THOR Industries Announces Fiscal 2025 Fourth Quarter and Full Year Results
THOR Industries (NYSE:THO) reported its fiscal 2025 Q4 and full-year results with Q4 revenue of $2.52 billion and adjusted EBITDA of $209.5 million. The company's Q4 net income increased 39.7% to $125.7 million, with diluted EPS up 40.5% to $2.36.
For fiscal 2025, THOR generated revenue of $9.58 billion, down 4.6% year-over-year, and adjusted EBITDA of $659.1 million. The company reduced debt by $237.0 million and returned $158.8 million to shareholders through dividends and buybacks. THOR's North American segments saw market share gains, while the European segment faced challenges with a 21.8% decline in order backlog.
Looking ahead to fiscal 2026, THOR projects consolidated net sales between $9.0-9.5 billion and diluted EPS of $3.75-4.25, assuming a low to mid-single digit retail decline in North America.
THOR Industries (NYSE:THO) ha comunicato i risultati fiscali del 2025 Q4 e dell'intero anno; i ricavi del Q4 sono stati $2.52 miliardi e l'EBITDA rettificato $209.5 milioni. L'utile netto del Q4 è aumentato del 39.7% a $125.7 milioni, con l'EPS diluito in rialzo del 40.5% a $2.36.
Per l'esercizio 2025, THOR ha generato ricavi per $9.58 miliardi, in calo del 4.6% su base annua, e un EBITDA rettificato di $659.1 milioni. L'azienda ha ridotto il debito di $237.0 milioni e ha distribuito agli azionisti $158.8 milioni tramite dividendi e riacquisti. I segmenti nordamericani hanno guadagnato quote di mercato, mentre il segmento europeo ha affrontato sfide con un backlog degli ordini in calo del 21.8%.
Guardando al 2026, THOR prevede vendite consolidate tra $9.0-9.5 miliardi e un EPS diluito tra $3.75-4.25, supponendo un calo al dettaglio nell'America del Nord di bassa o media intensità.
THOR Industries (NYSE:THO) informó sus resultados fiscales del 2025 Q4 y del año completo; los ingresos del Q4 fueron de $2.52 mil millones y el EBITDA ajustado de $209.5 millones. El ingreso neto del Q4 aumentó un 39.7% a $125.7 millones, con las ganancias por acción diluidas subiendo un 40.5% a $2.36.
Para el ejercicio 2025, THOR generó ingresos de $9.58 mil millones, lo que representa una caída del 4.6% interanual, y un EBITDA ajustado de $659.1 millones. La compañía redujo la deuda en $237.0 millones y devolvió a los accionistas $158.8 millones mediante dividendos y recompras. Los segmentos de América del Norte ganaron cuota de mercado, mientras que el segmento europeo enfrentó desafíos con una caída del 21.8% en la cartera de pedidos.
De cara al 2026, THOR proyecta ventas consolidadas entre $9.0-9.5 mil millones y un EPS diluido entre $3.75-4.25, asumiendo un descenso minorista de un solo dígito bajo o medio en Norteamérica.
THOR Industries (NYSE:THO) 는 2025 회계연도 Q4 및 연간 실적을 발표했습니다. Q4 매출은 $2.52십억, 조정 EBITDA는 $209.5백만이었습니다. Q4 순이익은 39.7% 증가한 $125.7백만으로, 희석된 주당순이익(EPS)은 40.5% 상승한 $2.36였습니다.
2025 회계연도 기준 THOR 의 매출은 $9.58십억으로 전년 대비 4.6% 감소했고, 조정 EBITDA는 $659.1백만이었습니다. 부채는 $237.0백만 감소했고 현금배당과 자사주 매입을 통해 주주에게 $158.8백만를 환원했습니다. 북미 부문은 시장 점유율을 확대했고, 유럽 부문은 주문 잔고가 21.8% 감소하며 어려움을 겪었습니다.
2026 회계연도 전망으로 THOR 는 연결 매출을 $9.0-9.5십억으로 예상하고, 희석된 EPS 를 $3.75-4.25로 제시하며, 북미에서 소폭에서 중저단의 소매 부진을 가정합니다.
THOR Industries (NYSE:THO) a publié ses résultats pour le quatrième trimestre 2025 et l'intégralité de l'exercice; le chiffre d'affaires du Q4 s'élève à $2.52 milliards et l'EBITDA ajusté à $209.5 millions. Le résultat net du Q4 a augmenté de 39.7% pour atteindre $125.7 millions, avec un BPA dilué en hausse de 40.5% à $2.36.
Pendant l'exercice 2025, THOR a généré un chiffre d'affaires de $9.58 milliards, en recul de 4.6% sur un an, et un EBITDA ajusté de $659.1 millions. La société a réduit sa dette de $237.0 millions et a retourné $158.8 millions aux actionnaires via des dividendes et des rachats d’actions. Les segments nord-américains ont gagné des parts de marché, tandis que le segment européen a connu des défis avec un carnet de commandes en baisse de 21.8%.
En vue de l'exercice 2026, THOR prévoit des ventes consolidées entre $9.0-9.5 milliards et un BPA dilué entre $3.75-4.25, en supposant une légère à modérée chute des ventes au détail en Amérique du Nord.
THOR Industries (NYSE:THO) gab seine Ergebnisse für das Geschäftsjahr 2025 Q4 und das Gesamtjahr bekannt. Der Q4-Umsatz betrug $2.52 Milliarden und das bereinigte EBITDA $209.5 Millionen. Der Nettogewinn im Q4 stieg um 39.7% auf $125.7 Millionen, der verwässerte Gewinn pro Aktie wuchs um 40.5% auf $2.36.
Für das Geschäftsjahr 2025 erzielte THOR einen Umsatz von $9.58 Milliarden, ein Rückgang um 4.6% gegenüber dem Vorjahr, und ein bereinigtes EBITDA von $659.1 Millionen. Das Unternehmen senkte die Schulden um $237.0 Millionen und schüttete an die Aktionäre $158.8 Millionen durch Dividenden und Aktienrückkäufe aus. Die nordamerikanischen Segmente gewannen Marktanteile, während das europäische Segment Herausforderungen mit einem Rückgang des Auftragsbestands um 21.8% hatte.
Mit Blick auf das Geschäftsjahr 2026 erwartet THOR konsolidierte Nettoverkäufe zwischen $9.0-9.5 Milliarden und einen verwässerten EPS zwischen $3.75-4.25, vorausgesetzt, es kommt zu einem niedrigen bis mittleren einstelligen Einzelhandelsrückgang in Nordamerika.
THOR Industries (NYSE:THO) أعلنت عن نتائجها للسنة المالية 2025 الربع الرابع وللسنة كاملة، حيث بلغ دخل الربع الرابع $2.52 مليار وربح EBITDA المعدل $209.5 مليون. ارتفع صافي الدخل للربع الرابع بنسبة 39.7% ليصل إلى $125.7 مليون، كما ارتفع الربح السهمي المخفف بنسبة 40.5% ليصل إلى $2.36.
للسنة المالية 2025، حققت THOR إيرادات قدرها $9.58 مليار، بانخفاض قدره 4.6% على أساس سنوي، وربح EBITDA معدّل قدره $659.1 مليون. خفضت الشركة ديونها بمقدار $237.0 مليون ووزعت على المساهمين مبلغ $158.8 مليون من خلال توزيعات الأرباح وإعادة شراء الأسهم. حققت وحدات نورث أمريكا حصة سوقية أكبر، بينما واجهت الوحدة الأوروبية تحديات مع انخفاض في سجل الطلبات بنسبة 21.8%.
وعن التوقعات للسنة المالية 2026، تتوقع THOR مبيعات موحدة تتراوح بين $9.0-9.5 مليار وربحاً للسهم المخفف بين $3.75-4.25، مع افتراض انخفاض بتجزئة من ضرب واحد إلى الأرقام المنخفضة في تجارة التجزئة في أمريكا الشمالية.
THOR Industries (NYSE:THO) 披露了其2025财年第四季度及全年业绩,Q4营收为$2.52十亿美元,调整后EBITDA为$209.5百万。Q4净利润同比增长39.7%,达到$125.7百万,摊薄后每股收益(EPS)增长40.5%,至$2.36。
截至2025财年,THOR的营业收入为$9.58十亿美元,同比下降4.6%,调整后EBITDA为$659.1百万。公司将债务削减了$237.0百万,并通过分红和回购向股东返还了$158.8百万。北美地区市场份额有所上升,而欧洲地区的订单积压下降了21.8%,面临挑战。
展望2026财年,THOR预计合并净销售额在$9.0-9.5十亿美元之间,摊薄后每股收益在$3.75-4.25之间,假设北美地区零售额出现低至中个位数的下降。
- Q4 net income increased 39.7% to $125.7 million with EPS up 40.5% to $2.36
- North American Motorized segment sales grew 7.8% with 15.9% increase in unit shipments
- Generated $577.9 million in operating cash flow for fiscal 2025
- Reduced debt by $237.0 million and returned $158.8 million to shareholders
- North American Towable gross profit margin improved 70 bps in Q4
- Full-year revenue declined 4.6% to $9.58 billion
- European RV order backlog decreased 21.8% to $1.53 billion
- European segment income before taxes dropped 40.4% in Q4
- Overall gross profit margin declined 110 bps to 14.7% in Q4
- Projecting low to mid-single digit retail decline in North America for fiscal 2026
Insights
THOR's Q4 showed mixed results with strong net income despite flat sales; strategic initiatives improving market share despite industry headwinds.
THOR Industries delivered solid Q4 results with
The company's margin story is nuanced - overall gross margin contracted 110 basis points to
THOR's balance sheet strength is evident with
Management's strategic repositioning deserves attention - the consolidation of Heartland brands under Jayco, Keystone's product portfolio refresh, and organizational restructuring are meaningful moves to enhance operational efficiency. Most notably, their market share trends have inflected positively in both North American Towable and Motorized segments.
Looking forward, THOR's fiscal 2026 guidance of
REPORTS SOLID RESULTS AMIDST IMPROVING MARKET SHARE, RETAIL SALES TRENDS | |||||||||||||||||||||||
Financial Highlights | |||||||||||||||||||||||
($ in thousands, except for per share data) | Three Months Ended July 31, | Change | Fiscal Years Ended July 31, | Change | |||||||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
Net Sales | $ | 2,523,783 | $ | 2,534,167 | (0.4)% | $ | 9,579,490 | $ | 10,043,408 | (4.6)% | |||||||||||||
Gross Profit | $ | 370,883 | $ | 401,331 | (7.6)% | $ | 1,340,641 | $ | 1,451,962 | (7.7)% | |||||||||||||
Gross Profit Margin % | (110) bps | (50) bps | |||||||||||||||||||||
Net Income Attributable to THOR | $ | 125,757 | $ | 90,015 | $ | 258,559 | $ | 265,308 | (2.5)% | ||||||||||||||
Diluted Earnings Per Share | $ | 2.36 | $ | 1.68 | $ | 4.84 | $ | 4.94 | (2.0)% | ||||||||||||||
Cash Flows from Operations | $ | 258,674 | $ | 338,016 | (23.5)% | $ | 577,923 | $ | 545,548 | ||||||||||||||
EBITDA(1) | $ | 224,804 | $ | 219,025 | $ | 615,839 | $ | 714,655 | (13.8)% | ||||||||||||||
Adjusted EBITDA(1) | $ | 209,506 | $ | 218,392 | (4.1)% | $ | 659,126 | $ | 730,095 | (9.7)% | |||||||||||||
(1) See reconciliation of non-GAAP measures to most directly comparable GAAP financial measures included at the end of this release |
Fiscal 2025 Fourth Quarter
- Revenue of
$2.52 billion and Adjusted EBITDA of$209.5 million in the quarter. Adjusted EBITDA excludes the favorable impacts related to fixed asset sales and business interruption insurance, as well as nonrecurring costs associated with strategic reorganization initiatives - The North American Towable and North American Motorized segments saw market share inflect in the period as strategic initiatives executed throughout the fiscal year continued to gain traction
- Dealer inventory turns improved sequentially and the channel is appropriately positioned heading into the fall
- Strategic organizational restructuring progressed during the quarter and puts THOR in a favorable position to achieve additional operating efficiencies
Fiscal Year 2025
- Generated revenue of
$9.58 billion and Adjusted EBITDA of$659.1 million , which contributed to increased year-over-year cash from operations as management continues to execute on our proven operating model - Reduced the Company’s total debt obligations with payments of approximately
$237.0 million made during fiscal 2025 and returned$158.8 million to shareholders in the form of dividends and stock repurchases - Launched a strategic organizational restructuring plan to optimize the enterprise structure and strengthen the brand portfolio
ELKHART, Ind., Sept. 24, 2025 (GLOBE NEWSWIRE) -- THOR Industries, Inc. (NYSE: THO) today announced financial results for its fiscal 2025 fourth quarter and full year ended July 31, 2025.
“We are very pleased with the results that our teams delivered amidst a highly volatile macroeconomic backdrop. Our performance is a testament to their hard work and dedication that has helped us navigate a challenging environment. Our annual Open House event has just kicked off, giving us an opportunity to connect with our customers and showcase the exciting new products we have to offer. As we continue to execute our strategic plan, we remain focused on improving our operational efficiency, gaining market share and driving long-term success,” stated Bob Martin, President and Chief Executive Officer of THOR Industries. “Having been on the road extensively the last three months meeting with many of our independent dealers, I am more confident than ever in the strength of the relationships we have developed. These relationships have been an important driver of the lot share gains that we are seeing, which has translated into stronger retail performance.”
Todd Woelfer, Senior Vice President and Chief Operating Officer added, “We are excited about the opportunities that we have in front of us, including the ability to further leverage data to monitor and respond to retail demand in real time, the creation of a best-in-class marketplace for RV parts, the generation of sustainable cost savings related to the consolidation of Heartland brands under Jayco and the completion of a comprehensive refresh of Keystone’s product portfolio amidst a backdrop of clean channel inventories.”
“Fiscal 2025 was another successful year for THOR. Despite the challenging macro environment, we were able to generate over
Fourth Quarter Financial Results
THOR’s consolidated results were primarily driven by the results of its individual reportable segments as noted below.
Segment Results
North American Towable RVs
($ in thousands) | Three Months Ended July 31, | Change | Fiscal Years Ended July 31, | Change | |||||||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
Net Sales | $ | 888,744 | $ | 931,856 | (4.6)% | $ | 3,784,666 | $ | 3,679,671 | ||||||||||||||
Unit Shipments | 25,682 | 28,572 | (10.1)% | 119,790 | 112,830 | ||||||||||||||||||
Gross Profit | $ | 118,576 | $ | 117,375 | $ | 496,976 | $ | 427,386 | |||||||||||||||
Gross Profit Margin % | +70 bps | +150 bps | |||||||||||||||||||||
Income Before Income Taxes | $ | 74,452 | $ | 50,913 | $ | 247,012 | $ | 169,232 |
As of July 31, | Change | ||||||||||
($ in thousands) | 2025 | 2024 | |||||||||
Order Backlog | $ | 525,014 | $ | 552,379 | (5.0)% | ||||||
- Retail sales growth improved in the fourth quarter of fiscal 2025 for the North American Towable segment, contributing to sales modestly exceeding expectations as initiatives to gain market share began to deliver results; however, Company wholesale shipments for the fourth quarter of fiscal 2025 finished down
10.1% compared to the prior-year period as we aggressively managed channel inventory to ensure that we are properly positioned for the upcoming fiscal year. The gross profit margin percentage in the fourth quarter of fiscal 2025 improved 70 bps compared to the prior-year period, driven by reduced warranty and promotional expenses and ongoing cost savings initiatives, partially offset by non-recurring expenses associated with reducing the legacy Heartland products from the channel ahead of the product refresh under Jayco.
North American Motorized RVs
($ in thousands) | Three Months Ended July 31, | Change | Fiscal Years Ended July 31, | Change | |||||||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
Net Sales | $ | 557,412 | $ | 517,319 | $ | 2,175,604 | $ | 2,445,850 | (11.0)% | ||||||||||||||
Unit Shipments | 4,379 | 3,777 | 17,153 | 18,761 | (8.6)% | ||||||||||||||||||
Gross Profit | $ | 62,869 | $ | 65,974 | (4.7)% | $ | 210,634 | $ | 277,840 | (24.2)% | |||||||||||||
Gross Profit Margin % | (150) bps | (170) bps | |||||||||||||||||||||
Income Before Income Taxes | $ | 39,081 | $ | 29,812 | $ | 85,343 | $ | 126,496 | (32.5)% |
As of July 31, | Change | ||||||||||
($ in thousands) | 2025 | 2024 | |||||||||
Order Backlog | $ | 1,004,620 | $ | 776,903 | |||||||
- Net sales for the North American Motorized segment were up
7.8% in the fourth quarter of fiscal 2025, impacted by a15.9% increase in unit shipments as our teams continue to navigate a challenging cost environment while delivering key price points that consumers demand, leading to notable market share gains. Dealer inventory is at an appropriate level heading into the fall and we are poised to capture additional market share in the Motorized segment in fiscal 2026. The gross margin percentage decline was primarily due to a favorable LIFO adjustment in the prior-year period along with more aggressive promotional activity in the current period, partially offset by improved operating efficiencies and a lower warranty cost percentage. Income in the segment benefited from an insurance settlement of approximately$11.2 million .
European RVs
($ in thousands) | Three Months Ended July 31, | Change | Fiscal Years Ended July 31, | Change | |||||||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
Net Sales | $ | 923,051 | $ | 943,424 | (2.2)% | $ | 3,023,961 | $ | 3,364,980 | (10.1)% | |||||||||||||
Unit Shipments | 12,873 | 14,982 | (14.1)% | 44,445 | 55,317 | (19.7)% | |||||||||||||||||
Gross Profit | $ | 143,912 | $ | 176,143 | (18.3)% | $ | 460,319 | $ | 581,211 | (20.8)% | |||||||||||||
Gross Profit Margin % | (310) bps | (210) bps | |||||||||||||||||||||
Income Before Income Taxes | $ | 51,948 | $ | 87,171 | (40.4)% | $ | 101,634 | $ | 231,377 | (56.1)% |
As of July 31, | Change | ||||||||||
($ in thousands) | 2025 | 2024 | |||||||||
Order Backlog | $ | 1,525,592 | $ | 1,950,793 | (21.8)% | ||||||
- European RV net sales for the fourth quarter of fiscal 2025 were down
2.2% compared to the prior-year period, heavily impacted by the14.1% decline in unit shipments but partially offset by an11.9% increase in the overall net price per unit. Increased product costs and promotional activity, along with restructuring expenses, contributed to the 310 basis point decline in gross profit margin percentage.
Fiscal 2026 Guidance
“While there is significant internal excitement around the company-specific initiatives that have the potential to drive business results beyond what the broader market would normally support, we are cognizant of the inherent uncertainty surrounding the timing of these dynamics playing out. Additionally, with multiple data points suggesting weakness emerging in the job market, we think it is prudent to plan for another challenging year,” commented Seth Woolf, Head of Corporate Development & Investor Relations.
For fiscal 2026, the Company’s full-year financial guidance includes:
- Consolidated net sales in the range of
$9.0 billion to$9.5 billion - Stable gross margin at midpoint, with upside in a stronger market
- Diluted earnings per share in the range of
$3.75 t o$4.25 - Guidance assumes a low- to mid-single digit retail decline in North America with stable market share
- Does not incorporate a meaningful financial impact related to the Heartland realignment, Keystone model refresh or other restructuring initiatives
- Assumes a normalized tax rate
Mr. Martin concluded by saying, “We will know much more about what fiscal 2026 will bring after our Open House event this week and, more importantly, the winter shows culminating in Tampa in January, but I am optimistic with what we are seeing thus far and I look forward to meeting with investors on the road this fall.”
Supplemental Earnings Release Materials
THOR Industries has provided a comprehensive question and answer document, as well as a PowerPoint presentation, relating to its quarterly results and other topics.
To view these materials, go to http://ir.thorindustries.com.
About THOR Industries, Inc.
THOR Industries is the sole owner of operating subsidiaries which, combined, represent the world’s largest manufacturer of recreational vehicles.
For more information on the Company and its products, please go to www.thorindustries.com.
Forward-Looking Statements
This release includes certain statements that are “forward-looking” statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements are made based on management’s current expectations and beliefs regarding future and anticipated developments and their effects upon THOR, and inherently involve uncertainties and risks. These forward-looking statements are not a guarantee of future performance. We cannot assure you that actual results will not differ materially from our expectations. Factors which could cause materially different results include, among others: the impact of inflation on the cost of our products as well as on general consumer demand; the effect of raw material and commodity price fluctuations, including the impact of tariffs, and/or raw material, commodity or chassis supply constraints; the impact of war, military conflict, terrorism and/or cyber-attacks, including state-sponsored or ransom attacks; the impact of sudden or significant adverse changes in the cost and/or availability of energy or fuel, including those caused by geopolitical events, on our costs of operation, on raw material prices, on our suppliers, on our independent dealers or on retail customers; the dependence on a small group of suppliers for certain components used in production, including chassis; interest rates and interest rate fluctuations and their potential impact on the general economy and, specifically, on our independent dealers and consumers and our profitability; the ability to ramp production up or down quickly in response to rapid changes in demand or market share while also managing associated costs, including labor-related costs and production capacity costs; the level and magnitude of warranty and recall claims incurred; the ability of our suppliers to financially support any defects in their products; the financial health of our independent dealers and their ability to successfully manage through various economic conditions; legislative, trade, regulatory and tax law and/or policy developments including their potential impact on our independent dealers, retail customers or on our suppliers; the costs of compliance with governmental regulation; the impact of an adverse outcome or conclusion related to current or future litigation or regulatory audits or investigations; public perception of and the costs related to environmental, social and governance matters; legal and compliance issues including those that may arise in conjunction with recently completed transactions; the ability to realize anticipated benefits of strategic realignments or other reorganizational actions; the level of consumer confidence and the level of discretionary consumer spending; the impact of exchange rate fluctuations; restrictive lending practices which could negatively impact our independent dealers and/or retail consumers; management changes; the success of new and existing products and services; the ability to maintain strong brands and develop innovative products that meet consumer demands; changes in consumer preferences; the risks associated with acquisitions, including: the pace and successful closing of an acquisition, the integration and financial impact thereof, the level of achievement of anticipated operating synergies from acquisitions, the potential for unknown or understated liabilities related to acquisitions, the potential loss of existing customers of acquisitions and our ability to retain key management personnel of acquired companies; a shortage of necessary personnel for production and increasing labor costs and related employee benefits to attract and retain production personnel in times of high demand; the loss or reduction of sales to key independent dealers, and stocking level decisions of our independent dealers; disruption of the delivery of units to independent dealers or the disruption of delivery of raw materials, including chassis, to our facilities; increasing costs for freight and transportation; the ability to protect our information technology systems, including confidential and personal information, from data breaches, cyber-attacks and/or network disruptions; asset impairment charges; competition; the impact of losses under repurchase agreements; the impact of the strength of the U.S. dollar on international demand for products priced in U.S. dollars; general economic, market, public health and political conditions in the various countries in which our products are produced and/or sold; the impact of changing emissions and other related climate change regulations in the various jurisdictions in which our products are produced, used and/or sold; the impact of adverse weather conditions and/or weather-related events; changes to our investment and capital allocation strategies or other facets of our strategic plan; and changes in market liquidity conditions, credit ratings and other factors that may impact our access to future funding and the cost of debt.
These and other risks and uncertainties are discussed more fully in Item 1A of our Annual Report on Form 10-K for the year ended July 31, 2025.
We disclaim any obligation or undertaking to disseminate any updates or revisions to any forward-looking statements contained in this release or to reflect any change in our expectations after the date hereof or any change in events, conditions or circumstances on which any statement is based, except as required by law.
THOR INDUSTRIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||||||||||
FOR THE THREE MONTHS AND FISCAL YEARS ENDED JULY 31, 2025 AND 2024 | ||||||||||||||||||||||||
( | ||||||||||||||||||||||||
Three Months Ended July 31, (Unaudited) | Fiscal Years Ended July 31, | |||||||||||||||||||||||
2025 | % Net Sales (1) | 2024 | % Net Sales (1) | 2025 | % Net Sales (1) | 2024 | % Net Sales (1) | |||||||||||||||||
Net sales | $ | 2,523,783 | $ | 2,534,167 | $ | 9,579,490 | $ | 10,043,408 | ||||||||||||||||
Gross profit | $ | 370,883 | 14.7 | % | $ | 401,331 | 15.8 | % | $ | 1,340,641 | 14.0 | % | $ | 1,451,962 | 14.5 | % | ||||||||
Selling, general and administrative expenses | 237,862 | 9.4 | % | 230,995 | 9.1 | % | 922,554 | 9.6 | % | 895,531 | 8.9 | % | ||||||||||||
Amortization of intangible assets | 30,357 | 1.2 | % | 35,420 | 1.4 | % | 119,027 | 1.2 | % | 132,544 | 1.3 | % | ||||||||||||
Interest expense, net | 10,058 | 0.4 | % | 18,410 | 0.7 | % | 48,441 | 0.5 | % | 88,666 | 0.9 | % | ||||||||||||
Other income, net | 50,761 | 2.0 | % | 10,512 | 0.4 | % | 45,572 | 0.5 | % | 13,623 | 0.1 | % | ||||||||||||
Income before income taxes | 143,367 | 5.7 | % | 127,018 | 5.0 | % | 296,191 | 3.1 | % | 348,844 | 3.5 | % | ||||||||||||
Income tax provision | 16,742 | 0.7 | % | 35,554 | 1.4 | % | 39,600 | 0.4 | % | 83,444 | 0.8 | % | ||||||||||||
Net income | 126,625 | 5.0 | % | 91,464 | 3.6 | % | 256,591 | 2.7 | % | 265,400 | 2.6 | % | ||||||||||||
Less: Net income (loss) attributable to non-controlling interests | 868 | — | % | 1,449 | 0.1 | % | (1,968 | ) | — | % | 92 | — | % | |||||||||||
Net income attributable to THOR Industries, Inc. | $ | 125,757 | 5.0 | % | $ | 90,015 | 3.6 | % | $ | 258,559 | 2.7 | % | $ | 265,308 | 2.6 | % | ||||||||
Earnings per common share: | ||||||||||||||||||||||||
Basic | $ | 2.37 | $ | 1.70 | $ | 4.87 | $ | 4.98 | ||||||||||||||||
Diluted | $ | 2.36 | $ | 1.68 | $ | 4.84 | $ | 4.94 | ||||||||||||||||
Weighted-average common shares outstanding: | ||||||||||||||||||||||||
Basic | 52,959,358 | 53,066,642 | 53,085,577 | 53,248,488 | ||||||||||||||||||||
Diluted | 53,285,322 | 53,524,397 | 53,400,306 | 53,687,377 | ||||||||||||||||||||
(1) Percentages may not add due to rounding differences |
SUMMARY CONDENSED CONSOLIDATED BALANCE SHEETS ( | ||||||||||||||||||
July 31, 2025 | July 31, 2024 | July 31, 2025 | July 31, 2024 | |||||||||||||||
Cash and equivalents | $ | 586,596 | $ | 501,316 | Current liabilities | $ | 1,584,696 | $ | 1,567,022 | |||||||||
Accounts receivable, net | 707,363 | 700,895 | Long-term debt, net | 919,612 | 1,101,265 | |||||||||||||
Inventories, net | 1,351,796 | 1,366,638 | Other long-term liabilities | 271,424 | 278,483 | |||||||||||||
Prepaid income taxes, expenses and other | 132,220 | 81,178 | Stockholders’ equity | 4,289,552 | 4,074,053 | |||||||||||||
Total current assets | 2,777,975 | 2,650,027 | ||||||||||||||||
Property, plant & equipment, net | 1,315,728 | 1,390,718 | ||||||||||||||||
Goodwill | 1,841,118 | 1,786,973 | ||||||||||||||||
Amortizable intangible assets, net | 758,758 | 861,133 | ||||||||||||||||
Equity investments and other, net | 371,705 | 331,972 | ||||||||||||||||
Total | $ | 7,065,284 | $ | 7,020,823 | $ | 7,065,284 | $ | 7,020,823 |
Non-GAAP Reconciliations
The following table reconciles consolidated net income to consolidated EBITDA and Adjusted EBITDA:
EBITDA Reconciliations | |||||||||||||||||
($ in thousands) | |||||||||||||||||
Three Months Ended July 31, | Fiscal Years Ended July 31, | ||||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||||
Net income | $ | 126,625 | $ | 91,464 | $ | 256,591 | $ | 265,400 | |||||||||
Add back: | |||||||||||||||||
Interest expense, net | 10,058 | 18,410 | 48,441 | 88,666 | |||||||||||||
Income tax provision | 16,742 | 35,554 | 39,600 | 83,444 | |||||||||||||
Depreciation and amortization of intangible assets | 71,379 | 73,597 | 271,207 | 277,145 | |||||||||||||
EBITDA | $ | 224,804 | $ | 219,025 | $ | 615,839 | $ | 714,655 | |||||||||
Add back: | |||||||||||||||||
Stock-based compensation expense | 4,074 | 8,852 | 30,872 | 37,901 | |||||||||||||
Change in LIFO reserve, net | 3,602 | (6,494 | ) | 702 | (14,494 | ) | |||||||||||
Net expense (income) related to certain contingent liabilities | — | (1,079 | ) | — | (17,979 | ) | |||||||||||
Non-cash foreign currency loss (gain) | 1,944 | (1,380 | ) | 9,255 | 940 | ||||||||||||
Investment-related loss (gain) | (470 | ) | 896 | 4,944 | 16,043 | ||||||||||||
Weather-related loss (gain) | (12,153 | ) | — | (13,653 | ) | 2,500 | |||||||||||
Debt amendment expenses | — | — | — | 7,175 | |||||||||||||
Strategic initiatives | 15,020 | — | 43,201 | — | |||||||||||||
Other loss (gain), including sales of PP&E | (27,315 | ) | (1,428 | ) | (32,034 | ) | (16,646 | ) | |||||||||
Adjusted EBITDA | $ | 209,506 | $ | 218,392 | $ | 659,126 | $ | 730,095 |
EBITDA and Adjusted EBITDA are non-GAAP performance measures included to illustrate and improve comparability of the Company's results from period to period, particularly in periods with unusual or one-time items. EBITDA is defined as net income (loss) before net interest expense (income), income tax provision (benefit) and depreciation and amortization. Adjusted EBITDA reflects adjustments to EBITDA to identify items that, in management’s judgment, significantly affect the assessment of earnings results between periods. The Company considers these non-GAAP measures in evaluating and managing the Company's operations and believes that discussion of results adjusted for these items is meaningful to investors because it provides a useful analysis of ongoing underlying operating trends. The adjusted measures are not in accordance with, nor are they a substitute for, GAAP measures, and they may not be comparable to similarly titled measures used by other companies.
THOR Investor Relations Contact:
Seth Woolf
Head of Corporate Development & Investor Relations
swoolf@thorindustries.com
(574) 294-7718
