Release Details

Universal Forest Products, Inc. Reports a 31% Increase in Net Sales for 1st Quarter 2004; Posts a 20% Increase in Diluted Earnings Per Share

April 12, 2004

GRAND RAPIDS, Mich., April 12 /PRNewswire-FirstCall/ -- Universal Forest Products, Inc. (Nasdaq: UFPI) today announced a strong first quarter for the period ended March 27, 2004. The quarter was marked by net sales of $465.7 million, up 30.9% over net sales of $355.6 million for the first quarter of 2003. The Company also posted diluted earnings per share of $0.30, up 20.0% over diluted earnings per share of $0.25 reported for the same period last year.

"It was a powerful quarter; our core business saw the best February and March in the history of our Company," said William G. Currie, CEO and vice chairman. "Our team of nearly 9,000 employees again demonstrated the dedication and commitment that make this Company so successful. The housing market also remained strong and we picked up market share in each of our markets, which helped to fuel our growth."

In particular, Universal had robust performance in the site-built market, which saw a sales increase of 49.1% over the same period last year, and in the industrial market, which posted a 45.3% increase in sales for the first quarter. Overall, the Company's unit sales increased 13% in the first quarter, which was at the high end of its targeted range. The remaining increase in sales was attributable to higher lumber prices.

By market, Universal posted first quarter sales of:

* $178.9 million D-I-Y/retail, up 14.5% over last year;
* $114.8 million in site-built construction, an increase of 49.1% over last year;
* $77.0 million in manufactured housing, a 35.0% increase over 2003; and
* $95.0 million in industrial/other, up 45.3% over last year.

The Company's earnings reflect disappointing results of a joint venture framing operation in the Southwest.

"We were tremendously pleased with what we were able to accomplish in our core business during the first quarter," Currie said. "Despite the challenges we faced in our joint venture framing operation and the financial impact it had on our first quarter, we were able to grow earnings by more than 20%.

OUTLOOK

The Company anticipates continued growth in its business in 2004 and reaffirms its targets for both unit sales and diluted earnings per share growth of 10% to 14% for the year.

Universal Forest Products will conduct a conference call to discuss information included in this news release and related matters at 11:00 a.m. EDT on Tuesday, April 13, 2004. The conference call will be hosted by William G. Currie and will be available for analysts and institutional investors domestically at (888) 243-0814 or internationally at (703) 925-2401. Use conference call ID #434266. The conference call will be available simultaneously, and in its entirety, to all interested investors and news media through a webcast at www.ufpi.com .

Universal Forest Products markets, manufactures, and engineers wood and wood-alternative products for D-I-Y retail home centers, structural lumber products for the manufactured housing industry, engineered wood components for the site-built construction market and specialty wood packaging for various industries. Among the Company's newest and fastest-growing ventures are framing and installation services for the site-built and retail sectors. In conjunction with its customers, Universal uses its engineering and manufacturing expertise, coupled with highly skilled employees, to design and construct buildings and decks. For information about Universal Forest Products on the Internet, please visit the Company's web site at www.ufpi.com, or call 888-Buy-UFPI.

Included in this report are certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements are based on the beliefs of the Company's management as well as on assumptions made by and information currently available to the Company at the time such statements were made. Actual results could differ materially from those included in such forward-looking statements. Investors are cautioned that all forward-looking statements involve risks and uncertainty. Among the factors that could cause actual results to differ materially are the following: Adverse lumber market trends, competitive activity, negative economic trends, government regulations, and weather. These risk factors and additional information are included in the Company's reports on Form 10K and 10Q on file with the Securities and Exchange Commission.


                             HIGHLIGHTS TO FOLLOW


               CONSOLIDATED STATEMENTS OF EARNINGS (UNAUDITED)
                          FOR THE THREE MONTHS ENDED
                               MARCH 2004/2003

                                                     Quarter Period
    (In thousands, except per share data)    2004               2003


    NET SALES                             $465,665     100%  $355,619     100%

    COST OF GOODS SOLD                     409,304   87.90    303,815   85.43

    GROSS PROFIT                            56,361   12.10     51,804   14.57


    SELLING, GENERAL AND
     ADMINISTRATIVE EXPENSES                43,929    9.43     40,188   11.30

    EARNINGS FROM OPERATIONS                12,432    2.67     11,616    3.27

    INTEREST EXPENSE                         3,542    0.76      3,787    1.06
    INTEREST REVENUE                           (83)  -0.02        (47)  -0.01
    GAIN ON SALE OF OPERATIONS                (369)  -0.08          -    0.00
                                             3,090    0.66      3,740    1.05
    EARNINGS BEFORE INCOME TAXES
     AND MINORITY INTEREST                   9,342    2.01      7,876    2.21

    INCOME TAXES (1)                         3,644    0.78      2,791    0.78


    EARNINGS BEFORE MINORITY INTEREST        5,698    1.22      5,085    1.43

    MINORITY INTEREST                         (131)  -0.03       (585)  -0.16

    NET EARNINGS                            $5,567    1.20     $4,500    1.27



    EARNINGS PER SHARE - BASIC               $0.31              $0.25

    EARNINGS PER SHARE - DILUTED             $0.30              $0.25



    WEIGHTED AVERAGE SHARES
     OUTSTANDING                            17,961             17,729

    WEIGHTED AVERAGE SHARES
     OUTSTANDING WITH COMMON
     STOCK EQUIVALENTS                      18,709             18,252



                                                    Year to Date
    (In thousands, except per share data)    2004               2003


    NET SALES                             $465,665     100%  $355,619     100%

    COST OF GOODS SOLD                     409,304   87.90    303,815   85.43

    GROSS PROFIT                            56,361   12.10     51,804   14.57


    SELLING, GENERAL AND
     ADMINISTRATIVE EXPENSES                43,929    9.43     40,188   11.30

    EARNINGS FROM OPERATIONS                12,432    2.67     11,616    3.27

    INTEREST EXPENSE                         3,542    0.76      3,787    1.06
    INTEREST REVENUE                           (83)  -0.02        (47)  -0.01
    GAIN ON SALE OF OPERATIONS                (369)  -0.08          -    0.00
                                             3,090    0.66      3,740    1.05
    EARNINGS BEFORE INCOME TAXES
     AND MINORITY INTEREST                   9,342    2.01      7,876    2.21

    INCOME TAXES (1)                         3,644    0.78      2,791    0.78


    EARNINGS BEFORE MINORITY INTEREST        5,698    1.22      5,085    1.43

    MINORITY INTEREST                         (131)  -0.03       (585)  -0.16

    NET EARNINGS                            $5,567    1.20     $4,500    1.27



    EARNINGS PER SHARE - BASIC               $0.31              $0.25

    EARNINGS PER SHARE - DILUTED             $0.30              $0.25



    WEIGHTED AVERAGE SHARES
     OUTSTANDING                            17,961             17,729

    WEIGHTED AVERAGE SHARES
     OUTSTANDING WITH COMMON
     STOCK EQUIVALENTS                      18,709             18,252



    SUPPLEMENTAL SALES DATA
                                                    Quarter Period
    Market Classification                      2004     %        2003     %
    Do-It-Yourself/Retail                  $178,884    38%   $156,220    44%
    Site-Built Construction                 114,843    25%     77,016    22%
    Manufactured Housing                     76,975    17%     57,033    16%
    Industrial and Other                     94,963    20%     65,350    18%
    Total                                  $465,665   100%   $355,619   100%


                                                 Year to Date
    Market Classification                      2004    %         2003    %
    Do-It-Yourself/Retail                  $178,884    38%   $156,220    44%
    Site-Built Construction                 114,843    25%     77,016    22%
    Manufactured Housing                     76,975    17%     57,033    16%
    Industrial and Other                     94,963    20%     65,350    18%
    Total                                  $465,665   100%   $355,619   100%

    NOTES:

(1) Includes approximately $460 thousand of income taxes related to the sale of the Nascor interest and plant presented separately above.



                   CONSOLIDATED BALANCE SHEETS (UNAUDITED)
                               MARCH 2004/2003

    (In thousands)

    ASSETS                2004      2003  LIABILITIES AND
                                           SHAREHOLDERS'
                                           EQUITY               2004      2003

    CURRENT ASSETS                        CURRENT LIABILITIES
      Cash and cash
       equivalents     $22,052   $11,506    Notes payable        $ -    $1,701
      Restricted cash
       equivalents                 1,383    Accounts payable and
      Accounts                               accrued
       receivable      206,508   149,327     liabilities     165,978   110,730
      Inventories      219,204   196,228    Current portion
                                             of long-term
      Other current                          debt and
       assets            4,452     7,851     capital leases    6,010     6,611

    TOTAL CURRENT                         TOTAL CURRENT
     ASSETS            452,216   366,295   LIABILITIES       171,988   119,042

    OTHER ASSETS         8,189     6,608  LONG-TERM DEBT AND CAPITAL
    INTANGIBLE ASSETS  128,839   131,742   LEASES, less
                                           current portion   285,682   297,020
                                          OTHER LIABILITIES   31,158    26,752
    PROPERTY, PLANT
     AND EQUIPMENT,                       SHAREHOLDERS'
     NET               211,533   207,121   EQUITY            311,949   268,952


                                          TOTAL LIABILITIES AND
    TOTAL ASSETS      $800,777  $711,766  SHAREHOLDERS'
                                          EQUITY            $800,777  $711,766


              CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                          FOR THE THREE MONTHS ENDED
                               MARCH 2004/2003

    (In thousands)                                     2004              2003

    CASH FLOWS FROM OPERATING ACTIVITIES:
    Net earnings                                     $5,567            $4,500
    Adjustments to reconcile net earnings
     to net cash from operating activities:
          Depreciation                                6,672             5,949
          Amortization of intangibles                   471               322
          Deferred income taxes                          20              (405)
          Loss on sale of Nascor interest               193                 -
          (Gain) Loss on sale or
           impairment of property, plant
           and equipment                               (603)               86
          Changes in:
            Accounts receivable                     (70,883)          (44,110)
            Proceeds from sale and
             servicing of accounts
             receivable                              (2,245)                -
            Inventories                             (48,711)          (30,222)
            Accounts payable                         37,850            14,497
            Accrued liabilities and other             1,315            (3,504)
              NET CASH FROM OPERATING
               ACTIVITIES                           (70,354)          (52,887)

    CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchases of property, plant, and
     equipment                                       (7,295)           (9,809)
    Acquisitions, net of cash received               (5,360)                -
    Proceeds from sale of Nascor interest             4,679                 -
    Proceeds from sale of property, plant
     and equipment                                      551               144
    Other                                               367                44
              NET CASH FROM INVESTING
               ACTIVITIES                            (7,058)           (9,621)

    CASH FLOWS FROM FINANCING ACTIVITIES:
    Net borrowings under revolving credit
     facilities and notes payable                    81,516            61,752
    Repayment of long-term debt                         (58)              (22)
    Proceeds from issuance of common stock              857               730
    Distributions to minority shareholder              (125)             (273)
    Repurchase of common stock                         (116)           (1,627)
    Other                                               (40)                -
              NET CASH FROM FINANCING
               ACTIVITIES                            82,034            60,560


    NET CHANGE IN CASH AND CASH
     EQUIVALENTS                                      4,622            (1,948)

    CASH AND CASH EQUIVALENTS, BEGINNING
     OF PERIOD                                       17,430            13,454

    CASH AND CASH EQUIVALENTS, END OF
     PERIOD                                         $22,052           $11,506

SOURCE Universal Forest Products, Inc.

CONTACT: AT THE COMPANY: Lynn Afendoulis, Director of Public Affairs of Universal Forest Products, Inc., +1-616-364-6161; or FLEISHMAN HILLARD: Jeremy Skule, Vice President, +1-212-453-2245