SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

(Mark One)
(x)  Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934

     For the quarterly period ended December 31, 2001

                                       or

( )  Transaction Report Pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934

     for the Transition period from __________ to __________

Commission File Number   0-13886
                       -----------


                            Oshkosh Truck Corporation
              ----------------------------------------------------
             [Exact name of registrant as specified in its charter]

           Wisconsin                                      39-0520270
-------------------------------                      ------------------
[State or other jurisdiction of                      [I.R.S. Employer
 incorporation or organization]                       Identification No.]

2307 Oregon Street, P.O. Box 2566, Oshkosh, Wisconsin           54903
-----------------------------------------------------         ---------
[Address of principal executive offices]                      [Zip Code]

Registrant's telephone number, including area code (920) 235-9151
                                                   --------------

                               None
     ---------------------------------------------------------------
     [Former name, former address and former fiscal year, if changed since
     last report]

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

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

Class A Common Stock Outstanding as of January 31, 2002:   417,738
--------------------------------------------------------------------
Common Stock Outstanding as of January 31, 2002:        16,307,695
--------------------------------------------------------------------

                            OSHKOSH TRUCK CORPORATION
                                 FORM 10-Q INDEX
                     FOR THE QUARTER ENDED DECEMBER 31, 2001


                                                                            Page
                                                                            ----
Part I.        Financial Information

     Item 1.   Financial Statements (Unaudited)

               Condensed Consolidated Statements of Income
                    - Three Months Ended December 31, 2001 and 2000..........  3

               Condensed Consolidated Balance Sheets
                    - December 31, 2001 and September 30, 2001...............  4

               Condensed Consolidated Statement of Shareholders' Equity
                    - Three Months Ended December 31, 2001...................  5

               Condensed Consolidated Statements of Cash Flows
                    - Three Months Ended December 31, 2001 and 2000..........  6

               Notes to Condensed Consolidated Financial Statements
                    - December 31, 2001......................................  7

     Item 2.   Management's Discussion and Analysis of Consolidated
                    Financial Condition and Results of Operations............ 21

     Item 3.   Quantitative and Qualitative Disclosure of Market Risk........ 30

Part II.       Other Information

     Item 1.   Legal Proceedings............................................. 31

     Item 6.   Exhibits and Reports on Form 8-K.............................. 31

Signatures................................................................... 32



                                       2

                      PART I. ITEM 1. FINANCIAL INFORMATION
                            OSHKOSH TRUCK CORPORATION
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)


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

                                                        (In thousands, except
                                                         per share amounts)

Net sales                                           $   361,493     $   282,528
Cost of sales                                           311,469         239,261
                                                    -----------     -----------
Gross income                                             50,024          43,267
Operating expenses:
  Selling, general and administrative                    30,805          22,619
  Amortization of goodwill and other intangibles          1,440           2,864
                                                    -----------     -----------
     Total operating expenses                            32,245          25,483
                                                    -----------     -----------
Operating income                                         17,779          17,784
Other income (expense):
  Interest expense                                       (6,422)         (4,658)
  Interest income                                           285             169
  Miscellaneous, net                                       (250)             --
                                                    -----------     -----------
                                                         (6,387)         (4,489)
                                                    -----------     -----------
Income before income taxes and equity in earnings
  of unconsolidated partnership                          11,392          13,295
Provision for income taxes                                3,304           5,375
                                                    -----------     -----------
                                                          8,088           7,920
Equity in earnings of unconsolidated
  partnership, net of income taxes                          520             303
                                                    -----------     -----------
Net income                                          $     8,608     $     8,223
                                                    ===========     ===========


Earnings per share                                  $      0.51     $      0.49
                                                    ===========     ===========

Earnings per share assuming dilution                $      0.50     $      0.48
                                                    ===========     ===========

Cash dividends:
  Class A Common Stock                              $   0.07500     $   0.07500
  Common Stock                                      $   0.08625     $   0.08625


The accompanying notes are an integral part of these condensed consolidated
financial statements.

                                       3

                                OSHKOSH TRUCK CORPORATION
                          CONDENSED CONSOLIDATED BALANCE SHEETS


                                                        December, 31,     September 30,
                                                           2001              2001
                                                           ----              ----
                                                        (Unaudited)
                                                                 (In thousands)
ASSETS
Current assets:
                                                                   
  Cash and cash equivalents                             $      9,947     $     11,312
  Receivables, net                                           150,116          211,405
  Inventories                                                250,001          258,038
  Prepaid expenses                                             5,759            6,673
  Deferred income taxes                                       17,556           15,722
                                                        ------------     ------------
      Total current assets                                   433,379          503,150
Investment in unconsolidated partnership                      20,233           18,637
Other long-term assets                                        11,448           11,770
Property, plant and equipment                                245,031          244,166
Less accumulated depreciation                               (106,426)        (102,238)
                                                        ------------     ------------
  Net property, plant and equipment                          138,605          141,928
Purchased intangible assets, net                             104,565          121,643
Goodwill                                                     299,352          292,140
                                                        ------------     ------------
Total assets                                            $  1,007,582     $  1,089,268
                                                        ============     ============

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable                                      $     71,682     $    107,864
  Floor plan notes payable                                    12,151           19,271
  Customer advances                                           82,822           58,070
  Payroll-related obligations                                 21,340           27,084
  Income taxes                                                13,050           25,221
  Accrued warranty                                            18,077           18,338
  Other current liabilities                                   45,466           46,322
  Revolving credit facility and current
    maturities of long-term debt                              40,204           77,031
                                                        ------------     ------------
      Total current liabilities                              304,792          379,201
Long-term debt                                               278,629          282,249
Deferred income taxes                                         33,884           40,334
Other long-term liabilities                                   39,842           40,458
Commitments and contingencies
Shareholders' equity                                         350,435          347,026
                                                        ------------     ------------
Total liabilities and shareholders' equity              $  1,007,582     $  1,089,268
                                                        ============     ============


The accompanying notes are an integral part of these condensed consolidated
financial statements.

                                       4


                                                 OSHKOSH TRUCK CORPORATION
                                 CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                                           THREE MONTHS ENDED DECEMBER 31, 2001
                                                        (Unaudited)


                                                                                Cost of            Other
                                     Common       Paid-in      Retained       Common Stock      Comprehensive
                                      Stock       Capital      Earnings        in Treasury         Income          Total
                                      -----       -------      --------        -----------         ------          -----
                                                                       (In  thousands)
Balance at
                                                                                               
  September 30, 2001                 $ 178      $ 110,330     $ 246,915        $ (10,195)       $    (202)       $347,026
Comprehensive
  income:
   Net income                          ---           ----         8,608             ----              ---           8,608
   Loss on derivative
    instruments (net
    of income tax
    benefit of $6)                                                                                    (10)            (10)
   Currency
    translation
    adjustments                        ---           ----          ----             ----           (3,763)         (3,763)
                                                                                                                 --------
   Comprehensive
    income                                                                                                          4,835
Cash dividends:
  Class A Common
    Stock                              ---           ----           (31)            ----              ---             (31)
  Common Stock                         ---           ----        (1,406)            ----              ---          (1,406)
Other                                  ---              6          ----                5                               11
                                     -----      ---------     ---------        ---------        ---------        --------
Balance at
  December 31, 2001                  $ 178      $ 110,336     $ 254,086        $ (10,190)       $  (3,975)       $350,435
                                     =====      =========     =========        =========        =========        ========


    The accompanying notes are an integral part of these condensed consolidated financial
 statements.


                                       5


                                         OSHKOSH TRUCK CORPORATION
                              CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                (Unaudited)

                                                                                  Three Months Ended
                                                                                     December 31,
                                                                                 2001            2000
                                                                                 ----            ----
                                                                                      (In thousands)
Operating activities:
                                                                                       
  Net income                                                                 $      8,608    $      8,223
  Non-cash adjustments                                                              3,000           7,795
  Changes in operating assets and liabilities                                      31,516          (8,015)
                                                                             ------------    ------------
     Net cash provided from operating activities                                   43,124           8,003

Investing activities:
  Acquisition of business, net of cash acquired                                        --         (14,423)
  Additions to property, plant and equipment                                       (1,727)         (4,244)
  Increase in other long-term assets                                                 (757)         (3,008)
                                                                             -------------   -------------
     Net cash used for investing activities                                        (2,484)        (21,675)

Financing activities:
  Net borrowings (repayments) under revolving credit
     facility                                                                     (37,200)          8,600
  Repayment of long-term debt                                                      (3,242)         (2,265)
  Dividends paid                                                                   (1,437)         (1,433)
  Other                                                                                 5              55
                                                                             ------------    ------------
     Net cash provided from (used for) financing activities                       (41,874)          4,957

Effect of exchange rate changes on cash                                              (131)             --
                                                                             -------------   ------------

Decrease in cash and cash equivalents                                              (1,365)         (8,715)

Cash and cash equivalents at beginning of period                                   11,312          13,569
                                                                             ------------    ------------

Cash and cash equivalents at end of period                                   $      9,947    $      4,854
                                                                             ============    ============

Supplementary disclosures:
  Depreciation and amortization                                              $      6,072    $      7,080
  Cash paid for interest                                                            5,163           1,396
  Cash paid for income taxes                                                       18,608           2,832

The accompanying notes are an integral part of these condensed consolidated financial
statements.

                                        6

                            OSHKOSH TRUCK CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1. BASIS OF PRESENTATION

The condensed consolidated financial statements included herein have been
prepared by Oshkosh Truck Corporation (the "Company") without audit. However,
the foregoing financial statements contain all adjustments (which include normal
recurring adjustments except as disclosed herein) that are, in the opinion of
Company management, necessary to present fairly the condensed consolidated
financial statements.

Certain reclassifications have been made to the fiscal 2001 financial statements
to conform to the fiscal 2002 presentation.

Certain information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted pursuant to the rules and regulations of the
Securities and Exchange Commission. These consolidated financial statements
should be read in conjunction with the consolidated financial statements and
notes thereto included in the Company's 2001 annual report to shareholders.

2. NEW ACCOUNTING STANDARDS

In October 2001, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standard ("SFAS") No. 144, "Accounting for the
Impairment or Disposal of Long-Lived Assets" ("SFAS No. 144"). SFAS No. 144
establishes a single accounting model, based on the framework established in
SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets To Be Disposed Of" ("SFAS No. 121"), for long-lived assets to
be disposed of by sale, and resolves significant implementation issues related
to SFAS No. 121. The Company is currently assessing the impact of SFAS No. 144
on its operating results and financial condition. The Company is required to
adopt SFAS No. 144 no later than the first quarter of fiscal 2003.

3. EARNINGS PER SHARE

The following table sets forth the computation of basic and diluted weighted
average shares used in the denominator of the per share calculations:

                                                     Three Months Ended
                                                        December 31,
                                                        ------------
                                                     2001             2000
                                                     ----             ----
Denominator for basic earnings per share           16,715,530       16,668,914
Effect of dilutive options and incentive
  compensation awards                                 407,878          401,993
                                                -------------    -------------
Denominator for dilutive earnings per share        17,123,408       17,070,907
                                                =============    =============


                                       7

4. INVENTORIES

Inventories consist of the following:

                                                December 31,     September 30,
                                                    2001             2001
                                                    ----             ----
                                                       (In thousands)
Finished products                               $      62,616    $      64,049
Partially finished products                            96,447          104,955
Raw materials                                         114,934          122,484
                                                -------------    -------------
Inventories at FIFO cost                              273,997          291,488
Less: Progress/performance-based payments on
        U.S. government contracts                     (10,952)         (20,831)
      Excess of FIFO cost over LIFO cost              (13,044)         (12,619)
                                                -------------    -------------
                                                $     250,001    $     258,038
                                                =============    =============

Title to all inventories related to government contracts, which provide for
progress payments, vests with the government to the extent of unliquidated
progress/performance-based payments.

5. GOODWILL AND PURCHASED INTANGIBLE ASSETS

In July 2001, the FASB issued SFAS No. 141, "Business Combinations" and SFAS No.
142, "Goodwill and Other Intangible Assets". SFAS No. 141 requires that all
business combinations be accounted for using the purchase method of accounting
and that certain intangible assets acquired in a business combination be
recognized as assets apart from goodwill. SFAS No. 141 was effective for all
business combinations initiated after June 30, 2001. SFAS No. 142 requires
goodwill to be tested for impairment under certain circumstances, and written
down when impaired, rather than being amortized as previous standards required.
Furthermore, SFAS No. 142 requires purchased intangible assets other than
goodwill to be amortized over their useful lives unless these lives are
determined to be indefinite. Purchased intangible assets are carried at cost
less accumulated amortization. Amortization is computed over the useful lives of
the respective assets.

SFAS No. 142 is effective for fiscal years beginning after December 15, 2001;
however, the Company has elected to early-adopt the standard effective the
beginning of fiscal 2002. In accordance with SFAS No. 142, the Company ceased
amortizing goodwill totaling $301.5 million as of the beginning of fiscal 2002,
including the following purchased intangible assets that were subsumed into
goodwill (net of related deferred income tax liabilities of $6.0 million): $2.9
million of assembled workforce intangible assets, $2.7 million of going
concern/immediate use intangible assets and $9.8 million of internal sales force
intangible assets. Due to indefinite lives, the Company also ceased amortizing
trade names totaling $5.4 million as of the beginning of fiscal 2002. As a
result, in the first quarter of fiscal 2002, the Company did not recognize $1.7
million of goodwill and trade name amortization expense that would have been
recognized had the previous standards been in effect.

                                       8


The following table presents the impact of SFAS No. 142 on net income and net
income per share had the standard been in effect for the first quarter of fiscal
2001 (in thousands, except per share amounts):

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

Reported net income                               $     8,608      $     8,223
Adjustments:
  Amortization of goodwill                                 --            1,422
  Amortization of assets previously classified
    as purchased intangible assets:
      Assembled workforce                                  --              163
      Internal sales force                                 --               68
      Going concern/immediate use                          --               19
      Trade names                                          --               10
  Income tax effect                                        --             (103)
                                                  -----------      -----------
  Net adjustments                                          --            1,579
                                                  -----------      -----------
Adjusted net income                               $     8,608      $     9,802
                                                  ===========      ===========

Reported net income per share                     $      0.51      $      0.49
Adjusted net income per share                     $      0.51      $      0.59
Reported net income per share assuming dilution   $      0.50      $      0.48
Adjusted net income per share assuming dilution   $      0.50      $      0.57


There was no impairment of goodwill upon adoption of SFAS No. 142. The Company
is required to perform goodwill impairment tests on an annual basis and between
annual tests in certain circumstances. There can be no assurance that future
goodwill impairment tests will not result in a charge to earnings.



                                       9

The following tables present details of the Company's total purchased intangible
assets (dollars in thousands):

                                 Weighted
                                 Average                 Accumulated
December 31, 2001                  Life         Gross    Amortization     Net
-----------------                  ----         -----    ------------     ---
                                  (years)
Amortizable:
  Distribution network             40.0       $  53,000   $  (6,995)  $  46,005
  Non-compete                      14.5          40,106     (10,124)     29,982
  Technology-related               17.9          20,146      (3,166)     16,980
  Other                            15.0           6,800        (499)      6,301
                                              ---------   ---------   ---------
                                   26.3         120,052     (20,784)     99,268
Non-amortizable-Trade names                       5,498        (201)      5,297
                                              ---------   ---------   ---------
      Total                                   $ 125,550   $ (20,985)  $ 104,565
                                              =========   =========   =========

                                 Weighted
                                 Average                 Accumulated
September 30, 2001                 Life         Gross    Amortization     Net
------------------                 ----         -----    ------------     ---
                                  (years)
Amortizable:
  Distribution network             40.0       $  53,000   $  (6,664)  $  46,336
  Non-compete                      14.5          40,106      (9,400)     30,706
  Technology-related               17.9          20,247      (2,867)     17,380
  Assembled workforce              11.3           5,600      (2,678)      2,922
  Internal sales force             40.0          10,800        (968)      9,832
  Going concern/immediate use      40.0           3,000        (319)      2,681
  Trade names                      22.1           5,603        (201)      5,402
  Other                            15.0           6,800        (416)      6,384
                                              ---------   ---------   ---------
      Total                        26.9       $ 145,156   $ (23,513)  $ 121,643
                                              =========   =========   =========

The Company engaged third-party business valuation appraisers to determine the
fair value of the intangible assets in connection with the Company's larger
acquisitions--specifically the acquisitions of Pierce Manufacturing Inc.
("Pierce") in fiscal 1996, McNeilus Companies, Inc. ("McNeilus") in fiscal 1998
and the Geesink Norba Group in fiscal 2001. The allocation of purchase price for
the Geesink Norba Group acquisition is tentative pending completion of
appraisals of assets acquired and finalization of certain restructuring plans.
The allocation may change following the completion of these items.

The estimated future amortization expense of purchased intangible assets is as
follows (in thousands):

Fiscal year                                     Amount
-----------                                     ------
2002 (remaining nine months)                   $  4,478
2003                                              5,966
2004                                              5,966
2005                                              5,920
2006                                              5,699

The following table presents the changes in goodwill during the first quarter of
fiscal 2002 allocated to the reportable segments (in thousands):

                                       10

                          Balance at                                Balance at
                        September 30,                              December 31,
Segment                      2001         Acquired    Adjustments     2001
-------                      ----         --------    -----------     ----

Commercial              $  194,963       $      --     $    5,047   $ 200,010
Fire and emergency          97,177              --          2,165      99,342
Defense                         --              --             --          --
                        ----------       ---------     ----------   ---------
      Total             $  292,140       $      --     $    7,212   $ 299,352
                        ==========       =========     ==========   =========

The adjustments during the first quarter of fiscal 2002 included a reduction of
$2.2 million resulting from currency translation adjustments and
reclassification of the net book value of recorded assets subsumed into goodwill
upon adoption of SFAS No. 142, including: assembled workforce assets of $2.9
million, going-concern/immediate use assets of $2.7 million and internal sales
force asset of $9.8 million, net of related deferred tax liabilities of $6.0
million. The internal sales force asset subsumed into goodwill neither arose
from contractual or legal rights nor was it separable.

6. BUSINESS COMBINATIONS

On July 25, 2001, the Company acquired all the outstanding capital stock of the
Geesink Norba Group. The cash purchase price of the acquisition of 156.4 million
euros, including acquisition costs of 4.0 million euros and net of cash
acquired, or $137.6 million was financed under a new Term B Loan under the
Company's senior credit facility. The Geesink Norba Group is a leading European
manufacturer of refuse collection truck bodies, mobile and stationary compactors
and transfer stations under the Geesink and Norba brands. The Geesink Norba
Group is included in the Company's commercial segment.

On October 30, 2000, the Company acquired all of the issued and outstanding
capital stock of Medtec Ambulance Corporation ("Medtec") for $14.4 million in
cash, including acquisition costs and net of cash acquired. Medtec is a U.S.
manufacturer of custom ambulances and rescue vehicles. The acquisition was
financed from available cash. Medtec is included in the Company's fire and
emergency segment.

These acquisitions were accounted for using the purchase method of accounting
and, accordingly, the operating results of the Geesink Norba Group and Medtec
are included in the Company's consolidated statements of income beginning July
25, 2001 and October 30, 2000, respectively.

Proforma unaudited consolidated operating results of the Company for the three
months ended December 31, 2000, assuming the Geesink Norba Group and Medtec had
been acquired as of October 1, 2000 is summarized below (in thousands):

Net sales                                      $   311,919
Net income                                           7,990

Earnings per share                             $      0.48

Earnings per share assuming dilution           $      0.47

                                       11

7. LONG-TERM DEBT

The Company has outstanding a senior credit facility consisting of a $170.0
million revolving credit facility ("Revolving Credit Facility") with $28.0
million outstanding at December 31, 2001, a Term Loan A with $49.5 million
outstanding at December 31, 2001 and a Term Loan B with $139.3 million
outstanding at December 31, 2001. The Revolving Credit Facility and the Term
Loan A mature in January 2006 and the Term Loan B matures in January 2007.

At December 31, 2001, $28.0 million of outstanding borrowings and $20.7 million
of outstanding letters of credit reduced available capacity under the Revolving
Credit Facility to $121.3 million.

Substantially all the domestic tangible and intangible assets of the Company and
its subsidiaries (including the stock of certain subsidiaries) are pledged as
collateral under the senior credit facility. The senior credit facility includes
customary affirmative and negative covenants.

The Company has outstanding $100.0 million of 8.75% senior subordinated notes.
The Indenture governing the terms of the senior subordinated notes contains
customary affirmative and negative covenants. The Subsidiary Guarantors (as
defined below in Note 10) fully, unconditionally, jointly and severally
guarantee the Company's obligations under the senior subordinated notes.

Certain of the Company's subsidiaries have outstanding debt to third parties
totaling $2.0 million as of December 31, 2001.

8. COMMITMENTS AND CONTINGENCIES

As part of its routine business operations, the Company disposes of and recycles
or reclaims certain industrial waste materials, chemicals and solvents at third
party disposal and recycling facilities, which are licensed by appropriate
governmental agencies. In some instances, these facilities have been and may be
designated by the United States Environmental Protection Agency ("EPA") or a
state environmental agency for remediation. Under the Comprehensive
Environmental Response, Compensation, and Liability Act (the "Superfund" law)
and similar state laws, each potentially responsible party ("PRP") that
contributed hazardous substances may be jointly and severally liable for the
costs associated with cleaning up the site. Typically, PRPs negotiate a
resolution with the EPA and/or the state environmental agencies. PRPs also
negotiate with each other regarding allocation of the cleanup cost.

As to one such Superfund site, Pierce is one of 393 PRPs participating in the
costs of addressing the site and has been assigned an allocation share of
approximately 0.04%. Currently, a report of the remedial investigation/
feasibility study is being completed, and as such, an estimate for the total
cost of the remediation of this site has not been made to date. However, based
on estimates and the assigned allocations, the Company believes its liability at
the site will not be material and its share is adequately covered through
reserves established by the Company at December 31, 2001. Actual liability could
vary based on

                                       12


results of the study, the resources of other PRPs, and the Company's final share
of liability.

The Company is addressing a regional trichloroethylene ("TCE") groundwater plume
on the south side of Oshkosh, Wisconsin. The Company believes there may be
multiple sources in the area. TCE was detected at the Company's North Plant
facility with testing showing the highest concentrations in a monitoring well
located on the upgradient property line. Because the investigation process is
still ongoing, it is not possible for the Company to estimate its long-term
total liability associated with this issue at this time. Also, as part of the
regional TCE groundwater investigation, the Company conducted a groundwater
investigation of a former landfill located on Company property. The landfill,
acquired by the Company in 1972, is approximately 2.0 acres in size and is
believed to have been used for the disposal of household waste. Based on the
investigation, the Company does not believe the landfill is one of the sources
of the TCE contamination. Based upon current knowledge, the Company believes its
liability associated with the TCE issue will not be material and that it has
established adequate reserves for the matter as of December 31, 2001. However,
this may change as investigations proceed by the Company, other unrelated
property owners, and the government.

The Company is subject to other environmental matters and legal proceedings and
claims, including patent, antitrust, product liability and state dealership
regulation compliance proceedings, that arise in the ordinary course of
business. Although the final results of all such matters and claims cannot be
predicted with certainty, management believes that the ultimate resolution of
all such matters and claims, after taking into account the liabilities accrued
with respect to such matters and claims, will not have a material adverse effect
on the Company's financial condition or results of operations. Actual results
could vary, among other things, due to the uncertainties involved in litigation.

The Company has guaranteed certain customers' obligations under deferred payment
contracts and lease purchase agreements totaling approximately $1.0 million at
December 31, 2001. The Company is also contingently liable under bid,
performance and specialty bonds totaling approximately $156.6 million and open
standby letters of credit issued by the Company's bank in favor of third parties
totaling approximately $20.7 million at December 31, 2001.


                                       13

9. BUSINESS SEGMENT INFORMATION
                                                     Three Months Ended
                                                        December 31,
                                                        ------------
                                                     2001             2000
                                                     ----             ----
                                                         (In thousands)
Net sales to unaffiliated customers:
  Commercial                                       $  129,429       $  107,037
  Fire and emergency                                   95,866           93,746
  Defense                                             136,575           81,745
  Intersegment eliminations                              (377)              --
                                                   ----------       ----------
    Consolidated                                   $  361,493       $  282,528
                                                   ==========       ==========
Operating income (loss):
  Commercial                                       $    7,296       $    6,172
  Fire and emergency                                    7,753            7,355
  Defense                                               8,042            8,546
  Corporate and other                                  (5,312)          (4,289)
                                                   ----------       ----------
    Consolidated operating income                      17,779           17,784
Net interest expense                                   (6,137)          (4,489)
Miscellaneous other                                      (250)              --
                                                   ----------       ----------
Income before income taxes and equity in earnings
  of unconsolidated partnership                    $   11,392       $   13,295
                                                   ==========       ==========

                                                 December 31,     September 30,
                                                     2001             2001
                                                     ----             ----
                                                         (In thousands)
Identifiable assets:
  Commercial                                       $  568,649       $  594,845
  Fire and emergency                                  305,800          315,565
  Defense                                             129,517          168,400
  Corporate and other                                   3,616           10,458
                                                   ----------       ----------
    Consolidated                                   $1,007,582       $1,089,268
                                                   ==========       ==========

10. CONDENSED CONSOLIDATING FINANCIAL INFORMATION

The following tables present condensed consolidating financial information for:
(a) the Company; (b) on a combined basis, the guarantors of the senior
subordinated notes, which include all wholly-owned subsidiaries of the Company
("Subsidiary Guarantors") other than Geesink Norba Group, McNeilus Financial
Services, Inc. and Oshkosh/McNeilus Financial Services, Inc., which are the only
non-guarantor subsidiaries of the Company ("Non-Guarantor Subsidiaries"), and
(c) on a combined basis, the Non-Guarantor Subsidiaries. Separate financial
statements of the Subsidiary Guarantors are not presented because the Subsidiary
Guarantors are jointly, severally and unconditionally liable under the
guarantees, and the Company believes separate financial statements and other
disclosures regarding the Subsidiary Guarantors are not material to investors.

The Company is comprised of Wisconsin and Florida manufacturing operations and
certain corporate management, information services and finance functions.
Borrowings and related interest expense under the senior credit facility and the
senior subordinated notes are charged to the Company. The Company has allocated
a portion of this interest expense to certain Subsidiary Guarantors through
formal lending arrangements. There are no management fee arrangements between
the Company and its Non-Guarantor Subsidiaries.

                                       14


                                                    OSHKOSH TRUCK CORPORATION
                                          Condensed Consolidating Statements of Income
                                          For the Three Months Ended December 31, 2001
                                                           (Unaudited)


                                                               Subsidiary      Non-Guarantor
                                                 Company       Guarantors      Subsidiaries      Eliminations      Consolidated
                                                 -------       ----------      ------------      ------------      ------------
                                                                               (In thousands)
                                                                                                    
Net sales                                      $  161,690      $  174,165      $    29,285        $   (3,647)      $   361,493

Cost of sales                                     143,725         148,626           22,758            (3,640)          311,469
                                               ----------      ----------      -----------        ----------       -----------
Gross income                                       17,965          25,539            6,527                (7)           50,024

Operating expenses:
  Selling, general and
    administrative                                 12,755          13,483            4,567                --            30,805
  Amortization of intangibles                          --           1,375               65                --             1,440
                                               ----------      ----------      -----------        ----------       -----------
Total operating expenses                           12,755          14,858            4,632                --            32,245
                                               ----------      ----------      -----------        ----------       -----------
Operating income                                    5,210          10,681            1,895                (7)           17,779

Other income (expense):
  Interest expense                                 (7,070)         (5,895)             (32)            6,575            (6,422)
  Interest income                                   5,088           1,772               --            (6,575)              285
  Miscellaneous, net                                2,955          (2,998)            (207)               --              (250)
                                               ----------      ----------      ------------       ----------       ------------
                                                      973          (7,121)            (239)               --            (6,387)
                                               ----------      ----------      ------------       ----------       ------------
Income before items noted below                     6,183           3,560            1,656                (7)           11,392
Provision for income taxes                          1,417           1,310              580                (3)            3,304
                                               ----------      ----------      -----------        -----------      -----------
                                                    4,766           2,250            1,076                (4)            8,088
Equity in earnings of subsidiaries
  and unconsolidated partnership,
  net of income taxes                               3,842             842              520            (4,684)              520
                                               ----------      ----------      -----------        ----------       -----------
Net income                                     $    8,608      $    3,092      $     1,596        $   (4,688)      $     8,608
                                               ==========      ==========      ===========        ==========       ===========



                                       15


                                                    OSHKOSH TRUCK CORPORATION
                                          Condensed Consolidating Statements of Income
                                          For the Three Months Ended December 31, 2000
                                                           (Unaudited)

                                                               Subsidiary      Non-Guarantor
                                                 Company       Guarantors      Subsidiaries      Eliminations      Consolidated
                                                 -------       ----------      ------------      ------------      ------------
                                                                               (In thousands)
                                                                                                    
Net sales                                      $  108,116      $  177,172      $        --        $   (2,760)      $   282,528

Cost of sales                                      93,289         148,884               --            (2,912)          239,261
                                               ----------      ----------      -----------        -----------      -----------
Gross income                                       14,287          28,288               --               152            43,267

Operating expenses:
  Selling, general and
    administrative                                  9,369          13,319              (69)               --            22,619
  Amortization of goodwill and
    other intangibles                                  --           2,864               --                --             2,864
                                               ----------      ----------      -----------        ----------       -----------
Total operating expenses                            9,369          16,183              (69)               --            25,483
                                               ----------      ----------      ------------       ----------       -----------
Operating income                                    5,458          12,105               69               152            17,784

Other income (expense):
  Interest expense                                 (5,511)         (5,722)              --             6,575            (4,658)
  Interest income                                   5,035           1,709               --            (6,575)              169
  Miscellaneous, net                                2,728          (2,728)              --                --                --
                                               ----------      ----------      -----------        ----------       -----------
                                                    2,252          (6,741)              --                --            (4,489)
                                               ----------      -----------     -----------        ----------       -----------

Income before items noted below                     7,710           5,364               69               152            13,295
Provision (credit) for income taxes                 2,766           2,526               26                57             5,375
                                               ----------      ----------      -----------        ----------       -----------
                                                    4,944           2,838               43                95             7,920
Equity in earnings of subsidiaries
  and unconsolidated partnership,
  net of income taxes                               3,279              --              303            (3,279)              303
                                               ----------      ----------      -----------        ----------       -----------
Net income                                     $    8,223      $    2,838      $       346        $   (3,184)      $     8,223
                                               ==========      ==========      ===========        ==========       ===========



                                       16


                                                    OSHKOSH TRUCK CORPORATION
                                             Condensed Consolidating Balance Sheets
                                                        December 31, 2001
                                                           (Unaudited)

                                                               Subsidiary      Non-Guarantor
                                                 Company       Guarantors      Subsidiaries      Eliminations      Consolidated
                                                 -------       ----------      ------------      ------------      ------------
                                                                               (In thousands)
ASSETS
Current assets:
                                                                                                    
  Cash and cash equivalents                    $    2,846      $      859      $     6,242        $       --       $     9,947
  Receivables, net                                 60,112          58,515           33,647            (2,158)          150,116
  Inventories                                      81,501         141,090           27,448               (38)          250,001
  Prepaid expenses and other                       13,177           9,312              826                --            23,315
                                               ----------      ----------      -----------        ----------       -----------
     Total current assets                         157,636         209,776           68,163            (2,196)          433,379
Investment in and advances to:
  Subsidiaries                                    553,722          12,482               --          (566,204)               --
  Unconsolidated partnership                           --              --           20,233                --            20,233
Other long-term assets                              6,643           4,618              187                --            11,448
Net property, plant and equipment                  35,322          86,607           16,676                --           138,605
Goodwill and purchased intangible
  assets, net                                          24         309,240           94,653                --           403,917
                                               ----------      ----------      -----------        ----------       -----------
Total assets                                   $  753,347      $  622,723      $   199,912        $ (568,400)      $ 1,007,582
                                               ==========      ==========      ===========        ==========       ===========

LIABILITIES AND
SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable                             $   20,295      $   30,927      $    22,618        $   (2,158)      $    71,682
  Floor plan notes payable                             --          12,151               --                --            12,151
  Customer advances                                 3,677          79,145               --                --            82,822
  Payroll-related obligations                       6,815           7,946            6,579                --            21,340
  Income taxes                                     10,682              --            2,368                --            13,050
  Accrued warranty                                  9,261           7,234            1,582                --            18,077
  Other current liabilities                        17,761          26,582            1,123                --            45,466
  Revolving credit facility and
    current maturities of long-term
    debt                                           39,900             261               43                --            40,204
                                               ----------      ----------      -----------        ----------       -----------
     Total current liabilities                    108,391         164,246           34,313            (2,158)          304,792
Long-term debt                                    276,900           1,601              128                --           278,629
Deferred income taxes                              (5,496)         28,766           10,614                --            33,884
Other long-term liabilities                        23,982          15,860               --                --            39,842
Commitments and contingencies
Investments by and advances from
  (to) parent                                          --         412,250          154,857          (567,107)               --
Shareholders' equity                              349,570              --               --               865           350,435
                                               ----------      ----------      -----------        ----------       -----------
Total liabilities and shareholders'
  equity                                       $  753,347      $  622,723      $   199,912        $ (568,400)      $ 1,007,582
                                               ==========      ==========      ===========        ==========       ===========



                                       17


                                                    OSHKOSH TRUCK CORPORATION
                                             Condensed Consolidating Balance Sheets
                                                       September 30, 2001
                                                           (Unaudited)

                                                               Subsidiary      Non-Guarantor
                                                 Company       Guarantors      Subsidiaries      Eliminations      Consolidated
                                                 -------       ----------      ------------      ------------      ------------
                                                                               (In thousands)
ASSETS
Current assets:
                                                                                                    
  Cash and cash equivalents                    $    4,726      $    3,394      $     3,192        $       --       $    11,312
  Receivables, net                                104,662          74,814           33,633            (1,704)          211,405
  Inventories                                      82,873         145,635           29,561               (31)          258,038
  Prepaid expenses and other                       11,525           9,644            1,226                --            22,395
                                               ----------      ----------      -----------        ----------       -----------
     Total current assets                         203,786         233,487           67,612            (1,735)          503,150
Investment in and advances to:
  Subsidiaries                                    575,807           8,591               --          (584,398)               --
  Unconsolidated partnership                           --              --           18,637                --            18,637
Other long-term assets                              6,940           4,729              101                --            11,770
Net property, plant and equipment                  36,286          88,783           16,859                --           141,928
Goodwill and purchased intangible
  assets, net                                          24         316,635           97,124                --           413,783
                                               ----------      ----------      -----------        ----------       -----------
Total assets                                   $  822,843      $  652,225      $   200,333        $ (586,133)      $ 1,089,268
                                               ==========      ==========      ===========        ==========       ===========

LIABILITIES AND
SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable                             $   41,703      $   42,143      $    25,722        $   (1,704)      $   107,864
  Floor plan notes payable                             --          19,271               --                --            19,271
  Customer advances                                 3,568          54,502               --                --            58,070
  Payroll-related obligations                       8,881          12,483            5,720                --            27,084
  Income taxes                                     24,013              --            1,208                --            25,221
  Accrued warranty                                  8,813           7,799            1,726                --            18,338
  Other current liabilities                        18,624          27,567              131                --            46,322
  Revolving credit facility and
    current maturities of long-term
    debt                                           76,600             426                5                --            77,031
                                               ----------      ----------      -----------        ----------       -----------
     Total current liabilities                    182,202         164,191           34,512            (1,704)          379,201
Long-term debt                                    280,250           1,812              187                --           282,249
Deferred income taxes                              (5,764)         35,119           10,979                --            40,334
Other long-term liabilities                        23,791          16,667               --                --            40,458
Commitments and contingencies
Investments by and advances from
  (to) parent                                          --         434,436          154,655          (589,091)               --
Shareholders' equity                              342,364              --               --             4,662           347,026
                                               ----------      ----------      -----------        ----------       -----------
Total liabilities and shareholders'
  equity                                       $  822,843      $  652,225      $   200,333        $ (586,133)      $ 1,089,268
                                               ==========      ==========      ===========        ==========       ===========


                                        18


                                                    OSHKOSH TRUCK CORPORATION
                                        Condensed Consolidating Statements of Cash Flows
                                          For the Three Months Ended December 31, 2001
                                                           (Unaudited)

                                                               Subsidiary      Non-Guarantor
                                                 Company       Guarantors      Subsidiaries      Eliminations      Consolidated
                                                 -------       ----------      ------------      ------------      ------------
                                                                               (In thousands)
Operating activities:
                                                                                                    
  Net income                                   $    8,608      $    3,092      $     1,596        $   (4,688)      $     8,608
  Non-cash adjustments                               (194)          3,698             (504)               --             3,000
  Changes in operating assets and
    liabilities                                    10,659          20,478              372                 7            31,516
                                               ----------      ----------      -----------        ----------       -----------
  Net cash provided from (used for)
    operating activities                           19,073          27,268            1,464            (4,681)           43,124

Investing activities:
  Investments in and advances to
    subsidiaries                                   20,891         (29,169)           3,718             4,560                --
  Additions to property, plant and
    equipment                                        (412)           (446)            (869)               --            (1,727)
  Other                                                50             188             (995)               --              (757)
                                               ----------      ----------      -----------        ----------        ----------
  Net cash provided from (used for)
    investing activities                           20,529         (29,427)           1,854             4,560            (2,484)

Financing activities:
  Net repayments under revolving
    credit facility                               (37,200)             --               --                --           (37,200)
  Repayments of long term debt                     (2,850)           (376)             (16)               --            (3,242)
  Dividends paid                                   (1,437)             --               --                --            (1,437)
  Other                                                 5              --               --                --                 5
                                               ----------      ----------      -----------        ----------       -----------
  Net cash used for
    financing activities                          (41,482)           (376)             (16)               --           (41,874)
Effect of exchange rate changes on
    cash                                               --              --             (252)              121              (131)
                                               ----------      ----------      -----------        ----------       -----------
Increase (decrease) in cash and cash
  equivalents                                      (1,880)         (2,535)           3,050                --            (1,365)
Cash and cash equivalents at
  beginning of period                               4,726           3,394            3,192                --            11,312
                                               ----------      ----------      -----------        ----------       -----------
Cash and cash equivalents at end of
  period                                       $    2,846      $      859      $     6,242        $       --       $     9,947
                                               ==========      ==========      ===========        ==========       ===========


                                        19


                                                    OSHKOSH TRUCK CORPORATION
                                        Condensed Consolidating Statements of Cash Flows
                                          For the Three Months Ended December 31, 2000
                                                           (Unaudited)

                                                               Subsidiary      Non-Guarantor
                                                 Company       Guarantors      Subsidiaries      Eliminations      Consolidated
                                                 -------       ----------      ------------      ------------      ------------
                                                                               (In thousands)
Operating activities:
                                                                                                    
  Net income                                   $    8,223      $    2,838      $       346        $   (3,184)      $     8,223
  Non-cash adjustments                              3,321           5,527           (1,053)               --             7,795
  Changes in operating assets and
    liabilities                                   (10,292)          2,439              (10)             (152)           (8,015)
                                               ----------      ----------      -----------        ----------       -----------
  Net cash provided from (used for)
    operating activities                            1,252          10,804             (717)           (3,336)            8,003

Investing activities:
  Acquisition of business, net of
    cash acquired                                      --         (14,423)              --                --           (14,423)
  Investments in and advances to
    subsidiaries                                  (12,167)          7,674            1,157             3,336                --
  Additions to property, plant and
    equipment                                      (3,790)           (454)              --                --            (4,244)
  Other                                               (19)         (2,749)            (240)               --            (3,008)
                                               ----------      ----------      -----------        ----------       -----------
  Net cash provided from (used for)
    investing activities                          (15,976)         (9,952)             917             3,336           (21,675)

Financing activities:
  Net borrowings under revolving
    credit facility                                 8,600              --               --                --             8,600
  Repayment of long term debt                      (2,000)           (209)             (56)               --            (2,265)
  Dividends paid                                   (1,433)             --               --                --            (1,433)
  Other                                                55              --               --                --                55
                                               ----------      ----------      -----------        ----------       -----------
  Net cash provided from (used for)
    financing activities                            5,222            (209)             (56)               --             4,957
                                               ----------      ----------      -----------        ----------       -----------
Increase (decrease) in cash and cash
  equivalents                                      (9,502)            643              144                --            (8,715)
Cash and cash equivalents at
  beginning of period                              13,034             495               40                --            13,569
                                               ----------      ----------      -----------        ----------       -----------
Cash and cash equivalents at end of
  period                                       $    3,532      $    1,138      $       184        $       --       $     4,854
                                               ==========      ==========      ===========        ==========       ===========


                                        20

Item 2. Oshkosh Truck Corporation
Management's Discussion and Analysis of
Consolidated Financial Condition and Results of Operations

FORWARD-LOOKING STATEMENTS

This Management's Discussion and Analysis of Consolidated Financial Condition
and Results of Operations and other sections of this Form 10-Q contain
"forward-looking statements" that Oshkosh Truck Corporation (the "Company" or
"Oshkosh") believes to be within the meaning of the Private Securities
Litigation Reform Act of 1995. All statements other than statements of
historical fact included in this report, including, without limitation,
statements regarding the Company's future financial position, business strategy,
budgets, targets, projected sales, costs, earnings, capital spending and debt
levels, and plans and objectives of management for future operations, including
those under the caption "Fiscal 2002 Outlook," are forward-looking statements.
When used in this Form 10-Q, words such as the Company "may," "will," "expects,"
"intends," "estimates," "anticipates," "believes," "should" or "plans" or the
negative thereof or variations thereon or similar terminology are generally
intended to identify forward-looking statements. These forward-looking
statements are not guarantees of future performance and are subject to risks,
uncertainties, assumptions and other factors, some of which are beyond the
Company's control, that could cause actual results to differ materially from
those expressed or implied by such forward-looking statements. These factors
include the cyclical nature of the Company's commercial and fire and emergency
markets, risks related to reductions in government expenditures, the uncertainty
of government contracts, the challenges of identifying, completing and
integrating future acquisitions, disruptions in the supply of parts or
components from sole source suppliers and subcontractors, competition and risks
associated with international operations and sales, including foreign currency
fluctuations. Additional information concerning factors that could cause actual
results to differ materially from those in the forward-looking statements is
contained from time to time in the Company's SEC filings, including, but not
limited to the Company's Current Report on Form 8-K filed with the SEC on
January 29, 2002. All subsequent written and oral forward-looking statements
attributable to the Company, or persons acting on its behalf, are expressly
qualified in their entirety by these cautionary statements.

All forward-looking statements speak only as of the date the Company files this
Quarterly Report on Form 10-Q with the SEC. The Company has adopted a policy
that if the Company makes a determination that it expects earnings for future
periods for which projections are contained in this Quarterly Report on Form
10-Q to be lower than those projections, then the Company will publicly announce
that fact. The Company's policy also provides that the Company does not intend
to make such a public announcement if the Company makes a determination that it
expects earnings for future periods to be at or above the projections contained
in this Quarterly Report on Form 10-Q. Except as set forth above, the Company
assumes no obligation, and disclaims any obligation, to update information
contained in this Quarterly Report on Form 10-Q. Investors should be aware that
the Company may not update such information until the Company's next quarterly
conference call, if at all.

                                       21

General

The major products manufactured and marketed by each of the Company's business
segments are as follows:

Commercial-- concrete mixer systems, refuse truck bodies, portable concrete
batch plants and truck components sold to commercial ready-mix companies and
commercial and municipal waste haulers in the U. S. and abroad.

Fire and emergency -- commercial and custom fire trucks, aircraft rescue and
firefighting trucks, snow removal trucks, ambulances and other emergency
vehicles primarily sold to fire departments, airports and other governmental
units in the U. S. and abroad.

Defense-- heavy- and medium-payload tactical trucks and supply parts sold to the
U. S. Military and to other militaries around the world.

Impact of September 11, 2001

The Company believes that the effects of the terrorist acts of September 11,
2001 on the Company may include an increase in customer orders for fire and
emergency and defense vehicles and related parts if federal and municipal
governments increase spending on defense and homeland security. Although the
Company has received additional orders for such products as a result of the
September 11 events, such orders to date have not been material and the Company
cannot predict whether such orders will increase or decrease, or the timing of
any potential orders arising from these events. Further, the Company believes
that the impact of September 11 will include global increases in the costs of
insurance for all businesses, including the Company. It is not possible to
estimate the impact of anticipated insurance cost increases at this time.

Results of Operations

Analysis of Consolidated Net Sales

The following table presents net sales by business segment:

                                                    First Quarter Fiscal
                                                    --------------------
                                                      2002         2001
                                                      ----         ----
                                                         (In thousands)
  Net sales to unaffiliated customers:
    Commercial                                    $ 129,429    $ 107,037
    Fire and emergency                               95,866       93,746
    Defense                                         136,575       81,745
    Intersegment eliminations                          (377)          --
                                                  ---------    ---------
      Consolidated                                $ 361,493    $ 282,528
                                                  =========    =========

                                       22

First Quarter 2002 Compared to 2001

Consolidated net sales increased 27.9% to $361.5 million for the first quarter
of fiscal 2002 compared to the first quarter of fiscal 2001. Excluding the
October 2000 acquisition of Medtec Ambulance Corporation ("Medtec") and the July
2001 acquisition of the Geesink Norba Group for all periods, net sales would
have increased 16.6%.

Commercial segment net sales increased 20.9% to $129.4 million for the first
quarter of fiscal 2002 compared to the first quarter of fiscal 2001. Excluding
the effects of the Geesink Norba Group acquisition, commercial sales decreased
6.4%. Concrete placement sales were down 25.0% in 2002 compared to 2001 as the
Company was impacted by the U.S. economic recession. U.S. refuse truck body and
parts sales increased 25.8% and were favorably impacted by sales to a large
commercial, U.S. waste-hauler under a three year contract which commenced in mid
fiscal 2001.

Fire and emergency segment net sales increased 2.3% to $95.9 million for the
first quarter of fiscal 2002 compared to the first quarter of fiscal 2001.
Excluding the effects of the acquisition of Medtec, sales decreased 1.3% for the
quarter due to lower U.S. municipal spending for fire apparatus.

Defense segment net sales increased 67.1% to $136.6 million for the first
quarter of fiscal 2002 compared to the first quarter of fiscal 2001 largely as a
result of full-rate production throughout the quarter on the Company's
requirement to supply medium trucks to the U.S. Marines under the Company's
Medium Tactical Vehicle Replacement ("MTVR") contract and, to a lesser extent,
increased parts sales.

Analysis of Consolidated Operating Income

The following table presents operating income by business segment:

                                        First Quarter Fiscal
                                        --------------------
                                         2002          2001
                                         ----          ----
                                             (In thousands)
Operating income (expense):
  Commercial                          $  7,296      $  6,172
  Fire and emergency                     7,753         7,355
  Defense                                8,042         8,546
  Corporate and other                   (5,312)       (4,289)
                                      --------      --------
    Consolidated operating
      income                          $ 17,779      $ 17,784
                                      ========      ========

First Quarter 2002 Compared to 2001

Reported consolidated operating income was flat in the first quarter of fiscal
2002 compared to the first quarter of fiscal 2001. Assuming elimination of
goodwill amortization beginning October 1, 2000 and excluding the impacts of the
October 2000 acquisition of Medtec and the July 2001 acquisition of the Geesink
Norba Group, consolidated operating

                                       23

income would have decreased 21.3% compared to consolidated operating income for
the first quarter of fiscal 2001.

Commercial segment operating income increased 18.2% to $7.3 million for the
first quarter of fiscal 2002 compared to 2001. Excluding the impact of the July
2001 acquisition of the Geesink Norba Group and assuming the elimination of
amortization of goodwill effective October 1, 2000, commercial segment operating
income would have decreased 23.8% during the quarter compared to the same
quarter in the previous year. First quarter 2002 operating income was lower due
to lower sales of higher-margin concrete placement products, offset in part by
increased volume of lower-margin U.S. refuse products.

Fire and emergency segment operating income increased 5.4% to $7.8 million for
the first quarter of fiscal 2002 compared to the first quarter of fiscal 2001.
Operating income for the first quarter of fiscal 2002 includes the operations of
Medtec for the full three months compared to two months in the prior year
quarter following its acquisition on October 30, 2000. Excluding Medtec and
assuming the elimination of amortization of goodwill effective October 1, 2000,
operating income would have declined 10.5% for the quarter generally as a result
of adverse product mix, a higher-level of sales to larger municipalities at
lower margins and higher health care costs at Kewaunee Fabrications, LLC.

Defense segment operating income decreased 5.9% to $8.0 million for the first
quarter of fiscal 2002 compared to the first quarter of fiscal 2001. Operating
income margins decreased to 5.9% of defense segment sales for the first quarter
of fiscal 2002 compared to 10.5% of defense segment sales for the first quarter
of fiscal 2001. Increased sales of lower-margin MTVRs and increased bid and
proposal costs related to the U.S. Family of Medium Tactical Vehicle program and
various United Kingdom Ministry of Defence programs contributed to this drop in
operating income.

Consolidated selling, general and administrative expenses increased to 8.5% of
net sales for the first quarter of fiscal 2002 compared to 8.0% of net sales for
the first quarter of fiscal 2001. This increase is due to the acquisition of the
Geesink Norba Group, which generally has higher gross margins and higher
selling, general and administrative expenses than the Company's other
businesses.

Corporate and other expenses increased $1.0 million to $5.3 million, or 1.5% of
consolidated net sales, for the first quarter of fiscal 2002, from $4.3 million,
or 1.5% of consolidated net sales, for the first quarter of fiscal 2001.
Increases in corporate expenses generally related to increased variable
compensation and acquisition integration support costs.

Analysis of Non-Operating Income Statement Items

First Quarter of Fiscal 2002 Compared to 2001

Net interest expense increased $1.6 million in the first quarter of fiscal 2002
compared to the first quarter of fiscal 2001. Interest expense on borrowings to
fund the acquisitions of Medtec and the Geesink Norba Group were partially
offset by lower interest rates on variable rate debt.

                                       24

The provision for income taxes in the first quarter of fiscal 2002 included a
$0.9 million, or $0.05 per share, credit related to an audit settlement in
December 2001 of a research and development tax credit claim. The provision for
income taxes in the first quarter of fiscal 2001 includes nondeductible goodwill
amortization of $1.4 million. The effective tax rate for combined federal and
state income taxes for the first quarter of fiscal 2002 was 29.0% compared to
40.4% in the first quarter of fiscal 2001. The Company's effective income tax
rate excluding the impact of the research and development tax credit settlement
and nondeductible goodwill was 36.6% for the first quarter of both fiscal 2002
and 2001.

Equity in earnings of an unconsolidated partnership of $0.5 million in the first
quarter of fiscal 2002 and $0.3 million in the first quarter of fiscal 2001
represents the equity in earnings of the Company's interest in a lease financing
partnership.

Financial Condition

First Quarter of Fiscal 2002

During the quarter, cash decreased by $1.4 million to $9.9 million at
December 31, 2001. Cash provided from operating activities of $43.1 million was
used to fund capital expenditures of $1.7 million, pay dividends of $1.4 million
and reduce short- and long-term debt by $40.4 million.

In the first quarter of fiscal 2002, net cash provided from operating activities
of $43.1 million was substantially higher than the $8.0 million of net cash
provided from operating activities in the first quarter of fiscal 2001. The
$35.1 million increase primarily resulted from substantially higher reductions
of receivables, partially offset by higher income tax payments in the first
quarter of fiscal 2002 compared to the first quarter of fiscal 2001. Receivables
were reduced by $60.5 million in the first quarter of fiscal 2002 compared to a
reduction of $5.0 million in the first quarter of fiscal 2001. In the first
quarter of fiscal 2002, the Company collected certain defense receivables
totaling over $30 million, which the Company had expected in the month of
September 2001. The balance of the change primarily resulted from lower domestic
commercial sales, the collection of certain domestic refuse receivables that
were outstanding at the beginning of the quarter and carried longer payment
terms because a customer was granted longer payment terms in fiscal 2001 as an
accommodation to obtain their business, and a stronger collection focus in the
first quarter of fiscal 2002. Income tax payments increased $15.8 million in the
first quarter of fiscal 2002 compared to the first quarter of fiscal 2001
largely due to a delay in estimated tax payments from the fourth quarter of
fiscal 2001 to the first quarter of fiscal 2002 resulting from a one-time
benefit from recent U.S. tax legislation.

The Company's debt-to-total capital ratio at December 31, 2001 was 47.6%
compared to 50.9% at September 30, 2001.

First Quarter of Fiscal 2001

During the quarter, cash decreased by $8.7 million to $4.9 million at
December 31, 2000. Cash provided from operating activities of $8.0

                                       25

million, borrowings of $8.6 million and $8.7 million in available cash was used
to fund the $14.4 million acquisition of Medtec, capital expenditures of $4.2
million, scheduled term debt reductions of $2.3 million, a $3.0 million increase
in other assets and $1.4 million of dividend payments.

Liquidity and Capital Resources

The Company had $121.3 million of unused availability under the terms of its
revolving credit facility as of December 31, 2001. The Company's primary cash
requirements include working capital, interest and principal payments on
indebtedness, capital expenditures, dividends, and, potentially, future
acquisitions. The primary sources of cash are expected to be cash flow from
operations and borrowings under the Company's senior credit facility.

The senior credit facility requires quarterly principal payments. Based upon
current and anticipated future operations, management believes that capital
resources will be adequate to meet future working capital, debt service and
other capital requirements for fiscal 2002 assuming no acquisitions by the
Company. Debt levels and capital resource requirements beyond fiscal 2002 are
dependent, in part, on the impact of future acquisitions and the outcome of
large defense contract competitions.

The Company's cash flow from operations has fluctuated, and will likely continue
to fluctuate, significantly from quarter to quarter due to changes in working
capital requirements arising principally from seasonal fluctuations in sales and
due to the timing of receipt of individually large progress payments and
performance-based payments from the U.S. Department of Defense ("DoD").

The Company expects that capital expenditures will not exceed $25 million in
fiscal 2002, including estimated capital expenditures associated with recent
acquisitions.

The Company's senior credit facility and senior subordinated notes contain
various restrictions and covenants, including (1) limits on payments of
dividends and repurchases of the Company's stock; (2) requirements that the
Company maintain certain financial ratios at prescribed levels; (3) restrictions
on the ability of the Company to make additional borrowings, or to consolidate,
merge or otherwise fundamentally change the ownership of the Company; and (4)
limitations on investments, dispositions of assets and guarantees of
indebtedness. These restrictions and covenants could limit the Company's ability
to respond to market conditions, to provide for unanticipated capital
investments, to raise additional debt or equity capital, to pay dividends or to
take advantage of business opportunities, including future acquisitions.

Interest rates on borrowings under the Company's senior credit facility are
variable and are equal to the "Base Rate" (which is equal to the higher of a
bank's reference rate and the federal funds rate plus 0.5%) or the "IBOR Rate"
(which is a bank's inter-bank offered rate for U.S. dollars in off-shore
markets) plus a margin of 0.625%, 0.625% and 1.25% for IBOR Rate loans under the
Company's revolving credit facility, Term Loan A and Term Loan B, respectively,
as of December 31, 2001. The margins are subject to

                                       26

adjustment, up or down, based on whether certain financial criteria are met. The
weighted average interest rates on borrowings outstanding at December 31, 2001
were 4.123% on the revolving credit facility and 3.875% and 4.500% for Term
Loans A and B, respectively. The Company presently has no plans to enter into
interest rate swap arrangements to limit exposure to future increases in
interest rates.

Customers and Backlog

Sales to the DoD comprised approximately 37% of the Company's net sales in the
first quarter of fiscal 2002. No other single customer accounted for more than
10% of the Company's net sales for this period. A substantial majority of the
Company's net sales are derived from customer orders prior to commencing
production.

The Company's backlog at December 31, 2001 increased 32.9% to $849.7 million
compared to $639.1 million at December 31, 2000. Commercial segment backlog
increased 1.2% to $134.4 million at December 31, 2001 compared to December 31,
2000. Excluding backlog related to the Geesink Norba Group acquisition,
commercial and total Company backlog would have decreased 27.9% and increased
26.9%, respectively, at December 31, 2001 compared to December 31, 2000. The
commercial segment backlog decline primarily reflects lower orders of concrete
mixers due to the U.S. recession. Fire and emergency segment backlog increased
16.2% to $307.9 million at December 31, 2001 compared to December 31, 2000.
Backlog increased at all fire and emergency businesses, but especially in the
Company's aircraft rescue and firefighting ("ARFF") business as the Company was
awarded a muli-unit bid for ARFF vehicles. The defense segment backlog increased
68.8% to $407.4 million at December 31, 2001 compared to December 31, 2000.
During the quarter the Company recorded $76 million in orders for heavy truck
tank transporters for the U.K. Ministry of Defence. This award resulted from
completion of a multi-year effort and final contract negotiations that were
concluded in December 2001. Also, prior year defense backlog reflected the
planned low-rate of initial production under the MTVR contract. Defense backlog
at December 31, 2001 includes higher, full-rate production requirements called
for and funded under the MTVR multi-year contract. Approximately 13% of the
December 31, 2001 backlog is not expected to be filled in fiscal 2002.

Reported backlog excludes purchase options and announced orders for which
definitive contracts have not been executed. Additionally, backlog excludes
unfunded portions of the DoD long-term family and MTVR contracts. Backlog
information and comparisons thereof as of different dates may not be accurate
indicators of future sales or the ratio of the Company's future sales to the DoD
versus its sales to other customers.

Fiscal 2002 Outlook

The Company believes that fiscal 2002 net sales will approximate $1,625.0
million, up approximately 12.4% from fiscal 2001. By quarter, the Company
expects that consolidated net sales will be approximately $394.0 million in
quarter two, $441.0 million in quarter three and $429.0 million in quarter four
of fiscal 2002.

                                       27

The Company expects that the fire and emergency segment sales will be
essentially flat with prior year at $465.0 million in fiscal 2002. The Pierce
Manufacturing Inc. backlog is relatively strong at December 31, 2001 at 6.3%
over the prior year levels, but the Company expects that municipal spending will
fall later this year.

The Company believes that defense segment net sales will increase to
approximately $555.0 million in fiscal 2002 due to a $156.0 million increase in
MTVR sales in fiscal 2002 compared to fiscal 2001 as the Company operates at
full-rate production under that contract for a full year and higher than
expected parts sales. However, the Company expects its higher margin
international heavy truck sales to decline, resulting in a net defense sales
increase of approximately $132.0 million.

The Company expects that commercial segment sales will increase approximately
8.4% in fiscal 2002 to approximately $607.0 million. The Company estimates that
the Geesink Norba Group will contribute all of the segment's sales increase by
increasing approximately $81.0 million in fiscal 2002. Fiscal 2001 results
included two months of operations of the Geesink Norba Group following its July
25, 2001 acquisition. The Company estimates annual Geesink Norba Group sales to
be $100.0 million. The Company projects concrete placement sales to be down 12%
in dollars in fiscal 2002. The Company projects domestic refuse sales to be up
only 5% in fiscal 2002. The Company estimates strong sales to the three largest
U.S. waste haulers and some market share gains to offset a weakening in capital
spending by most commercial waste haulers and municipal customers.

The Company estimates that its consolidated operating income will approximate
$104.0 million in fiscal 2002, or 6.4% of sales. The Company believes that fire
and emergency segment operating income will approximate $50.0 million in fiscal
2002, or about 10.8% of sales. Defense segment operating income should
approximate $35.0 million, or 6.3% of sales. This assumes no margin improvement
on the MTVR contract from the 3.3% operating income margin reported to date
through the first quarter of fiscal 2002. The Company continues to target higher
margins under the MTVR program. The Company expects commercial segment operating
income to approximate $39.0 million, or 6.4% of sales, for fiscal 2002.

The Company expects corporate expenses to approximate $20.0 million in fiscal
2002, up from $17.0 million for fiscal 2001. This increase largely reflects
higher insurance costs and variable compensation. The Company is also projecting
$26.0 million in net interest costs in fiscal 2002.

The Company believes that earnings per share, after the effects of the
elimination of goodwill and indefinite-lived intangible asset amortization, will
approximate $2.98 per share in fiscal 2002. By quarter, the Company expects
diluted earnings per share to approximate $0.67, $0.86 and $0.94 for the
remaining quarters of fiscal 2002.

The Company believes that potential downsides to its current estimates include
lower concrete placement sales, which could decline by another 35% to 40% from
fiscal 2001 compared to the Company's current estimate of 12%, if the U.S.
economic recession is more severe than assumed. Also, the Company may be unable
to sustain market share gains in refuse product and

                                       28

fire and emergency product sales in fiscal 2002. Potential upsides to the
Company's estimates include potential margin improvements on the MTVR production
contract. A one-percentage point movement in MTVR margins in fiscal 2002 would
approximate $0.17 per share.

The Company estimates that debt will peak at $325.0 million at March 31, 2002
and then decline to $310.0 million at June 30, 2002 and $285.0 million at
September 30, 2002. Despite negative cash flow from operations of approximately
$8.4 million in fiscal 2001, the Company expects to generate sufficient cash
flow from operations in fiscal 2002 to repay approximately $75 million of debt
in fiscal 2002, which is significantly in excess of current maturities of
long-term debt of $11.8 million for fiscal 2002. Fiscal 2001 operating cash flow
was negatively impacted by the ramp-up in production of the multi-year MTVR
contract and by the initial effect of certain domestic refuse sales and related
receivables which were outstanding at the end of fiscal 2001, which carried
longer payment terms as noted above. The Company expects that these factors
should not negatively impact fiscal 2002 cash flow, and further, collection of
receivables is expected to improve cash flow from operations in fiscal 2002. In
addition, the Company has implemented actions intended to reduce inventories in
fiscal 2002. Through December 31, 2001, these initiatives have enabled the
Company to repay $40 million of its $75 million debt reduction target for fiscal
2002. The Company expects capital spending in fiscal 2002 to be no more than
$25.0 million, which includes estimated capital expenditures associated with
recent acquisitions.

The expectations with respect to projected sales, costs, earnings and debt
levels in this "Fiscal 2002 Outlook" are forward-looking statements and are
based in part on certain assumptions made by the Company, some of which are
referred to in, or as part of, the forward-looking statements. These assumptions
include, without limitation, the Company's estimates for concrete placement
activity, housing starts and the U.S. and European economies generally; the
Company's expectations as to when it will receive sales orders and payments; the
Company's ability to achieve cost reductions, including in its fire and
emergency and domestic refuse businesses; the anticipated level of sales and
margins associated with the Family of Heavy Tactical Vehicles contract,
international defense truck sales and full-rate production under the MTVR
program; the Company's estimates for capital expenditures of municipalities for
fire and emergency and refuse products and of commercial waste haulers; the
expected level of sales and operating income of, and success of integration
measures relating to, the Geesink Norba Group; the Company's ability to sustain
market share gains by its fire and emergency and refuse products businesses; the
Company's planned spending on product development and bid and proposal
activities for defense program competitions; anticipated increased defense
spending as a result of the war on terrorism; the Company's estimates for debt
levels and associated interest costs; and that the Company does not complete any
acquisitions. The Company cannot provide any assurance that the assumptions
referred to in the forward-looking statements or otherwise are accurate or will
prove to have been correct. Any assumptions that are inaccurate or do not prove
to be correct could have a material adverse effect on the Company's ability to
achieve the forward-looking statements.

                                       29


Item 3.  Quantitative and Qualitative Disclosure of Market Risk

The Company's quantitative and qualitative disclosures about market risk for
changes in interest rates and foreign exchange risk are incorporated by
reference in Item 7A of the Company's Annual Report on Form 10-K for the year
ended September 30, 2001 and have not materially changed since that report was
filed.


                                       30

                            OSHKOSH TRUCK CORPORATION
                           PART II. OTHER INFORMATION
                                    FORM 10-Q
                                DECEMBER 31, 2001

ITEM 1 LEGAL PROCEEDINGS

      None.

ITEM 6  EXHIBITS AND REPORTS ON FORM 8-K

(a)        Exhibits

      None.

(b)        Reports on Form 8-K

      Current Report on Form 8-K dated November 1, 2001, reporting the
      announcement of the Company's earnings for the fourth quarter and the
      fiscal year ended September 30, 2001.



                                       31

                                   SIGNATURES
                                   ----------

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

                                       OSHKOSH TRUCK CORPORATION

February 14, 2002                      /S/  R. G. Bohn
                                       -----------------------------------------
                                       R. G. Bohn
                                       Chairman, President and
                                       Chief Executive Officer
                                       (Principal Executive Officer)


February 14, 2002                      /S/ C. L. Szews
                                       -----------------------------------------
                                       C. L. Szews
                                       Executive Vice President and
                                       Chief Financial Officer
                                       (Principal Financial Officer)



February 14, 2002                      /S/ T. J. Polnaszek
                                       -----------------------------------------
                                        T. J. Polnaszek
                                       Vice President and Controller
                                       (Principal Accounting Officer)


                                       32