furniture solutions for fresh water boat manufacturers, primarily pontoon boats. Net sales reported by Signature for the twelve months ended June 2015 were approximately $16 million. The purchase price was $16.0 million paid at closing, plus contingent consideration based on future sales of this operation.

▪ In April 2015, the Company paid a special dividend of $2.00 per share, aggregating $48.2 million, paid to stockholders of record as of March 27, 2015.

RV Segment – Third Quarter

Net sales of the RV Segment in the third quarter of 2015 increased 19 percent compared to the third quarter of 2014. Net sales of components were to the following markets for the three months ended September 30:

(In thousands)	2015		2014		Change
RV OEMs:
Travel trailers and fifth-wheels	$	216,093	$	196,213	10	%
Motorhomes	23,539		21,607		9	%
RV aftermarket	26,203		16,015		64	%
Adjacent industries	47,295		29,769		59	%
Total RV Segment net sales	$	313,130	$	263,604	19	%

According to the RVIA, industry-wide wholesale unit shipments for the three months ended September 30, were:

	2015	2014	Change
Travel trailer and fifth-wheel RV's	68,700	65,500	5	%
Motorhomes	11,200	10,700	5	%

The Company’s net sales growth in components for travel trailer and fifth-wheel RVs during the third quarter of 2015 exceeded the increase in industry-wide wholesale shipments of travel trailer and fifth-wheel RVs during the same period primarily due to market share gains.

The Company's net sales growth in components for motorhomes during the third quarter of 2015 exceeded the increase in industry-wide wholesale shipments of motorhomes during the same period primarily due to market share gains. Over the past few years, the Company has been expanding its product line of components for motorhomes in order to increase its customer base and market penetration, and further growth is expected.

26

DREW INDUSTRIES INCORPORATED

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Continued)

The trend in the Company’s average product content per RV produced is an indicator of the Company’s overall market share of components for new RVs. The Company’s average product content per type of RV, calculated based upon the Company’s net sales of components to RV OEMs for the different types of RVs produced for the twelve months ended September 30, divided by the industry-wide wholesale shipments of the different types of RVs for the same period, was:

Content per:	2015		2014		Change
Travel trailer and fifth-wheel RV	$	2,952	$	2,804	5	%
Motorhome	$	1,807	$	1,500	20	%

In the third quarter of 2015, the Company refined the calculation of RV content per unit. This change improves accuracy, but has no impact on total RV Segment net sales or trends of content per unit. Prior periods have been reclassified to conform to this presentation.

The Company’s average product content per type of RV excludes sales to the aftermarket and adjacent industries. Content per RV is impacted by market share gains, acquisitions, new product introductions, and changes in selling prices for the Company’s products, as well as changes in the types of RVs produced industry-wide.

The Company’s net sales to the RV aftermarket increased during the third quarter of 2015 primarily due to market share gains and acquisitions completed in 2014, which acquisitions added $4 million in net sales during the third quarter of 2015. With an estimated 10 million households in North America owning an RV and the Company’s increasing content per unit, the Company continues to believe there are significant opportunities in the RV aftermarket.

The Company’s net sales to adjacent industries, including components for buses and trailers used to haul boats, livestock, equipment and other cargo, and pontoon boats, increased during the third quarter of 2015 primarily due to market share gains and acquisitions completed in the first nine months of 2015, which acquisitions added $12 million in net sales during the third quarter of 2015. The Company continues to believe there are significant opportunities in adjacent industries.

Operating profit of the RV Segment was $23.7 million in the third quarter of 2015, an improvement of $3.4 million compared to the third quarter of 2014. This increase in RV Segment operating profit was less than the Company’s target 13 to 17 percent incremental margin. The operating profit margin of the RV Segment in the third quarter of 2015 was impacted by:

• Fixed costs, which were approximately $5 to $6 million higher than in the third quarter of 2014. Over the past couple of years, the Company made significant investments in manufacturing capacity, both facilities and personnel, to prepare for the expected significant increase in net sales in 2015 and beyond. In addition to investments in fixed costs to expand manufacturing capacity, the Company made improvements in marketing, human resources, engineering, customer service and other critical departments for the long-term success of the Company. The Company also added the teams acquired through acquisitions. As industry wholesale shipments growth has slowed from multi-year double-digit rates to mid-single-digit rates, the Company has evaluated its expenses and initiated a focused program to reduce indirect labor costs to regain operating leverage. Targeted cost savings of $12 to $14 million annually will come from aligning staff levels more closely to anticipated growth. In connection with the cost reductions, the Company anticipates incurring severance charges of at least $2.4 million in the fourth quarter.

• In addition, the seasonal shift in industry-wide production of RVs experienced over the past few quarters had a negative impact on the Company’s capacity planning efforts in the 2015 third quarter. Over the past several months, the industry-wide wholesale production growth rate of towable RVs slowed to mid-single digit rates. This primarily affected larger units containing more of the Company’s content, which the Company believes is due to the pull forward of production in late 2014 and early 2015. Customers have reported that orders received after the RV OEM Open House indicate a more normalized travel trailer and fifth-wheel RV wholesale shipment level in the fourth quarter of 2015.

• An increase in stock-based compensation of approximately $1.3 million due to the implementation of the new 2015 compensation program for management.

27

DREW INDUSTRIES INCORPORATED

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Continued)

Partially offset by:

▪ Lower material costs. After increasing temporarily in the latter part of 2014, steel and aluminum costs declined over the first nine months of 2015. However, material costs remain volatile.

▪ Investments over the past several years to increase capacity and improve operating efficiencies, which are continuing to benefit bottom-line results. The Company added capacity ahead of projected demand, which enabled it to efficiently fulfill customer orders as demand increased. Further, the Company has implemented additional efficiency improvements, including lean, automation and employee retention initiatives which should improve operating efficiencies going forward.

▪ Better fixed cost absorption. The spreading of fixed costs over a $51.0 million larger sales base.

▪ In July 2015, the Company agreed to terminate an aluminum extrusion supply agreement, and as consideration the Company received a $2.0 million note receivable collectible in 2019 and 2020. The Company recorded this note receivable at its present value of $1.6 million and a corresponding gain of $1.6 million in the 2015 third quarter.

RV Segment – Year to Date

Net sales of the RV Segment in the first nine months of 2015 increased 21 percent compared to the first nine months of 2014. Net sales of components were to the following markets for the nine months ended September 30:

(In thousands)	2015		2014		Change
RV OEMs:
Travel trailers and fifth-wheels	$	722,157	$	643,629	12	%
Motorhomes	64,085		51,664		24	%
RV aftermarket	64,896		32,777		98	%
Adjacent industries	128,169		84,396		52	%
Total RV Segment net sales	$	979,307	$	812,466	21	%

According to the RVIA, industry-wide wholesale unit shipments for the nine months ended September 30, were:

	2015	2014	Change
Travel trailer and fifth-wheel RV's	239,400	226,600	6	%
Motorhomes	35,900	34,000	6	%

The Company’s net sales growth in components for travel trailer and fifth-wheel RVs during the first nine months of 2015 exceeded the increase in industry-wide wholesale shipments of travel trailer and fifth-wheel RVs during the same period primarily due to market share gains. Additionally, acquisitions completed in 2014 and the first nine months of 2015 added $5 million in net sales during the first nine months of 2015.

The Company's net sales growth in components for motorhomes during the first nine months of 2015 exceeded the increase in industry-wide wholesale shipments of motorhomes during the same period primarily due to acquisitions completed in 2014, which added $8 million in net sales during the first nine months of 2015. Over the past few years, the Company has been expanding its product line of components for motorhomes in order to increase its customer base and market penetration, and further growth is expected.

The Company's net sales to the RV aftermarket increased during the first nine months of 2015 primarily due to market share gains and acquisitions completed in 2014. Acquisitions added $20 million in net sales during the first nine months of 2015. With an estimated 10 million households in North America owning an RV and the Company’s increasing content per unit, the Company continues to believe there are significant opportunities in the RV aftermarket.

28

DREW INDUSTRIES INCORPORATED

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Continued)

The Company’s net sales to adjacent industries, including components for buses, trailers used to haul boats, livestock, equipment and other cargo, and pontoon boats, increased during the first nine months of 2015 primarily due to market share gains and acquisitions completed in 2014 and the first nine months of 2015. Acquisitions added $24 million in net sales during the first nine months of 2015. The Company continues to believe there are significant opportunities in adjacent industries.

Over the past several years, the Company has been gradually growing sales overseas, primarily in Europe and Australia, and export sales represented approximately 1 percent of consolidated net sales in the first nine months of 2015. The Company continues to focus on developing products tailored for international markets. In early September 2015, the Company participated in the largest RV show in Europe and received positive feedback on its products. As a result, the Company believes it will see additional orders from European OEMs.

Operating profit of the RV Segment was $83.0 million in the first nine months of 2015, an improvement of $10.9 million compared to the first nine months of 2014. This increase in RV Segment operating profit was less than the Company’s expected 13 to 17 percent incremental margin. The operating profit margin of the RV Segment in the first nine months of 2015 was impacted by:

• Fixed, costs which were approximately $12 to $14 million higher than in the first nine months of 2014. Over the past couple of years, the Company made significant investments in manufacturing capacity, both facilities and personnel, to prepare for the expected significant increase in net sales in 2015 and beyond. In addition to investments in fixed costs to expand manufacturing capacity, the Company made improvements in marketing, human resources, engineering, customer service and other critical departments for the long-term success of the Company. The Company also added the teams acquired through acquisitions. As industry wholesale shipments growth has slowed from multi-year double-digit rates to mid-single-digit rates, the Company has evaluated its expenses and initiated a focused program to reduce indirect labor costs to regain operating leverage. Targeted cost savings of $12 to $14 million annually will come from aligning staff levels more closely to anticipated growth. In connection with the cost reductions, the Company anticipates incurring severance charges of at least $2.4 million in the fourth quarter.

In addition, the seasonal shift in industry-wide production of RVs experienced over the past few quarters had a negative impact on the Company’s capacity planning efforts in the 2015 third quarter. Over the past several months, the industry-wide wholesale production growth rate of towable RVs slowed to mid-single digit rates. This primarily affected larger units containing more of the Company’s content, which the Company believes is due to the pull forward of production in late 2014 and early 2015. Customers have reported that orders received after the RV OEM Open House indicate a more normalized travel trailer and fifth-wheel RV wholesale shipment level in the fourth quarter of 2015.

• An increase in stock-based compensation of approximately $3.2 million due to the implementation of the new 2015 compensation program for management.

Partially offset by:

▪ Investments over the past several years to increase capacity and improve operating efficiencies, which are continuing to benefit bottom-line results. The Company added capacity ahead of projected demand, which enabled it to efficiently fulfill customer orders as demand increased. Further, the Company has implemented additional efficiency improvements, including lean, automation and employee retention initiatives which should improve operating efficiencies going forward.

• Better fixed costs absorption. The spreading of fixed costs over a $167 million larger sales base.

• Lower material costs. After increasing temporarily in the latter part of 2014, steel and aluminum costs declined over the first nine months of 2015. However, material costs remain volatile.

29

DREW INDUSTRIES INCORPORATED

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Continued)

MH Segment – Third Quarter

Net sales of the MH Segment in the third quarter of 2015increased5 percent compared to the same period of 2014. Net sales of components were to the following markets for the three months ended September 30:

(In thousands)	2015		2014		Change
Manufactured housing OEMs	$	22,786	$	21,269	7	%
Manufactured housing aftermarket	3,880		3,677		6	%
Adjacent industries	5,500		5,721		(4	)%
Total MH Segment net sales	$	32,166	$	30,667	5	%

According to the IBTS, industry-wide wholesale shipments for the three months ended September 30, were:

	2015	2014	Change
Total homes produced	18,700	17,500	7	%
Total floors produced	29,300	26,800	9	%

Industry-wide wholesale shipments of manufactured homes increased 7 percent during the third quarter of 2015 when compared to the same period of the prior year, while the Company’s net sales of components for new manufactured homes increased 7 percent during the same period of 2015. The Company’s content per unit varies between customers.

The trend in the Company’s average product content per manufactured home produced is an indicator of the Company’s overall market share of components for new manufactured homes. Manufactured homes contain one or more “floors” or sections which can be joined to make larger homes. The larger homes typically contain more of the Company’s products. The Company’s average product content per manufactured home produced by the industry and total manufactured home floors produced by the industry, calculated based upon the Company’s net sales of components to manufactured housing OEMs for newly produced manufactured homes for the twelve month periods ended September 30, divided by the number of manufactured homes and manufactured home floors produced by the industry, respectively, for the same period, was:

Content per:	2015		2014		Change
Home produced	$	1,173	$	1,202	(2	)%
Floor produced	$	758	$	780	(3	)%

The Company’s average product content per manufactured home excludes sales of replacement parts to the aftermarket and sales to adjacent industries. Content per manufactured home and content per floor are impacted by market share changes, acquisitions and new product introductions, and changes in selling prices for the Company’s products, as well as changes in the types of floors produced industry-wide.

Operating profit of the MH Segment was $3.5 million in the third quarter of 2015, an increase of $0.7 million compared to the third quarter of 2014.

MH Segment – Year to Date

Net sales of the MH Segment in the first nine months of 2015increased1 percent compared to the same period of 2014. Net sales of components were to the following markets for the nine months ended September 30:

(In thousands)	2015		2014		Change
Manufactured housing OEMs	$	61,144	$	58,550	4	%
Manufactured housing aftermarket	12,010		10,849		11	%
Adjacent industries	16,377		19,566		(16	)%
Total MH Segment net sales	$	89,531	$	88,965	1	%

30

DREW INDUSTRIES INCORPORATED

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Continued)

According to the IBTS, industry-wide wholesale shipments for the nine months ended September 30, were:

	2015	2014	Change
Total homes produced	52,100	48,200	8	%
Total floors produced	80,800	74,400	9	%

The Company’s net sales of components for new manufactured homes increased 4 percent during the first nine months of 2015, lower than the 8 percent increase in industry-wide wholesale shipments of manufactured homes during the same period, primarily due to customer mix, as the Company’s content per unit varies between customers.

Operating profit of the MH Segment was $9.7 million in the first nine months of 2015, an increase of $1.5 million compared to the first nine months of 2014, primarily due to lower material costs, as well as a favorable change in product mix.

Income Taxes

The effective tax rate for the first nine months of 2015 of 36.2 percent was consistent with the effective tax rate for the first nine months of 2014 of 35.5 percent. The Company estimates the 2015 full year effective tax rate to be approximately 36 to 37 percent; however, legislative changes could impact this estimate.

LIQUIDITY AND CAPITAL RESOURCES

The Condensed Consolidated Statements of Cash Flows reflect the following for the nine months ended September 30:

(In thousands)	2015			2014
Net cash flows provided by operating activities	$	44,751		$	66,964
Net cash flows used for investing activities	(60,997		)	(126,161		)
Net cash flows provided by (used for) financing activities	23,494			(7,079		)
Net increase (decrease) in cash	$	7,248		$	(66,276	)

Cash Flows from Operations

Net cash flows from operating activities in the first nine months of 2015 were $22.2 million lower than the same period of 2014, primarily due to:

• A larger increase in inventories of $22.8 million in the first nine months of 2015 compared to the first nine months of 2014. The increase in inventories in the first nine months of 2015 was primarily due to increases in sourced products, including inventory to support the Furrion supply and distribution agreement and acquisitions completed in 2015. A portion of the increase in inventory is also due to strategic positions taken to take advantage of favorable market conditions or protect supply. Inventory turnover for the twelve months ended September 30, 2015 decreased to 7.2 turns compared to the full year 2014 at 8.2 turns. The Company is working to improve inventory turnover over the coming quarters, however, inventory turns may trend lower due to growth in product categories such as import furniture and Furrion electronics.

• A $14.7 million smaller increase in accounts payable in the first nine months of 2015 compared to the first nine months of 2014, where 2014 benefited from lower purchases in the fourth quarter of 2013.

• A $13.6 million larger seasonal increase in accounts receivable in the first nine months of 2015 compared to the first nine months of 2014. This larger increase was primarily due to increased net sales and the timing of payments by the Company’s customers. Average days sales in accounts receivable were 22 days at September 30, 2015, a slight increase from the 20 days average at September 30, 2014.

Partially offset by:

• A $7.9 millionincrease in net income in the first nine months of 2015 compared to the first nine months of 2014.

31

DREW INDUSTRIES INCORPORATED

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Continued)

• A $7.0 million larger increase in accrued expenses and other liabilities in the first nine months of 2015 compared to the first nine months of 2014, primarily due to the timing of payroll and related costs and the payment of income taxes, as well as an increase in the warranty accrual.

• A $7.2 million increase in depreciation and amortization due to the investments in acquisitions and capital expenditures.

Over the long term, based on the Company’s historical collection and payment patterns, as well as inventory turnover, the Company expects working capital to increase or decrease equivalent to approximately 10 to 12 percent of the increase or decrease, respectively, in net sales. However, there are many factors that can impact this relationship, especially in the short term.

Depreciation and amortization was $30.7 million in the first nine months of 2015, and is expected to aggregate $40 million to $42 million for the full year 2015. Non-cash stock-based compensation in the first nine months of 2015 was $11.0 million, and is expected to be approximately $15 to $16 million for the full year 2015.

Cash Flows from Investing Activities

Cash flows used for investing activities of $61.0 million in the first nine months of 2015 were primarily comprised of $21.8 million for capital expenditures and $41.1 million for the acquisition of businesses. Cash flows used for investing activities of $126.2 million in the first nine months of 2014 were primarily comprised of $30.0 million for capital expenditures and $100.2 million for the acquisition of businesses.

In January 2015, the Company acquired the business and certain assets of EA Technologies, a manufacturer of custom steel and aluminum parts and provider of electro-deposition (‘e-coat’) and powder coating services for RV, bus, medium-duty truck, automotive, recreational marine, specialty and utility trailer, and military applications. The purchase price was $9.2 million, of which $6.6 million was paid in the fourth quarter of 2014, with the balance paid at closing.

In April 2015, the Company acquired the business and certain assets of Spectal, a Canada-based manufacturer of windows and doors primarily for school buses, as well as commercial buses, emergency vehicles, trucks, agricultural equipment and RVs. The purchase price was $22.3 million paid at closing, plus contingent consideration based on future sales of this operation.

In July 2015, the Company entered into a six-year exclusive distribution and supply agreement with Furrion. This agreement provides the Company with the rights to distribute Furrion’s complete line of products to OEMs and aftermarket customers in the RV, specialty vehicle, utility trailer, horse trailer, marine, transit bus and school bus industries throughout the United States and Canada. Furrion currently supplies a premium line of LED televisions and sound systems, navigation systems, wireless backup cameras, solar prep units, power solutions and kitchen appliances, primarily to the RV industry. In connection with this agreement, the Company acquired Furrion’s current inventory, as well as Furrion’s deposits on inventory scheduled for delivery, for approximately $11 million. In addition, the Company entered into the following minimum purchase obligations (“MPOs”):

July 2015 - June 2016	$ 60 million
July 2016 - June 2017	$ 90 million
July 2017 - June 2018	$127 million
July 2018 - June 2019	$172 million

If the Company misses an MPO in any given year by more than ten percent, after taking into account excess purchases from the previous year, Furrion has the right to either terminate the distribution agreement with six months’ notice or remove exclusivity from the Company. If exclusivity is withdrawn, the Company at its election can terminate the distribution agreement with six months’ notice. Upon termination of the agreement, Furrion has agreed to purchase from the Company any non-obsolete stocks of Furrion products at the cost paid by the Company. After the first year, Furrion and the Company have agreed to review these MPOs on an annual basis and adjust the MPOs as necessary based upon the current economic and industry conditions, the development and customer acceptance of new Furrion products, competition and other factors which impact demand for Furrion products.

In August 2015, the Company acquired the business and certain assets of Roehm Marine, LLC, also known as Signature Seating, a manufacturer of furniture solutions for fresh water boat manufacturers, primarily pontoon boats. The purchase price was $16.0 million paid at closing, plus contingent consideration based on future sales of this operation.

32

DREW INDUSTRIES INCORPORATED

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Continued)

The Company’s capital expenditures are primarily for replacement and growth. Over the long term, based on the Company’s historical capital expenditures, the replacement portion has averaged approximately 2 percent of net sales, while the growth portion has averaged approximately 10 to 12 percent of the annual increase in net sales. However, there are many factors that can impact the actual spending compared to these historical averages. In 2014, the Company's capital expenditures were $42.5 million, higher than its historical averages. The increased spending was the result of several long-term growth and capacity expansion initiatives. As such, coupled with the success achieved in lean manufacturing to free up additional manufacturing space, the Company believes it is well positioned to meet the increased demands expected for 2015 and 2016, and into 2017, without capital expenditures above normalized levels.

The Company estimates capital expenditures will be $28 to $29 million in 2015, including $14 to $15 million of “replacement” capital expenditures and $14 to $15 million of “growth” capital expenditures. Additional capital expenditures may be required depending on the extent of the sales growth and other initiatives by the Company.

The capital expenditures and acquisitions during the first nine months of 2015 were funded from periodic borrowings under the Company’s line of credit and $50 million of Senior Promissory Notes issued under the “shelf-loan” facility with Prudential. The capital expenditures for the balance of 2015 are expected to be funded primarily from cash generated from operations, as well as periodic borrowings under the Company’s line of credit.

Cash Flows from Financing Activities

Cash flows provided by financing activities in the first nine months of 2015 are primarily comprised of a net increase in indebtedness of $76.2 million partially offset by the payment of a special dividend of $2.00 per share of the Company’s Common Stock, representing an aggregate of $48.2 million, paid to stockholders of record as of March 27, 2015. The increase in indebtedness includes new debt comprised of $50.0 million of Senior Promissory Notes drawn in March 2015 under the Prudential Investment Management, Inc. “shelf-loan” facility, as well as a $26.2 millionnet increase in outstanding borrowings under the Company’s line of credit. Borrowings under the Company’s line of credit reached a high of $71.6 million during the first nine months of 2015. In addition, the Company made $4.0 million in payments for contingent consideration related to acquisitions.

Cash flows used for financing activities in the first nine months of 2014 included the payment of a special dividend of $2.00 per share of the Company’s Common Stock, representing an aggregate of $46.7 million, paid to stockholders of record as of December 20, 2013, partially offset by a net increase in debt of $40.0 million. The increase in debt was due to borrowings under the Company's line of credit. In addition, in the first nine months of 2014, the Company received $3.6 million in cash and the related tax benefits from the exercise of stock-based compensation, offset by $3.7 million in payments for contingent consideration related to acquisitions.

In connection with certain business acquisitions, if established sales targets for the acquired products are achieved, the Company would pay additional cash consideration. The Company has recorded a $10.4 million liability for the aggregate fair value of these expected contingent consideration liabilities at September 30, 2015, including $2.7 million recorded as a current liability. For further information, see Note 8 of the Notes to the Condensed Consolidated Financial Statements.

On February 24, 2014, the Company entered into a $75.0 million line of credit (the “Credit Agreement”) with JPMorgan Chase Bank, N.A. and Wells Fargo Bank, N.A. On March 3, 2015, in accordance with the terms of the Credit Agreement, the Company increased its line of credit by $25.0 million to $100.0 million. The Credit Agreement expires on January 1, 2019. At September 30, 2015, the Company had $2.7 million in outstanding letters of credit under the line of credit. Availability under the Company's line of credit was $55.5 million at September 30, 2015.

On February 24, 2014, the Company also entered into a $150.0 million “shelf-loan” facility with Prudential Investment Management, Inc. and its affiliates (“Prudential”). The facility provides for Prudential to consider purchasing, at the Company’s request, in one or a series of transactions, Senior Promissory Notes of the Company in the aggregate principal amount of up to $150.0 million, to mature no more than twelve years after the date of original issue of each Senior Promissory Note. Prudential has no obligation to purchase the Senior Promissory Notes. This facility expires on February 24, 2017. On March 20, 2015, the Company issued $50.0 million of Senior Promissory Notes to Prudential, under the “shelf-loan” facility, for a term of five years, at a fixed interest rate of 3.35 percent per annum, payable quarterly in arrears, of which the entire amount was outstanding at September 30, 2015. Availability under the Company’s “shelf-loan” facility, subject to the approval of Prudential, was $100.0 million at September 30, 2015.

33

DREW INDUSTRIES INCORPORATED

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Continued)

Pursuant to the Credit Agreement and “shelf-loan” facility, at September 30, 2015, the Company was required to maintain minimum interest and fixed charge coverages, and to meet certain other financial requirements. At September 30, 2015, the Company was in compliance with all such requirements.

Availability under both the Credit Agreement and the “shelf-loan” facilities is subject to a maximum leverage ratio covenant which limits the amount of consolidated outstanding indebtedness to 2.5 times the trailing twelve-month EBITDA, as defined. This limitation did not impact the Company’s borrowing availability at September 30, 2015. The remaining availability under these facilities was $155.5 million at September 30, 2015. The Company believes the availability under the Credit Agreement and “shelf-loan” facility is adequate to finance the Company’s anticipated cash requirements for the next twelve months.

Additional information on the Company’s Credit Agreement and “shelf-loan” facility is included in Note 7 of the Notes to the Condensed Consolidated Financial Statements.

CORPORATE GOVERNANCE

The Company is in compliance with the corporate governance requirements of the Securities and Exchange Commission (“SEC”) and the New York Stock Exchange. The Company’s governance documents and committee charters and key practices have been posted to the Company’s website (www.drewindustries.com) and are updated periodically. The website also contains, or provides direct links to, all SEC filings, press releases and investor presentations. The Company has also established a Whistleblower Policy, which includes a toll-free hotline (877-373-9123) to report complaints about the Company’s accounting, internal controls, auditing matters or other concerns. The Whistleblower Policy and procedure for complaints can be found on the Company’s website (www.drewindustries.com).

CONTINGENCIES

Information required by this item is included in Note 8 of the Notes to the Condensed Consolidated Financial Statements and under Item 1 of Part I of this Quarterly Report on Form 10-Q.

INFLATION

The prices of key raw materials, consisting primarily of steel and aluminum, and components used by the Company which are made from these raw materials, are influenced by demand and other factors specific to these commodities, rather than being directly affected by inflationary pressures. Prices of these commodities have historically been volatile, and over the past few months prices have continued to fluctuate. The Company did not experience any significant increases in its labor costs in the first nine months of 2015 related to inflation.

NEW ACCOUNTING PRONOUNCEMENTS

Information required by this item is included in Note 11 of the Notes to the Condensed Consolidated Financial Statements.

USE OF ESTIMATES

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, net sales and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, the Company evaluates its estimates, including, but not limited to, those related to product returns, sales and purchase rebates, accounts receivable, inventories, goodwill and other intangible assets, net assets of acquired businesses, income taxes, warranty and product recall obligations, self-insurance obligations, lease terminations, asset retirement obligations, long-lived assets, post-retirement benefits, stock-based compensation, segment allocations, contingent consideration, environmental liabilities, contingencies and litigation. The Company bases its estimates on historical experience, other available information and various other assumptions believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities not readily apparent from other resources. Actual results and events could differ significantly from management estimates.

FORWARD-LOOKING STATEMENTS

This Form 10-Q contains certain “forward-looking statements” with respect to the Company’s financial condition, results of operations, business strategies, operating efficiencies or synergies, competitive position, growth opportunities, acquisitions,

34

DREW INDUSTRIES INCORPORATED

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Continued)

plans and objectives of management and other matters. Statements in this Form 10-Q that are not historical facts are “forward-looking statements” for the purpose of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended, and involve a number of risks and uncertainties.

Forward-looking statements, including, without limitation, those relating to the Company’s future business prospects, net sales, expenses and income (loss), cash flow, and financial condition, whenever they occur in this Form 10-Q are necessarily estimates reflecting the best judgment of the Company’s senior management at the time such statements were 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, in addition to other matters described in this Form 10-Q, pricing pressures due to domestic and foreign competition, costs and availability of raw materials (particularly steel, steel based components and aluminum) and other components, seasonality and cyclicality in the industries to which the Company sells its products, availability of credit for financing the retail and wholesale purchase of products for which the Company sells its components, inventory levels of retail dealers and manufacturers, availability of transportation for products for which the Company sells its components, the financial condition of the Company’s customers, the financial condition of retail dealers of products for which the Company sells its components, retention and concentration of significant customers, the costs, pace of and successful integration of acquisitions and other growth initiatives, availability and costs of labor, employee benefits, employee retention, realization and impact of efficiency improvements and cost reductions, the successful entry into new markets, the costs of compliance with environmental laws and increased governmental regulation and oversight, information technology performance and security, the ability to protect intellectual property, interest rates, oil and gasoline prices, the impact of international, national and regional economic conditions and consumer confidence on the retail sale of products for which the Company sells its components, and other risks and uncertainties discussed more fully under the caption “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014, and in the Company’s subsequent filings with the Securities and Exchange Commission. The Company disclaims any obligation or undertaking to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements are made, except as required by law.

35

DREW INDUSTRIES INCORPORATED

ITEM 3 – QUANTITATIVE AND QUALITATIVE

DISCLOSURES ABOUT MARKET RISK

At September 30, 2015, the Company had $41.8 million of variable rate debt outstanding. Assuming there is an increase of 100 basis points in the interest rate for borrowings under these variable rate loans subsequent to September 30, 2015, and outstanding borrowings of $41.8 million, future cash flows would be reduced by $0.4 million per annum.

At September 30, 2015, the Company had $50.0 million of fixed rate debt outstanding. Assuming there is a decrease of 100 basis points in the interest rate for borrowings of a similar nature subsequent to September 30, 2015, 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 approximately $0.5 million lower per annum than if the fixed rate financing could be obtained at current market rates.

The Company is also exposed to changes in the prices of raw materials, specifically steel and aluminum. The Company has, from time to time, entered into derivative instruments for the purpose of managing a portion of the exposures associated with fluctuations in aluminum prices. At September 30, 2015, the Company had no derivative instruments outstanding.

The Company has historically been able to obtain sales price increases to partially offset the majority of raw material cost increases. However, there can be no assurance future cost increases, if any, can be partially or fully passed on to customers, or that the timing of such sales price increases will match raw material cost increases.

Additional information required by this item is included under the caption “Inflation” in the Management’s Discussion and Analysis of Financial Condition and Results of Operations section of this Report.

ITEM 4 – CONTROLS AND PROCEDURES

a) Evaluation of Disclosure Controls and Procedures

The Company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Company’s Exchange Act reports is (i) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and (ii) accumulated and communicated to the Company’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure, in accordance with the definition of “disclosure controls and procedures” in Rule 13a-15 under the Exchange Act. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, cannot provide absolute assurance of achieving the desired control objectives. Management included in its evaluation the cost-benefit relationship of possible controls and procedures. The Company continually evaluates its disclosure controls and procedures to determine if changes are appropriate based upon changes in the Company’s operations or the business environment in which it operates.

As of the end of the period covered by this Form 10-Q, the Company performed an evaluation, under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and the Company’s Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures. Based on the foregoing, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective.

b) Changes in Internal Control over Financial Reporting

There were no changes in the Company’s internal controls over financial reporting during the quarter ended September 30, 2015, which have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

The Company has selected a new enterprise resource planning (“ERP”) system, and has begun implementing that system. Although to date there have been no significant changes in the Company’s internal controls, the Company anticipates internal controls will be strengthened incrementally due both to the installation of the new ERP software and business process changes. The full implementation is expected to take several years.

36

DREW INDUSTRIES INCORPORATED

PART II – OTHER INFORMATION

ITEM 1 – LEGAL PROCEEDINGS

In the normal course of business, the Company is subject to proceedings, lawsuits, regulatory agency inquiries and other claims. All such matters are subject to uncertainties and outcomes that are not predictable with assurance. While these matters could materially affect operating results when resolved in future periods, it is management’s opinion that after final disposition, including anticipated insurance recoveries in certain cases, any monetary liability or financial impact to the Company beyond that provided in the Condensed Consolidated Balance Sheets as of September 30, 2015, would not be material to the Company’s financial position or annual results of operations.

ITEM 1A – RISK FACTORS

There have been no material changes to the matters discussed in Part I, Item 1A – Risk Factors in our Annual Report on Form 10-K as filed with the Securities and Exchange Commission on March 2, 2015.

ITEM 6 – EXHIBITS

a)    Exhibits as required by item 601 of Regulation S-K:

1) 31.1 Certification of Chief Executive Officer pursuant to 13a-14(a) under the Securities Exchange Act of 1934. Exhibit 31.1 is filed herewith.

2) 31.2 Certification of Chief Financial Officer pursuant to 13a-14(a) under the Securities Exchange Act of 1934. Exhibit 31.2 is filed herewith.

3) 32.1 Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350. Exhibit 32.1 is filed herewith.

4) 32.2 Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350. Exhibit 32.2 is filed herewith.

5) 101.INS XBRL Instance Document

6) 101.SCH XBRL Taxonomy Extension Schema Document

7) 101.CAL XBRL Taxonomy Extension Calculation Linkbase Document

8) 101.DEF XBRL Taxonomy Extension Definition Linkbase Document

9) 101.LAB XBRL Taxonomy Extension Label Linkbase Document

10) 101.PRE XBRL Taxonomy Extension Presentation Linkbase Document

37

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/ David M. Smith
David M. Smith
Chief Financial Officer
November 9, 2015

EX-31.1

EXHIBIT 31.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO 13a-14(a)

UNDER THE SECURITIES EXCHANGE ACT OF 1934

I, Jason D. Lippert, Chief Executive Officer, certify that:

1) I have reviewed this quarterly report on Form 10-Q of Drew Industries Incorporated;

2) Based on my knowledge, this 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 report;

3) Based on my knowledge, the financial statements, and other financial information included in this 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 report;

4) The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, 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 report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5) The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 9, 2015

By /s/ Jason D. Lippert

Jason D. Lippert, Chief Executive Officer

EX-31.2

EXHIBIT 31.2

CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT TO 13a-14(a)

UNDER THE SECURITIES EXCHANGE ACT OF 1934

I, David M. Smith, Chief Financial Officer, certify that:

1) I have reviewed this quarterly report on Form 10-Q of Drew Industries Incorporated;

2) Based on my knowledge, this 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 report;

3) Based on my knowledge, the financial statements, and other financial information included in this 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 report;

4) The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, 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 report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5) The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 9, 2015

By /s/ David M. Smith

David M. Smith, Chief Financial Officer

EX-32.1

EXHIBIT 32.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO 18 U.S.C.

SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE

SARBANES-OXLEY ACT OF 2002

In connection with the quarterly report on Form 10-Q of Drew Industries Incorporated (the “Company”) for the period ended September 30, 2015, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), Jason D. Lippert, Chief Executive Officer of the Company, hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1) The Report 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 the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

By /s/ Jason D. Lippert

Chief Executive Officer

Principal Executive Officer

November 9, 2015

EX-32.2

EXHIBIT 32.2

CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT TO 18 U.S.C.

SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE

SARBANES-OXLEY ACT OF 2002

In connection with the quarterly report on Form 10-Q of Drew Industries Incorporated (the “Company”) for the period ended September 30, 2015, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), David M. Smith, Chief Financial Officer of the Company, hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1) The Report 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 the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

By /s/ David M. Smith

Chief Financial Officer

Principal Financial Officer

November 9, 2015

XML

Long-Term Indebtedness (Details) - USD ($) $ in Thousands			3 Months Ended	9 Months Ended
	Mar. 20, 2015	Feb. 24, 2014	Sep. 30, 2015	Sep. 30, 2015	Mar. 03, 2015	Dec. 31, 2014	Sep. 30, 2014
Line of Credit Facility
Long-term indebtedness			$ 91,829	$ 91,829		$ 15,650	$ 40,000
Line of Credit
Line of Credit Facility
Debt outstanding at period end			$ 41,800	$ 41,800		$ 15,700	$ 40,000
Weighted average interest rate			2.00%	2.00%
Remaining availability under the facilities			$ 155,500	$ 155,500
Maximum leverage ratio			2.5	2.5
JPMorgan Chase Bank And Wells Fargo Bank | Line of Credit
Line of Credit Facility
Maximum borrowings under line of credit		$ 75,000			$ 100,000
Potential increase in line of credit borrowing capacity		25,000
Letter of credit			$ 2,700	$ 2,700
Remaining availability under the facilities			$ 55,500	$ 55,500
JPMorgan Chase Bank And Wells Fargo Bank | Line of Credit | Prime Rate
Line of Credit Facility
Interest rate				1.00%
Minimum stated interest rate			1.50%
JPMorgan Chase Bank And Wells Fargo Bank | Line of Credit | Prime Rate | Minimum
Line of Credit Facility
Interest rate				0.75%
JPMorgan Chase Bank And Wells Fargo Bank | Line of Credit | Prime Rate | Maximum
Line of Credit Facility
Interest rate				1.00%
JPMorgan Chase Bank And Wells Fargo Bank | Line of Credit | LIBOR Plus
Line of Credit Facility
Interest rate				1.75%
JPMorgan Chase Bank And Wells Fargo Bank | Line of Credit | LIBOR Plus | Minimum
Line of Credit Facility
Interest rate				1.75%
JPMorgan Chase Bank And Wells Fargo Bank | Line of Credit | LIBOR Plus | Maximum
Line of Credit Facility
Interest rate				2.00%
Prudential Investment Management Inc | Line of Credit
Line of Credit Facility
Remaining availability under the facilities		$ 150,000	$ 100,000	$ 100,000
Period after request is issued, by company, for interest payable rate to be determined by Prudential		5 days
Long-term indebtedness	$ 50,000
Debt Instrument, Term	5 years
Interest rate during period				3.35%
Prudential Investment Management Inc | Line of Credit | Maximum
Line of Credit Facility
Maturity period of Promissory Notes		12 years

XML

Fair Value Measurements (Schedule Of Non-Recurring Losses Recognized Using Fair Value Measurements And The Carrying Value Of Any Assets And Liabilities Measured Using Fair Value Estimates) (Details) - USD ($) $ in Thousands	Sep. 30, 2015	Sep. 30, 2014
Assets
Assets, carrying value	$ 28,429	$ 62,248
Assets, non-recurring losses (gains)	0	0
Vacant Owned Facilities
Assets
Assets, carrying value	2,548	2,704
Assets, non-recurring losses (gains)	0	0
Net Assets Of Acquired Businesses
Assets
Assets, carrying value	25,881	59,544
Assets, non-recurring losses (gains)	$ 0	$ 0

XML

Fair Value Measurements (Narrative) (Details) $ in Thousands	9 Months Ended
	Sep. 30, 2015 USD ($) property	Sep. 30, 2014 USD ($) property	Dec. 31, 2014 USD ($)
Fair Value, Balance Sheet Grouping, Financial Statement Captions
Percentage of deferred compensation invested in life insurance contracts	65.00%
Number of years long-term sales growth forecasted over	3 years
Average long-term sales growth forecast, over next 4 years, percent per year	15.00%
Combined carrying value | $	$ 150,424	$ 133,543	$ 146,788
Vacant Owned Facilities
Fair Value, Balance Sheet Grouping, Financial Statement Captions
Number of vacant owned facilities	3	3
Number of vacant owned facilities sold	1	1
Number of vacant facilities reopened	1
Number of properties classified as fixed assets	1	2
Estimated combined fair value | $	$ 3,000	$ 3,000
Combined carrying value | $	$ 2,500	$ 2,700

XML

Acquisitions, Goodwill And Other Intangible Assets (Schedule Of Goodwill By Reportable Segment) (Details) - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2015	Dec. 31, 2014
Segment Reporting Information
Accumulated cost – December 31, 2014		$ 117,048
Accumulated impairment – December 31, 2014		(50,527)
Net balance – December 31, 2014	$ 66,521
Acquisitions – 2015	18,030
Net balance – September 30, 2015	84,551
RV Segment
Segment Reporting Information
Accumulated cost – December 31, 2014		107,023
Accumulated impairment – December 31, 2014		(41,276)
Net balance – December 31, 2014	65,747
Acquisitions – 2015	18,030
Net balance – September 30, 2015	83,777
MH Segment
Segment Reporting Information
Accumulated cost – December 31, 2014		10,025
Accumulated impairment – December 31, 2014		$ (9,251)
Net balance – December 31, 2014	774
Acquisitions – 2015	0
Net balance – September 30, 2015	$ 774

XML

Commitments And Contingencies (Tables)

9 Months Ended

Sep. 30, 2015

Commitments and Contingencies Disclosure [Abstract]

Schedule of Minimum Purchase Obligations

In connection with this agreement, the Company acquired Furrion’s current inventory, as well as Furrion’s deposits on inventory scheduled for delivery, for approximately $11 million. In addition, the Company entered into the following minimum purchase obligations (“MPOs”):

July 2015 - June 2016	$ 60 million
July 2016 - June 2017	$ 90 million
July 2017 - June 2018	$127 million
July 2018 - June 2019	$172 million

Reconciliation Of Contingent Consideration Liability

The following table provides a reconciliation of the Company’s contingent consideration liability for the nine months ended September 30:

(In thousands)	2015			2014
Balance at beginning of period	$	8,129		$	7,414
Acquisitions	4,767			3,369
Payments	(3,963		)	(3,732		)
Accretion (a)	868			782
Fair value adjustments (a)	562			422
Balance at end of the period (b)	10,363			8,255
Less current portion in accrued expenses and other current liabilities	(2,681		)	(3,705		)
Total long-term portion in other long-term liabilities	$	7,682		$	4,550

(a) Recorded in selling, general and administrative expense in the Condensed Consolidated Statements of Income.

(b) Amounts represent the fair value of estimated remaining payments. The total estimated remaining payments as of September 30, 2015 are $16.1 million. The liability for contingent consideration expires at various dates through September 2029. Certain of the contingent consideration arrangements are subject to a maximum payment amount, while the remaining arrangements have no maximum contingent consideration.

XML

Commitments And Contingencies (Reconciliation Of Contingent Consideration Liability) (Details) - USD ($) $ in Thousands		9 Months Ended
		Sep. 30, 2015	Sep. 30, 2014
Business Combination, Contingent Consideration, Reconciliation of Change in Liability [Roll Forward]
Balance at beginning of period		$ 8,129	$ 7,414
Acquisitions		4,767	3,369
Payments		(3,963)	(3,732)
Accretion	[1]	868	782
Fair value adjustments	[1]	562	422
Balance at end of the period		10,363	8,255	[2]
Less current portion in accrued expenses and other current liabilities		(2,681)	(3,705)
Total long-term portion in other long-term liabilities		7,682	$ 4,550
Contingent consideration, total remaining estimated payments		$ 16,100

[1] Recorded in selling, general and administrative expense in the Condensed Consolidated Statements of Income

[2] Amounts represent the fair value of estimated remaining payments. The total estimated remaining payments as of September 30, 2015 are $16.1 million. The liability for contingent consideration expires at various dates through September 2029. Certain of the contingent consideration arrangements are subject to a maximum payment amount, while the remaining arrangements have no maximum contingent consideration.

XML

Accrued Expenses And Other Current Liabilities (Schedule Of Accrued Expenses And Other Current Liabilities) (Details) - USD ($) $ in Thousands	Sep. 30, 2015	Dec. 31, 2014	Sep. 30, 2014
Payables and Accruals [Abstract]
Employee compensation and benefits	$ 31,870	$ 21,273	$ 26,219
Current portion of accrued warranty	16,569	14,516	14,070
Sales rebates	7,508	5,515	5,457
Taxes payable	1,729	756	703
Other	17,885	15,591	15,550
Accrued expenses and other current liabilities	$ 75,561	$ 57,651	$ 61,999

XML

Fair Value Measurements (Assets And Liabilities Measured At Fair Value On A Recurring Basis) (Details) - Recurring - USD ($) $ in Thousands	Sep. 30, 2015	Dec. 31, 2014
Assets
Deferred compensation	$ 7,581	$ 7,388
Total assets	7,581	7,388
Liabilities
Contingent consideration	10,363	8,129
Deferred compensation	11,609	11,478
Total liabilities	21,972	19,607
Level 1
Assets
Deferred compensation	7,581	7,388
Total assets	7,581	7,388
Liabilities
Contingent consideration	0	0
Deferred compensation	11,609	11,478
Total liabilities	11,609	11,478
Level 2
Assets
Deferred compensation	0	0
Total assets	0	0
Liabilities
Contingent consideration	0	0
Deferred compensation	0	0
Total liabilities	0	0
Level 3
Assets
Deferred compensation	0	0
Total assets	0	0
Liabilities
Contingent consideration	10,363	8,129
Deferred compensation	0	0
Total liabilities	$ 10,363	$ 8,129

XML

Segment Reporting

9 Months Ended

Sep. 30, 2015

Segment Reporting [Abstract]

Segment Reporting

SEGMENT REPORTING

The Company has two reportable segments; the recreational vehicle products segment (the “RV Segment”) and the manufactured housing products segment (the “MH Segment”). Intersegment sales are insignificant.

The RV Segment, which accounted for 92 and 90 percent of consolidated net sales for the nine month periods ended September 30, 2015 and 2014, respectively, manufactures or distributes a variety of products used in the production of RVs, including:

●Steel chassis for towable RVs	●Chassis components
●Axles and suspension solutions for towable RVs	●Furniture and mattresses
●Slide-out mechanisms and solutions	●Entry, luggage, patio and ramp doors
●Thermoformed bath, kitchen and other products	●Electric and manual entry steps

●Windows	●Awnings and slide toppers
●Manual, electric and hydraulic stabilizer and    leveling systems	●Other accessories and electronic components
●LED televisions and sound systems, navigation   systems and wireless backup cameras

The Company also supplies certain of these products to the RV aftermarket and to adjacent industries, including buses and trailers used to haul boats, livestock, equipment and other cargo, and pontoon boats. Approximately 74 percent of the Company’s RV Segment net sales for the twelve months ended September 30, 2015 were of products to original equipment manufacturers (“OEMs”) of travel trailer and fifth-wheel RVs.

The MH Segment, which accounted for 8 and 10 percent of consolidated net sales for the nine month periods ended September 30, 2015 and 2014, respectively, manufactures or distributes a variety of products used in the production of manufactured homes, including:

●Vinyl and aluminum windows	●Aluminum and vinyl patio doors
●Thermoformed bath and kitchen products	●Steel chassis and related components
●Steel and fiberglass entry doors	●Axles

The Company also supplies certain of these products to the manufactured housing aftermarket and to adjacent industries, including modular housing and mobile office units. Certain of the Company’s MH Segment customers manufacture both manufactured homes and modular homes, and certain of the products manufactured by the Company are suitable for both types of homes. As a result, the Company is not always able to determine in which type of home its products are installed.

Decisions concerning the allocation of the Company’s resources are made by the Company’s key executives, with oversight by the Board of Directors. This group evaluates the performance of each segment based upon segment operating profit or loss, generally defined as income or loss before interest and income taxes. Decisions concerning the allocation of resources are also based on each segment’s utilization of assets. Management of debt is a corporate function. The accounting policies of the RV and MH Segments are the same as those described in Note 1 of the Notes to Consolidated Financial Statements of the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.

Information relating to segments follows for the:
	Nine Months Ended   September 30,				Three Months Ended   September 30,
(In thousands)	2015		2014		2015		2014
Net sales:
RV Segment:
RV OEMs:
Travel trailers and fifth-wheels	$	722,157	$	643,629	$	216,093	$	196,213
Motorhomes	64,085		51,664		23,539		21,607
RV aftermarket	64,896		32,777		26,203		16,015
Adjacent industries	128,169		84,396		47,295		29,769
Total RV Segment net sales	979,307		812,466		313,130		263,604
MH Segment:
Manufactured housing OEMs	61,144		58,550		22,786		21,269
Manufactured housing aftermarket	12,010		10,849		3,880		3,677
Adjacent industries	16,377		19,566		5,500		5,721
Total MH Segment net sales	89,531		88,965		32,166		30,667
Total net sales	$	1,068,838	$	901,431	$	345,296	$	294,271

	Nine Months Ended   September 30,					Three Months Ended   September 30,
(In thousands)	2015		2014			2015		2014
Operating profit:
RV Segment	$	82,961	$	72,048		$	23,720	$	20,287
MH Segment	9,682		8,172			3,451		2,784
Total segment operating profit	92,643		80,220			27,171		23,071
Sale of extrusion assets	—		(1,954		)	—		—
Total operating profit	$	92,643	$	78,266		$	27,171	$	23,071

In the third quarter of 2015, the Company refined its methodology for categorizing sales within the RV Segment. This change improves accuracy, but has no impact on total RV Segment net sales or trends. Prior periods have been reclassified to conform to this presentation.

Potential Future Changes to Reporting Segments

Over the past several years, largely due to the growth the Company has experienced in its RV Segment, the MH Segment is now a smaller part of the Company. MH Segment net sales were 8 percent of consolidated net sales for the first nine months of 2015. In addition, the Company has recently increased its focus on the significant opportunities in the RV aftermarket, which is currently included in the RV Segment. While there were no changes to the Company’s segment reporting through September 30, 2015, the Company will continue to evaluate the information provided to its Chief Operating Decision Maker (“CODM”), and assess the impact of any changes to its reporting structures that will reflect how its CODM will assess the performance of the Company’s operating segments and make decisions about resource allocations which impact the operating segments the Company reports.

XML

Stockholders' Equity (Narrative) (Details) - USD ($)			1 Months Ended	3 Months Ended		9 Months Ended
	Apr. 10, 2015	Jan. 06, 2014	Feb. 28, 2015	Sep. 30, 2015	Mar. 31, 2014	Sep. 30, 2015	Sep. 30, 2014
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Weighted average diluted shares outstanding excludes shares of common stock subject to stock options				237,384	322,542	284,884	322,542
Special cash dividend (in usd per share)	$ 2.00	$ 2.00				$ 2
Special dividend, stock per share or unit	$ 2.00	$ 2.00
Reduction in exercise price for all outstanding stock options	$ 2.00	$ 2.00
Deferred stock units issued to executive officers			36,579	43,188
Deferred stock units issued to executive officers, exercise price				$ 45.98
Deferred stock units issued to executive officers, aggregate fair value			$ 2,000,000	$ 2,000,000
Common Stock
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Payments of special dividends	$ 48,200,000	$ 46,700,000
Deferred Stock Units, Restricted Stock and Stock Awards
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Dividend equivalents on stock-based awards	$ 1,800,000	$ 1,800,000
Weighted Average
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Deferred stock units issued to executive officers, exercise price			$ 55.95

XML

Segment Reporting (Narrative) (Details) - segment	3 Months Ended	9 Months Ended
	Sep. 30, 2015	Sep. 30, 2015	Sep. 30, 2014
Segment Reporting Information
Number of reportable segments		2
RV Segment
Segment Reporting Information
Consolidated net sales, percentage		92.00%	90.00%
Travel Trailer And Fifth-Wheels | Sales Revenue, Net
Segment Reporting Information
Net sales from RV aftermarket (percentage)	74.00%	74.00%
MH Segment
Segment Reporting Information
Consolidated net sales, percentage		8.00%	10.00%
Product Concentration Risk | Manufactured Housing OEMs | Sales Revenue, Net
Segment Reporting Information
Consolidated net sales, percentage	8.00%

XML

Basis of Presentation (Details)	Sep. 30, 2015
Manufacturing Facility
Property, Plant and Equipment
Manufacturing Facilities	42

XML

Stockholders' Equity (Summary Of Common Stock Information) (Details) - shares shares in Thousands	Sep. 30, 2015	Dec. 31, 2014	Sep. 30, 2014
Stockholders' Equity Note [Abstract]
Common stock authorized	75,000	30,000	30,000
Common stock issued	26,827	26,534	26,329
Treasury stock	2,684	2,684	2,684

XML

Segment Reporting (Schedule Of Information Relating To Segments) (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014
Segment Reporting Information
Net sales	$ 345,296	$ 294,271	$ 1,068,838	$ 901,431
Operating profit	27,171	23,071	92,643	78,266
RV Segment
Segment Reporting Information
Net sales	313,130	263,604	979,307	812,466
Operating profit	23,720	20,287	82,961	72,048
Travel Trailer And Fifth-Wheels
Segment Reporting Information
Net sales	216,093	196,213	722,157	643,629
Motorhomes
Segment Reporting Information
Net sales	23,539	21,607	64,085	51,664
RV Aftermarket
Segment Reporting Information
Net sales	26,203	16,015	64,896	32,777
Adjacent Industries
Segment Reporting Information
Net sales	47,295	29,769	128,169	84,396
MH Segment
Segment Reporting Information
Net sales	32,166	30,667	89,531	88,965
Operating profit	3,451	2,784	9,682	8,172
Manufactured Housing OEMs
Segment Reporting Information
Net sales	22,786	21,269	61,144	58,550
Manufactured Housing Aftermarket
Segment Reporting Information
Net sales	3,880	3,677	12,010	10,849
Adjacent Industries
Segment Reporting Information
Net sales	5,500	5,721	16,377	19,566
Segment Operating Profit [Member]
Segment Reporting Information
Operating profit	27,171	23,071	92,643	80,220
Sale of Aluminum Extrusion Assets [Member]
Segment Reporting Information
Operating profit	$ 0	$ 0	$ 0	$ (1,954)

XML

Acquisitions, Goodwill And Other Intangible Assets (Narrative) (Details) - USD ($)	1 Months Ended								3 Months Ended			9 Months Ended		12 Months Ended
	Aug. 31, 2015	Apr. 30, 2015	Jan. 31, 2015	Aug. 31, 2014	Jun. 30, 2014	Apr. 30, 2014	Mar. 31, 2014	Feb. 28, 2014	Sep. 30, 2015	Dec. 31, 2014	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014	Dec. 31, 2014	Dec. 31, 2013	Jul. 31, 2015
Business Acquisition
Long-term purchase commitment, time period						6 years
Pre-tax loss on sale of business assets											$ 2,000,000
Proceeds from sale of aluminum extrusion assets, cash received						$ 300,000
Proceeds from first installment of note receivable												$ 0	$ 750,000
Gain on contract termination									$ 1,600,000
Note Receivable for Sale of Assets
Business Acquisition
Notes receivable						$ 7,200,000.0
Term of note receivable						4 years
Proceeds from first installment of note receivable														$ 1,800,000
Financing receivable						$ 6,400,000			5,100,000			5,100,000
Note Receivable for Contract Termination
Business Acquisition
Notes receivable																$ 2,000,000.0
Financing receivable									$ 1,600,000			$ 1,600,000				$ 1,600,000
Signature Seating
Business Acquisition
Annual sales of acquired entity	$ 16,000,000
Cash consideration	$ 16,000,000
Signature Seating | Customer Relationships
Business Acquisition
Estimated useful life in years	10 years
Spectal Industries
Business Acquisition
Annual sales of acquired entity		$ 25,000,000
Cash consideration		$ 22,335,000
Spectal Industries | Customer Relationships
Business Acquisition
Estimated useful life in years		15 years
EA Technologies
Business Acquisition
Annual sales of acquired entity			$ 17,000,000
Cash consideration			$ 9,248,000							$ 6,600,000
Duncan Systems
Business Acquisition
Annual sales of acquired entity				$ 26,000,000
Cash consideration				$ 18,000,000
Duncan Systems | Customer Relationships
Business Acquisition
Estimated useful life in years				14 years
Power Gear and Kwikee Brands
Business Acquisition
Annual sales of acquired entity					$ 28,000,000
Cash consideration					$ 35,500,000
Power Gear and Kwikee Brands | Patents
Business Acquisition
Estimated useful life in years					8 years
Power Gear and Kwikee Brands | Customer Relationships
Business Acquisition
Estimated useful life in years					14 years
Star Design
Business Acquisition
Annual sales of acquired entity															$ 10,000,000
Cash consideration							$ 12,232,000
Star Design | Customer Relationships
Business Acquisition
Estimated useful life in years							14 years
Innovative Design Solutions
Business Acquisition
Annual sales of acquired entity															19,000,000
Cash consideration								$ 34,175,000
Revenue from acquired entity to company for last annual period															$ 15,000,000
Consideration transferred total, less future payments								$ 35,900,000
Payment term for remaining consideration to be paid								3 years
Innovative Design Solutions | Patents
Business Acquisition
Estimated useful life in years								10 years
Innovative Design Solutions | Customer Relationships
Business Acquisition
Estimated useful life in years								12 years

XML

Basis Of Presentation

9 Months Ended

Sep. 30, 2015

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Basis Of Presentation

BASIS OF PRESENTATION

The Condensed Consolidated Financial Statements include the accounts of Drew Industries Incorporated and its wholly-owned subsidiaries (“Drew” and collectively with its subsidiaries, the “Company”). Drew has no unconsolidated subsidiaries. Drew operates through its wholly-owned subsidiary, Lippert Components, Inc. and its subsidiaries (collectively, “Lippert Components”). Drew, through Lippert Components, supplies a broad array of components in the United States and abroad for the leading manufacturers of recreational vehicles (“RVs”) and manufactured homes and for the related aftermarkets of those industries, and to a lesser extent supplies components for adjacent industries including buses; trailers used to haul boats, livestock, equipment and other cargo; pontoon boats; modular housing; and factory-built mobile office units. At September 30, 2015, the Company operated 42 manufacturing facilities in the United States and Canada.

The RV and manufactured housing industries, as well as other industries where the Company sells products or where its products are used, historically have been seasonal and are generally at the highest levels when the weather is moderate. Accordingly, the Company’s sales and profits have generally been the highest in the second quarter and lowest in the fourth quarter. However, because of fluctuations in dealer inventories, the impact of international, national and regional economic conditions and consumer confidence on retail sales of RVs and other products for which the Company sells its components, the timing of dealer orders, and the impact of severe weather conditions on the timing of industry-wide shipments from time to time, current and future seasonal industry trends may be different than in prior years.

The Condensed Consolidated Financial Statements presented herein have been prepared by the Company in accordance with the accounting policies described in its December 31, 2014 Annual Report on Form 10-K and should be read in conjunction with the Notes to Consolidated Financial Statements which appear in that report. All significant intercompany balances and transactions have been eliminated. Certain prior year balances have been reclassified to conform to current year presentation.

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, net sales and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, the Company evaluates its estimates, including, but not limited to, those related to product returns, sales and purchase rebates, accounts receivable, inventories, goodwill and other intangible assets, net assets of acquired businesses, income taxes, warranty and product recall obligations, self-insurance obligations, lease terminations, asset retirement obligations, long-lived assets, post-retirement benefits, stock-based compensation, segment allocations, contingent consideration, environmental liabilities, contingencies and litigation. The Company bases its estimates on historical experience, other available information and various other assumptions believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities not readily apparent from other resources. Actual results and events could differ significantly from management estimates.

In the opinion of management, the information furnished in this Form 10-Q reflects all adjustments necessary for a fair statement of the financial position and results of operations for the interim periods presented. The Condensed Consolidated Financial Statements have been prepared in accordance with the instructions to Form 10-Q, and therefore do not include some information necessary to conform to annual reporting requirements.

XML

Acquisitions, Goodwill And Other Intangible Assets (Schedule Of Business Acquisitions) (Details) - USD ($) $ in Thousands	1 Months Ended							3 Months Ended	9 Months Ended
	Aug. 31, 2015	Apr. 30, 2015	Jan. 31, 2015	Aug. 31, 2014	Jun. 30, 2014	Mar. 31, 2014	Feb. 28, 2014	Dec. 31, 2014	Sep. 30, 2014	Sep. 30, 2015	Apr. 30, 2014
Business Acquisition
Goodwill (tax deductible)								$ 66,521	$ 66,203	$ 84,551
EA Technologies
Business Acquisition
Cash consideration			$ 9,248					$ 6,600
Net tangible assets			8,868
Total fair value of net assets acquired			9,348
Gain on bargain purchase			100
Signature Seating
Business Acquisition
Cash consideration	$ 16,000
Contingent consideration	3,556
Total fair value of consideration given	$ 19,556
Net tangible assets										4,091
Total fair value of net assets acquired										10,591
Gain on bargain purchase									8,965
Spectal Industries
Business Acquisition
Cash consideration		$ 22,335
Contingent consideration		1,211
Total fair value of consideration given		$ 23,546
Net tangible assets											$ 3,681
Total fair value of net assets acquired											14,481
Goodwill (tax deductible)											9,065
Duncan Systems
Business Acquisition
Cash consideration				$ 18,000
Contingent consideration				1,914
Total fair value of consideration given				$ 19,914
Net tangible assets									4,070
Total fair value of net assets acquired									15,500
Goodwill (tax deductible)									4,414
Power Gear and Kwikee Brands
Business Acquisition
Cash consideration					$ 35,500
Net tangible assets									2,227
Total fair value of net assets acquired									21,957
Goodwill (tax deductible)									13,543
Star Design
Business Acquisition
Cash consideration						$ 12,232
Net tangible assets						2,108
Total fair value of net assets acquired						7,118
Goodwill (tax deductible)						5,114
Innovative Design Solutions
Business Acquisition
Cash consideration							$ 34,175
Present value of future payments							1,739
Contingent consideration							710
Total fair value of consideration given							36,624
Net tangible assets							1,894
Total fair value of net assets acquired							15,074
Goodwill (tax deductible)							21,550
Customer Relationships | EA Technologies
Business Acquisition
Intangible assets, excluding goodwill			400
Customer Relationships | Signature Seating
Business Acquisition
Intangible assets, excluding goodwill										$ 6,500
Customer Relationships | Spectal Industries
Business Acquisition
Intangible assets, excluding goodwill											10,100
Customer Relationships | Duncan Systems
Business Acquisition
Intangible assets, excluding goodwill									10,500
Customer Relationships | Power Gear and Kwikee Brands
Business Acquisition
Intangible assets, excluding goodwill									12,300
Customer Relationships | Star Design
Business Acquisition
Intangible assets, excluding goodwill						4,400
Customer Relationships | Innovative Design Solutions
Business Acquisition
Intangible assets, excluding goodwill							4,000
Patents | Power Gear and Kwikee Brands
Business Acquisition
Intangible assets, excluding goodwill									5,300
Patents | Innovative Design Solutions
Business Acquisition
Intangible assets, excluding goodwill							6,000
Other Intangible Assets | EA Technologies
Business Acquisition
Intangible assets, excluding goodwill			$ 80
Other Intangible Assets | Spectal Industries
Business Acquisition
Intangible assets, excluding goodwill											$ 700
Other Intangible Assets | Duncan Systems
Business Acquisition
Intangible assets, excluding goodwill									930
Other Intangible Assets | Power Gear and Kwikee Brands
Business Acquisition
Intangible assets, excluding goodwill									$ 2,130
Other Intangible Assets | Star Design
Business Acquisition
Intangible assets, excluding goodwill						$ 610
Other Intangible Assets | Innovative Design Solutions
Business Acquisition
Intangible assets, excluding goodwill							$ 3,180

XML

Commitments And Contingencies (Narrative) (Details) - USD ($) $ in Millions	9 Months Ended
	Sep. 30, 2015	Dec. 31, 2015
Loss Contingencies
Percentage of weighted average cost of capital	13.30%
Selling, General and Administrative Expenses
Loss Contingencies
Loss contingency accrual	$ 1.1
Minimum
Loss Contingencies
Anticipated annual reduction in labor costs	12.0
Maximum
Loss Contingencies
Anticipated annual reduction in labor costs	$ 14.0
Forecast
Loss Contingencies
Projected severance charge for Q4		$ 2.5

XML

Condensed Consolidated Statements Of Income - USD ($) shares in Thousands, $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014
Income Statement [Abstract]
Net sales	$ 345,296	$ 294,271	$ 1,068,838	$ 901,431
Cost of sales	271,171	231,788	836,250	703,736
Gross profit	74,125	62,483	232,588	197,695
Selling, general and administrative expenses	46,954	39,412	139,945	117,475
Sale of extrusion assets	0	0	0	(1,954)
Operating profit	27,171	23,071	92,643	78,266
Interest expense, net	595	130	1,399	324
Income before income taxes	26,576	22,941	91,244	77,942
Provision for income taxes	9,313	7,453	33,039	27,672
Net income	$ 17,263	$ 15,488	$ 58,205	$ 50,270
Net income per common share:
Basic (in usd per share)	$ 0.71	$ 0.65	$ 2.40	$ 2.11
Diluted (in usd per share)	$ 0.70	$ 0.64	$ 2.36	$ 2.07
Weighted average common shares outstanding:
Basic (in shares)	24,289	23,935	24,261	23,870
Diluted (in shares)	24,686	24,301	24,614	24,300

XML

Stockholders' Equity (Schedule Of Computation Of Basic And Diluted Earnings Per Share) (Details) - shares shares in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014
Stockholders' Equity Note [Abstract]
Weighted average shares outstanding for basic earnings per share (in shares)	24,289	23,935	24,261	23,870
Common stock equivalents pertaining to stock options and deferred stock units	397	366	353	430
Weighted average shares outstanding for diluted earnings per share (in shares)	24,686	24,301	24,614	24,300

XML

Condensed Consolidated Statement Of Stockholders' Equity - 9 months ended Sep. 30, 2015 - USD ($) $ in Thousands	Total	Common Stock	Paid-in Capital	Retained Earnings	Treasury Stock
December 31, 2014 at Dec. 31, 2014	$ 394,898	$ 265	$ 147,186	$ 276,914	$ (29,467)
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net income	58,205			58,205
Issuance of 293,430 shares of common stock pursuant to stock-based awards, net of shares tendered for payment of taxes	(7,017)	3	(7,020)
Income tax benefit relating to issuance of common stock pursuant to stock-based awards	6,742		6,742
Stock-based compensation expense	10,984		10,984
Issuance of 36,579 deferred stock units relating to prior year compensation	2,046		2,046
Special cash dividend ($2.00 per share)	(48,227)			(48,227)
Dividend equivalents on stock-based awards			1,826	(1,826)
September 30, 2015 at Sep. 30, 2015	$ 417,631	$ 268	$ 161,764	$ 285,066	$ (29,467)