Aaon
AAON
#2448
Rank
$7.43 B
Marketcap
$91.06
Share price
-2.41%
Change (1 day)
-20.60%
Change (1 year)

Aaon - 10-Q quarterly report FY


Text size:
FORM 10-Q


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549



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



For the quarterly period ended June 30, 2005

Commission file number: 0-18953


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


Nevada 87-0448736
------ ----------
(State or other jurisdiction (IRS Employer
of incorporation or organization) Identification No.)


2425 South Yukon, Tulsa, Oklahoma 74107
---------------------------------------
(Address of principal executive offices)
(Zip Code)

(918) 583-2266
--------------
(Registrant's telephone number, including area code)


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 by check mark whether the Registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act).

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

As of August 2, 2005, Registrant had outstanding a total of 12,353,083 shares of
its $.004 par value Common Stock.
PART I

Item 1. Financial Statements.
<TABLE>
AAON, Inc., and Subsidiaries
Consolidated Balance Sheets
(unaudited)
<CAPTION>
June 30, December 31,
2005 2004
--------------------------------------
(in thousands, except for share data)
<S> <C> <C>
Assets
Current assets:
Cash and cash equivalents $ 236 $ 994
Certificate of deposit 2,500 3,000
Accounts receivable, net 27,731 27,121
Inventories, net 23,210 20,868
Prepaid expenses and other 231 478
Deferred tax assets 4,343 3,537
--------------------------------------
Total current assets 58,251 55,998
Property, plant and equipment, net 50,653 49,229
Notes receivable, long-term 75 -
--------------------------------------
Total assets $ 108,979 $ 105,227
======================================

Liabilities and Stockholders' Equity
Current liabilities:
Revolving credit agreement $ 258 $ -
Current maturities of long-term debt 108 108
Accounts payable 11,779 12,882
Accrued liabilities 15,171 15,069
--------------------------------------
Total current liabilities 27,316 28,059

Long-term debt, less current maturities 116 167

Deferred tax liabilities 5,528 5,830

Stockholders' equity:
Preferred stock, $.001 par value, 5,000,000 shares
authorized, no shares issued - -
Common stock, $.004 par value, 50,000,000 shares authorized,
12,314,733 and 12,349,583 issued and outstanding at
June 30, 2005, and December 31, 2004, respectively 49 49
Accumulated other comprehensive income 156 247
Retained earnings 75,814 70,875
--------------------------------------
Total stockholders' equity 76,019 71,171
--------------------------------------
Total liabilities and stockholders' equity $ 108,979 $ 105,227
======================================
</TABLE>

See accompanying notes.

(1)
<TABLE>
AAON, Inc., and Subsidiaries
Consolidated Statements of Income
(unaudited)
<CAPTION>
Three Months Ended Six Months Ended
June 30, 2005 June 30, 2004 June 30, 2005 June 30, 2004
-------------------------------------------------------------------------------------
(in thousands, except share and per share data)
<S> <C> <C> <C> <C>
Net sales $ 45,394 $ 43,019 $ 88,174 $ 80,513

Cost of sales 37,022 36,664 69,752 66,457
---------------- ---------------- ---------------- ----------------
Gross profit 8,372 6,355 18,422 14,056

Selling, general and
administrative expenses 3,863 3,791 8,545 7,758
---------------- ---------------- ---------------- ----------------
Income from operations 4,509 2,564 9,877 6,298

Interest expense (4) (10) (6) (27)

Interest income 11 83 25 164

Other income (expense), net 107 (27) 162 (25)
---------------- ---------------- ---------------- ----------------
Income before income taxes 4,623 2,610 10,058 6,410

Income tax provision 1,498 1,039 3,646 2,502
---------------- ---------------- ---------------- ----------------
Net income $ 3,125 $ 1,571 $ 6,412 $ 3,908
================ ================ ================ ================
Earnings per share:
Basic $ 0.25 $ 0.13 $ 0.52 $ 0.31
================ ================ ================ ================
Diluted $ 0.24 $ 0.12 $ 0.50 $ 0.30
================ ================ ================ ================
Weighted average shares outstanding:
Basic 12,360,071 12,457,309 12,373,381 12,469,747
================ ================ ================ ================
Diluted 12,786,294 12,967,457 12,790,635 12,982,239
================ ================ ================ ================
</TABLE>

See accompanying notes.

(2)
<TABLE>
AAON, Inc., and Subsidiaries
Consolidated Statements of Stockholders' Equity
(unaudited)
<CAPTION>
Accumulated
Other
Common Stock Paid-in Comprehensive Retained
Shares Amount Capital Income Earnings Total
--------------------------------------------------------------------------------------
(in thousands)
--------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Balance at December 31, 2004 12,350 $ 49 $ - $ 247 $ 70,875 $ 71,171
Comprehensive income:
Net income - - - - 3,287 3,287
Foreign currency translation
adjustment - - - (12) - (12)
--------------
Total comprehensive income 3,275
Stock options exercised, including
tax benefits 56 2 457 - - 459
Stock repurchased and retired (30) (1) (457) - (7) (465)
--------------------------------------------------------------------------------------
Balance at March 31, 2005 12,376 $ 50 $ - $ 235 $ 74,155 $ 74,440
Comprehensive income:
Net income - - - - 3,125 3,125
Foreign currency translation
adjustment - - - (79) - (79)
--------------
Total comprehensive income 3,046
Stock options exercised, including
tax benefits 46 2 467 - - 469
Stock repurchased and retired (107) (3) (467) - (1,466) (1,936)
--------------------------------------------------------------------------------------
Balance at June 30, 2005 12,315 $ 49 $ - $ 156 $ 75,814 $ 76,019
======================================================================================
</TABLE>

See accompanying notes.

(3)
<TABLE>
AAON, Inc., and Subsidiaries
Consolidated Statements of Cash Flows
(unaudited)
<CAPTION>
Six Months Six Months
Ended Ended
June 30, 2005 June 30, 2004
--------------------- ---------------------
(in thousands)
<S> <C> <C>
Operating Activities
Net income $ 6,412 $ 3,908
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation 4,019 3,088
Provision for losses on accounts receivable 149 578
Loss on disposition of assets 28 4
Deferred income taxes (1,108) -
Changes in assets and liabilities, net of effects of acquisition:
Accounts receivable (759) (1,561)
Inventories (2,342) (1,862)
Prepaid expenses and other 247 1,891
Accounts payable (1,103) (1,755)
Accrued liabilities 539 711
--------------------- ---------------------
Net cash provided by operating activities 6,082 5,002
--------------------- ---------------------

Investing Activities
Cash paid for acquisition - (1,778)
Proceeds from sale of property, plant and equipment - 13
Proceeds from matured certificate of deposit 3,000 10,000
Investment in certificate of deposit (2,500) (3,500)
Note receivable, long-term (75) -
Capital expenditures (5,471) (8,199)
--------------------- ---------------------
Net cash used in investing activities (5,046) (3,464)
--------------------- ---------------------

Financing Activities
Borrowings under revolving credit agreement 10,971 29,265
Payments under revolving credit agreement (10,713) (34,621)
Payments on long-term debt (51) -
Stock options exercised 491 632
Repurchase of stock (2,401) (2,977)
--------------------- ---------------------
Net cash used in financing activities (1,703) (7,701)
--------------------- ---------------------

Effects of exchange rate of cash (91) (6)
--------------------- ---------------------
Net decrease in cash (758) (6,169)
--------------------- ---------------------
Cash and cash equivalents, beginning of period 994 6,186
--------------------- ---------------------
Cash and cash equivalents, end of period $ 236 $ 17
===================== =====================
</TABLE>

See accompanying notes.

(4)
AAON, Inc., and Subsidiaries
Notes to the Consolidated Financial Statements
June 30, 2005
(Unaudited)

1. BASIS OF PRESENTATION

The financial statements included herein have been prepared by the Company,
without audit, pursuant to the rules and regulations of the Securities and
Exchange Commission (SEC). Certain information and footnote disclosures normally
included in financial statements prepared in accordance with accounting
principles generally accepted in the United States have been condensed or
omitted pursuant to such rules and regulations. The Company believes that the
disclosures made in these financial statements are adequate to make the
information presented not misleading when read in conjunction with the financial
statements and the notes thereto included in the Company's latest audited
financial statements which were included in the Form 10-K Report for the fiscal
year ended December 31, 2004, filed by AAON, Inc. with the SEC. In the opinion
of management, the accompanying financial statements include all normal,
recurring adjustments required for a fair presentation of the results of the
periods presented. Operating results for the six months ended June 30, 2005, are
not necessarily indicative of the results that may be expected for the year
ending December 31, 2005.

Acquisition

On May 4, 2004, the Company (through AAON Canada Inc.) acquired certain assets
and assumed certain liabilities of Air Wise Inc. of Mississauga, Ontario, Canada
for a total cost of $1,778,000. Air Wise is engaged in the engineering,
manufacturing, and sale of custom air-handling units, make-up air units and
packaged rooftop units for commercial and industrial buildings. The acquisition
complements and expands the products the Company presently manufactures and adds
significant additional capabilities for future growth. The purchase was paid for
by cash flow generated from operations. Subsequent to May 4, 2004, AAON Canada
Inc.'s activity is included in the Company's results of operations for the year
ended December 31, 2004.

The Air Wise acquisition purchase price was allocated as of May 4, 2004, as
follows:

U.S.
Dollar
---------------------
(in thousands)

Accounts receivable $ 1,087
Inventory 459
Fixed assets 277
Accrued warranty liability (45)
---------------------
Total purchase price $ 1,778
=====================

The Air Wise acquisition is not material for pro forma disclosure purposes.

On July 29, 2004, the Company (through AAON Properties Inc.) purchased property
in Burlington, Canada, to relocate AAON Canada Inc. The purchase will allow the
Company to enlarge and further expand its production capabilities. The purchase
price totaled $1,100,000.

(5)
Currency

Foreign currency transactions and financial statements are translated in
accordance with Statement of Financial Standards No. 52, Foreign Currency
Translations. The Company uses the U.S. dollar as its functional currency,
except for the Company's Canadian subsidiaries, which use the Canadian dollar.
Adjustments arising from translation of the Canadian subsidiaries' financial
statements are reflected in the Consolidated Statement of Stockholders' Equity.
Transaction gains or losses that arise from exchange rate fluctuations
applicable to transactions are denominated in Canadian currency and are included
in the results of operations as incurred.


2. STOCK COMPENSATION

The Company maintains a stock option plan for key employees, directors and
consultants. The Company accounts for the plan under the recognition and
measurement principles of APB Opinion No. 25, Accounting for Stock Issued to
Employees, and related Interpretations. No stock-based employee compensation
cost is reflected in net income, as all options granted under the plan qualify
for "fixed" plan accounting and had an exercise price equal to the market value
of the underlying common stock on the date of grant. The effect on net income
and earnings per share if the Company had applied the fair value recognition
provisions of SFAS No. 123, Accounting for Stock-Based Compensation, to
stock-based employee compensation is as follows:

<TABLE>
<CAPTION>
Three Months Ended Six Months Ended
June 30, June 30, June 30, June 30,
2005 2004 2005 2004
---------------------------------------------------------------------
(in thousands, except share data)

<S> <C> <C> <C> <C>
Net income as reported $3,125 $1,571 $6,412 $3,908

Deduct compensation expense determined under
fair value method for all awards, net of
related tax effects (105) (170) (188) (327)
-------------- -------------- -------------- --------------
Pro forma net income $3,020 $1,401 $6,224 $3,581
============== ============== ============== ==============
Earnings per share:

Basic, as reported $ 0.25 $ 0.13 $ 0.52 $ 0.31
============== ============== ============== ==============
Basic, pro forma $ 0.24 $ 0.11 $ 0.50 $ 0.29
============== ============== ============== ==============

Diluted, as reported $ 0.24 $ 0.12 $ 0.50 $ 0.30
============== ============== ============== ==============
Diluted, pro forma $ 0.24 $ 0.11 $ 0.49 $ 0.28
============== ============== ============== ==============
</TABLE>


New Accounting Pronouncements

FASB Statement 123 (R) replaces FASB Statement No.123, Accounting for
Stock-Based Compensation, and supersedes APB Opinion No. 25, Accounting for
Stock Issued to Employees. The Statement requires measurement of the cost of
employee services received in exchange for an award of equity instruments based
on the grant-date fair value of the award. The compensation cost will be
recognized over the period of time during which an employee is required to
provide service in exchange for the award, which will be the vesting period. The
Statement applies to all awards granted and any unvested awards at December 31,
2005. SFAS 123 (R) will be effective for interim reporting beginning after
December 31, 2005. The Company has not determined the impact of the adoption of
SFAS 123 (R).

(6)
3.  CASH AND CASH EQUIVALENTS

Cash and cash equivalents consist of bank deposits and highly liquid,
interest-bearing money market funds with initial maturities of three months or
less.


4. CERTIFICATE OF DEPOSIT

At June 30, 2005, the Company had invested in a 30-day certificate of deposit
that bears interest at 2.5% per annum.


5. ACCOUNTS RECEIVABLE

The Company grants credit to its customers and performs ongoing credit
evaluations. The Company generally does not require collateral or charge
interest. The Company establishes an allowance for doubtful accounts based upon
factors surrounding the credit risk of specific customers, historical trends,
economic and market conditions and the age of the receivable. Past due accounts
are generally written off against the allowance for doubtful accounts only after
all collection attempts have been exhausted.

Accounts receivable and the related allowance for doubtful accounts are as
follows:
<TABLE>
<CAPTION>
June 30, December 31,
2005 2004
-------------------------------------------------
(in thousands)
<S> <C> <C>
Accounts receivable $ 28,396 $ 27,838
Less: allowance for doubtful accounts (665) (717)
--------------------- ---------------------
Total, net $ 27,731 $ 27,121
===================== =====================
</TABLE>
<TABLE>
<CAPTION>
Six Months Ended
June 30, June 30,
2005 2004
-------------------------------------------------
(in thousands)
<S> <C> <C>
Allowance for doubtful accounts:
Balance, beginning of period $ 717 $ 1,145
Provision for losses on accounts receivable 149 578
Accounts receivable written off, net of recoveries (201) (859)
--------------------- ---------------------
Balance, end of period $ 665 $ 864
===================== =====================
</TABLE>

(7)
6.  INVENTORIES

Inventories are valued at the lower of cost or market. Cost is determined by the
first-in, first-out (FIFO) method. The Company establishes an allowance for
excess and obsolete inventories based on product line changes, the feasibility
of substituting parts and the need for supply and replacement parts. At June 30,
2005, and December 31, 2004, inventory balances and the related changes in the
allowance for excess and obsolete inventories account are as follows:
<TABLE>
<CAPTION>
June 30, December 31,
2005 2004
---------------------------------------------
(in thousands)
<S> <C> <C>
Raw materials $ 16,555 $ 16,397
Work in process 2,936 2,305
Finished goods 4,769 3,216
------------------- --------------------
24,260 21,918
Less: Inventory reserve (1,050) (1,050)
------------------- --------------------
Total, net $ 23,210 $ 20,868
=================== ====================
</TABLE>


7. ACCRUED LIABILITIES

At June 30, 2005, and December 31, 2004, accrued liabilities were comprised of
the following:
<TABLE>
<CAPTION>
June 30, December 31,
2005 2004
---------------------------------------------
(in thousands)
<S> <C> <C>
Warranty $ 6,503 $ 6,301
Commissions 5,898 5,921
Payroll 1,038 1,115
Workers' compensation 456 457
Medical self-insurance 925 933
Other 351 342
------------------- --------------------
Total $ 15,171 $ 15,069
=================== ====================
</TABLE>

(8)
8.  WARRANTIES

A provision is made for the estimated cost of warranty obligations at the time
the related products are sold based upon the warranty period, historical trends,
new products and any known identifiable warranty issues.

Changes in the Company's warranty liability during the three months and six
months ended June 30, 2005, and 2004, are as follows:
<TABLE>
<CAPTION>
Three Months Ended Six Months Ended
June 30, 2005 June 30, 2004 June 30, 2005 June 30, 2004
----------------------------------------------------------------------
(in thousands)

<S> <C> <C> <C> <C>
Balance, beginning of period $ 6,791 $ 6,151 $ 6,301 $ 6,020

Warranties accrued during the period 447 1,096 1,558 2,075
Warranties settled during the period (735) (890) (1,356) (1,738)
--------------- ------------- ------------- --------------
Balance, end of period $ 6,503 $ 6,357 $ 6,503 $ 6,357
=============== ============= ============= ==============
</TABLE>

9. REVOLVING CREDIT AGREEMENT

The Company's $15,150,000 unsecured bank line of credit bears interest payable
monthly at prime rate less .5% or LIBOR plus 1.60% (4.73% at June 30, 2005) at
the election of the Company with a maturity date of July 30, 2005. On July 30,
2005, the Company renewed the line of credit with a new maturity date of July
30, 2006. The credit agreement requires that the Company maintain a certain
financial ratio and prohibits the declaration and payment of dividends. At June
30, 2005, the Company was in compliance with its financial ratio covenants. At
June 30, 2005, the Company had $258,000 on the bank line of credit and as of
December 31, 2004, the Company had no borrowings under the revolving credit
agreement. In addition, the Company has a $600,000 Letter of Credit expiring
December 31, 2005. The Company had $14,292,000 available on its credit agreement
at June 30, 2005.

(9)
10.  EARNINGS PER SHARE

The following table sets forth the computation of basic and diluted earnings per
share:
<TABLE>
<CAPTION>
Three Months Ended Six Months Ended
June 30, 2005 June 30, 2004 June 30, 2005 June 30, 2004
-----------------------------------------------------------------------------
(in thousands, except share and per share data)
<S> <C> <C> <C> <C>
Numerator:
Net income $ 3,125 $ 1,571 $ 6,412 $ 3,908

Denominator:
Denominator for basic earnings per share -
Weighted average shares 12,360,071 12,457,309 12,373,381 12,469,747
Effect of dilutive employee stock options 426,223 510,148 417,254 512,492
---------------- ---------------- ---------------- ----------------
Denominator for diluted earnings per share -
Weighted average shares 12,786,294 12,967,457 12,790,635 12,982,239
================ ================ ================ ================
Basic earnings per share $ 0.25 $ 0.13 $ 0.52 $ 0.31
================ ================ ================ ================
Diluted earnings per share $ 0.24 $ 0.12 $ 0.50 $ 0.30
================ ================ ================ ================

Anti-dilutive shares 99,250
================
Weighted average exercise price $ 19.03
================
</TABLE>

11. STOCK REPURCHASE

On October 17, 2002, the Company initiated a stock buyback program to repurchase
up to 10% (1,325,000 shares) of its outstanding stock. Through December 31,
2004, the Company had repurchased 1,078,064 shares for an aggregate price of
$18,889,535 or an average price of $17.52 per share. Through June 30, 2005, the
Company repurchased 1,216,164 shares for an aggregate price of $21,291,448 or an
average price of $17.51 per share.


12. CONTINGENCIES

The Company is subject to claims and legal actions that arise in the ordinary
course of business. Management believes that the ultimate liability, if any,
will not have a material effect on the Company's results of operations or
financial position.

(10)
Item 2.   Management's Discussion and Analysis of Financial Condition and
Results of Operations.

AAON engineers, manufactures and markets air-conditioning and heating equipment
consisting of standardized and custom rooftop units, chillers, air-handling
units, make-up units, heat recovery units, condensing units and coils.

AAON sells its products to property owners and contractors through a network of
manufacturers' representatives and its internal sales force. Demand for the
Company's products is influenced by national and regional economic and
demographic factors. The commercial and industrial new construction market is
subject to cyclical fluctuations in that it is generally tied to housing starts,
but has a lag factor of 6-18 months. Housing starts, in turn, are affected by
such factors as interest rates, the state of the economy, population growth and
the relative age of the population. When new construction is down, the Company
emphasizes the replacement market.

The principal components of cost of goods sold are labor, raw materials,
component costs, factory overhead, freight out and engineering expense. The
principal raw materials used in AAON's manufacturing processes are steel, copper
and aluminum. The major component costs include compressors, electric motors and
electronic controls.

Selling, general, and administrative costs include the Company's internal sales
force, warranty costs, profit sharing and administrative expense. Warranty
expense is estimated based on historical trends and other factors. The Company's
warranty on its products is: for parts only, the earlier of one year from the
date of first use or 14 months from date of shipment; compressors (if
applicable), an additional four years; on gas-fired heat exchangers (if
applicable), 15 years; and on stainless steel heat exchangers (if applicable),
25 years.

On May 4, 2004, AAON Canada Inc., an Ontario corporation organized as a
wholly-owned subsidiary of AAON, Inc., purchased certain assets of Air Wise
Inc., of Mississauga, Ontario, Canada, which engineers, manufactures and sells
custom air-handling units, make-up air units and packaged rooftop units for
commercial and industrial buildings. The purchase price was $1,778,000, and was
financed out of cash flow from operations. The Company's results of operations
include the results of the acquisition from May 4, 2004 forward.

On July 29, 2004, AAON Properties Inc., an Ontario corporation organized as a
wholly-owned subsidiary of AAON, Inc., purchased property in Burlington,
Ontario, Canada to relocate AAON Canada Inc. The facilities consist of an 82,000
square foot building (71,000 sq. ft. of manufacturing/warehouse space and 11,000
sq. ft. of office space) located at 279 Sumach Drive on a 5.6 acres tract of
land.

The office facilities of AAON, Inc. consist of a 337,000 square foot building
(322,000 sq. ft. of manufacturing/warehouse space and 15,000 sq. ft. of office
space) located at 2425 S. Yukon Avenue, Tulsa, Oklahoma (the "original
facility"), and a 563,000 square foot manufacturing/warehouse building and a
22,000 square foot office building (the "expansion facility") located across the
street from the original facility at 2440 S. Yukon Avenue. The Company utilizes
39% of the expansion facility and the remaining 61% is leased to a third party.
The operations of AAON Coil Products, Inc., are conducted in a plant/office
building at 203-207 Gum Springs Road in Longview, Texas, containing 226,000
square feet (219,000 sq. ft. of manufacturing/warehouse and 7,000 sq. ft. of
office space). In April 2004, AAON Coil Products purchased a 13-acre tract of
land for future expansion.

(11)
Set forth below is unaudited income statement information with respect to the
Company for the periods ended, June 30, 2005, and 2004:
<TABLE>
<CAPTION>
Three Months Ended Six Months Ended
June 30, 2005 June 30, 2004 June 30, 2005 June 30, 2004
----------------------------------------------------------------------------
(In thousands)
<S> <C> <C> <C> <C>
Net sales $ 45,394 $ 43,019 $ 88,174 $ 80,513

Cost of sales 37,022 36,664 69,752 66,457
---------------- ------------------ ---------------- ---------------
Gross profit 8,372 6,355 18,422 14,056

Selling, general and administrative
expenses 3,863 3,791 8,545 7,758
---------------- ------------------ ---------------- ---------------
Income from operations 4,509 2,564 9,877 6,298

Interest expense (4) (10) (6) (27)
Interest income 11 83 25 164
Other income (expense), net 107 (27) 162 (25)
---------------- ------------------ ---------------- ---------------

Income before income taxes 4,623 2,610 10,058 6,410
Income tax provision 1,498 1,039 3,646 2,502
---------------- ------------------ ---------------- ---------------
Net income $ 3,125 $ 1,571 $ 6,412 $ 3,908
================ ================== ================ ===============
</TABLE>


Results of Operations

Net sales increased $2,375,000 (5.5%) to $45,394,000 from $43,019,000 for the
three months ended June 30, 2005, and $7,661,000 (9.5%) to $88,174,000 from
$80,513,000 for the six months ended June 30, 2005, compared to the same periods
in 2004. Increased sales were attributable to both volume and price increases
and $3,700,000 of sales of AAON-Canada for the six months ended June 30, 2005.

Gross profit increased $2,017,000 (31.7%) to $8,372,000 from $6,355,000 for the
three months ended June 30, 2005, and increased $4,366,000 (31.1%) from
$14,056,000 to $18,422,000 for the six months ended June 30, 2005, compared to
the same periods in 2004. Gross margins were 18.4% compared to 14.8% for the
three months ended June 30, 2005 and June 30, 2004, and were 20.9% compared to
17.5% for the six months ended June 30, 2005, respectively. The increases in
margins and earnings were primarily due to the increased volume, price increases
and improved production efficiencies. The increase in margins was attained while
costs for raw materials continued to increase.

Steel, copper and aluminum are high volume materials used in the manufacturing
of the Company's products, which are obtained from domestic suppliers. The
Company also purchases from other domestic manufacturers certain components,
including compressors, electric motors and electrical controls used in its
products. The suppliers of these components are significantly affected by the
rising raw material costs as steel, copper and aluminum are used in the
manufacturing of their products. The Company is also experiencing price
increases from component part suppliers. The Company attempts to limit the
impact of price increases on these materials by entering into cancelable fixed
price contracts with its major suppliers for periods of 6-12 months.

(12)
Selling, general and administrative expenses increased $72,000 (1.9%) to
$3,863,000 from $3,791,000 for the three months ended June 30, 2005, and
$787,000 (10.1%) from $7,758,000 to $8,545,000 for the six months ended June 30,
2005, compared to the same periods in 2004, primarily due to information
technology and computer related expenses and professional fees.

Financial Condition and Liquidity

Accounts receivable increased $610,000 from $27,121,000 at December 31, 2004, to
$27,731,000 at June 30, 2005, due to the increase in sales.

Inventories increased $2,342,000 to $23,210,000 at June 30, 2005, compared to
$20,868,000 at December 31, 2004, due to procurement of raw material and
purchased parts required to accommodate increased sales and to manufacture units
that had extended shipping dates.

Accounts payable and accrued liabilities decreased $1,561,000 to $26,390,000 at
June 30, 2005, compared to $27,951,000 at December 31, 2004, primarily due to
timing of payment to vendors and cash payments for income taxes.

The Company generated $6,082,000 and $5,002,000 cash from operating activities
during the six months ended June 30, 2005, and June 30, 2004, respectively. The
increase in 2005 primarily related to an increase in net income. The increase in
net income resulted from increased sales volume, price increases and improved
production efficiencies.

Cash flows used in investing activities were $5,046,000 for the six months ended
June 30, 2005, and $3,464,000 for the six months ended June 30, 2004. Cash flows
used in investing activities in 2005 were primarily related to capital
expenditures for additions of machinery and equipment. Cash used in investing
activities in 2004 were primarily related to capital expenditures for additions
of machinery and equipment, the Company's sheet metal facility at the Tulsa
plant, land purchased in Longview, Texas for future expansion, and the Canada
acquisition. All capital expenditures were financed out of cash generated from
operations.

Cash flows used in financing activities were $1,703,000 and $7,701,000 during
the six months ended June 30, 2005, and June 30, 2004, respectively. The cash
used in financing activities in 2005 was primarily related to repurchase of
Company stock and net borrowings under the revolving credit agreement. The cash
used in 2004 was primarily related to the repurchase of Company stock and net
payments under the revolving credit agreement. The Company's revolving credit
agreement provides for maximum borrowings of $15,150,000. Interest on borrowings
is payable monthly at the Wall Street Journal prime rate less .5% or LIBOR plus
1.6%, at the election of the Company. Borrowings under the revolving credit
agreement at June 30, 2005, were $258,000. There were no borrowings under the
revolving credit agreement at June 30, 2004. In addition, the Company has a
$600,000 letter of credit that expires December 31, 2005. The credit agreement
requires that the Company maintain a certain financial ratio and prohibits the
declaration of cash dividends. At June 30, 2005, the Company was in compliance
with its financial ratio covenants.

Management believes the Company's bank revolving credit agreement (or comparable
financing), and projected cash flows from operations will provide the necessary
liquidity and capital resources to the Company for the foreseeable future. The
Company's belief that it will have the necessary liquidity and capital resources
is based upon its knowledge of the HVAC industry and its place in that industry,
its ability to limit the growth of its business if necessary, and its
relationship with its existing bank lender. For information concerning the
Company's revolving credit agreement at June 30, 2005, see Note 9 to the
financial statements included in this report.

(13)
Critical Accounting Policies

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosures of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Because these estimates and assumptions require significant
judgment, future actual results could differ from those estimates and could have
a significant impact on the Company's results of operations, financial position
and cash flows. The Company reevaluates its estimates and assumptions on a
monthly basis.

The following accounting policies may involve a higher degree of estimation or
assumption:

Allowance for Doubtful Accounts - The Company establishes an allowance for
doubtful accounts based upon factors surrounding the credit risk of specific
customers, historical trends in collections and write-offs, current customer
status, the age of the receivable, economic conditions and other information.
Aged receivables are reviewed on a monthly basis to determine if the reserve is
adequate and adjusted accordingly at that time.

Inventory Reserves - The Company establishes a reserve for inventories based on
the change in inventory requirements due to product line changes, the
feasibility of using obsolete parts for upgraded part substitutions, the
required parts needed for part supply sales, replacement parts and for estimated
shrinkage.

Warranty - A provision is made for estimated warranty costs at the time the
product is shipped and revenue is recognized. The warranty period is: for parts
only, the earlier of one year from the date of first use or 14 months from date
of shipment; compressors (if applicable), an additional four years; on gas-fired
heat exchangers (if applicable), 15 years; and on stainless steel heat
exchangers (if applicable), 25 years. Warranty expense is estimated based on the
Company's warranty period, historical warranty trends and associated costs, and
any known identifiable warranty issue. Due to the absence of warranty history on
new products, an additional provision may be made for such products.

Historically, reserves have been within management's expectations.

Stock Compensation - The Company has elected to follow Accounting Principles
Board Opinion No. 25 ("APB 25"), Accounting for Stock Issued to Employees and
related interpretations in accounting for stock options. Under "fixed plan"
accounting in APB 25, because the exercise price of the Company's options equals
the market price of the underlying stock on the date of grant, no compensation
expense is recognized. The Company has adopted pro forma disclosures of SFAS
123.


New Accounting Pronouncements

FASB Statement 123 (R) replaces FASB Statement No.123, Accounting for
Stock-Based Compensation, and supersedes APB Opinion No. 25, Accounting for
Stock Issued to Employees. The Statement requires measurement of the cost of
employee services received in exchange for an award of equity instruments based
on the grant-date fair value of the award. The compensation cost will be
recognized over the period of time during which an employee is required to
provide service in exchange for the award, which will be the vesting period. The
Statement applies to all awards granted and any unvested awards at December 31,
2005. SFAS 123 (R) will be effective for interim reporting beginning after
December 31, 2005. The Company has not determined the impact of the adoption of
SFAS 123 (R).

(14)
Forward-Looking Statements

This Report includes "forward-looking statements" within the meaning of
the Private Securities Litigation Reform Act of 1995. Words such as "expects",
"anticipates", "intends", "plans", "believes", "seeks", "estimates", "will", and
variations of such words and similar expressions are intended to identify such
forward-looking statements. These statements are not guarantees of future
performance and involve certain risks, uncertainties and assumptions, which are
difficult to predict. Therefore, actual outcomes and results may differ
materially from what is expressed or forecasted in such forward-looking
statements. Readers are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of the date on which they are
made. The Company undertakes no obligations to update publicly any
forward-looking statements, whether as a result of new information, future
events or otherwise. Important factors that could cause results to differ
materially from those in the forward-looking statements include (1) the timing
and extent of changes in raw material and component prices, (2) the effects of
fluctuations in the commercial/industrial new construction market, (3) the
timing and extent of changes in interest rates, as well as other competitive
factors during the year, and (4) general economic, market or business
conditions.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

The Company is subject to interest rate risk on its revolving credit agreement
which bears variable interest based upon a prime or LIBOR rate. The Company's
outstanding balance as of June 30, 2005, was $258,000.

Foreign sales accounted for only 2% of the Company's sales in 2004 and 4% of
sales for the six months ended June 30, 2005, and the Company accepts payment
for such sales in U.S. and Canadian dollars; therefore, the Company believes it
is not exposed to significant foreign currency exchange rate risk on these
sales. Foreign currency transactions and financial statements are translated in
accordance with Statement of Financial Standards No. 52, Foreign Currency
Translation. The Company uses the U.S. dollar as its functional currency, except
for the Company's Canadian subsidiaries, which use the Canadian dollar.
Adjustments arising from translation of the Canadian subsidiaries' financial
statements are reflected in Consolidated Statements of Stockholders' Equity.
Transaction gains or losses that arise from exchange rate fluctuations
applicable to transactions are denominated in Canadian currency and are included
in the results of operations as incurred.

Important raw materials purchased by the Company are steel, copper and aluminum,
which are subject to price fluctuations. The Company attempts to limit the
impact of price increases on these materials by entering cancelable fixed price
contracts with its major suppliers for periods of 6 -12 months. However, in 2004
cost increases in basic commodities, such as steel, copper and aluminum, were
unprecedented in magnitude and severely impacted profit margins. In many
instances, due to significant price increases in 2004, the supplier refused to
supply materials at the originally negotiated six month or one year purchase
order price.

The Company does not utilize derivative financial instruments to hedge its
interest rate or raw materials price risks.


Item 4. Controls and Procedures.

Evaluation of disclosure controls and procedures.

At the end of the period covered by this Quarterly Report on Form 10-Q, the
Company's management, under the supervision and with the participation of the
Company's Chief Executive Officer and Chief Financial Officer, has evaluated the
effectiveness of the design and operation of the Company's disclosure controls
and procedures. Based on that evaluation, the Company's Chief Executive Officer
and Chief Financial Officer believe that:

o The Company's disclosure controls and procedures are designed to
ensure that information required to be disclosed by the Company in the
reports it files under the Securities Exchange Act of 1934 is
recorded, processed, summarized and reported within the time periods
specified in the SEC's rules and forms; and

(15)
o    The Company's  disclosure  controls and  procedures  operate such that
important information flows to appropriate collection and disclosure
points in a timely manner and are effective to ensure that such
information is accumulated and communicated to the Company's
management, and made known to the Company's Chief Executive Officer
and Chief Financial Officer, particularly during the period when this
Quarterly Report was prepared, as appropriate to allow timely
decisions regarding the required disclosure.

As of December 31, 2004, the Company reported two material weaknesses of which
one has been corrected and the other that existed in information technology is
currently in the process of correction. However, the Company's Chief Executive
Officer and Chief Financial Officer concluded that the Company's disclosure
controls and procedures as of June 30, 2005, are ineffective because of the
material weaknesses that existed in information technology general controls that
impaired the reliability of AAON's manufacturing and inventory processing,
application processing functions and automated controls. These weaknesses, in
turn, undermined the reliability of user controls over manufacturing processing,
which were dependent upon the integrity of computer-generated reports. The
specific factors giving rise to these material weaknesses include a)
deficiencies in the authorization, development, testing and movement of changes
to AAON's inventory and manufacturing applications and b) significant functional
complexity of the inventory and manufacturing applications that create user
dependence upon application-based controls to prevent or detect errors,
omissions and irregularities in processing.


Changes in internal controls.

As of June 30, 2005, the Company has corrected one of the material weaknesses
disclosed in its Form 10-K for the year ended December 31, 2004, regarding the
Company's design of internal control over financial reporting with respect to
the preparation of certain adjustments recorded by management related to the
valuation of inventory and the capitalization of certain purchase price
variances and absorption of manufacturing overhead.

The Company is currently in the process of correcting the other material
weaknesses regarding the Company's design of internal controls to develop
controls over production program changes that will assure that only authorized
changes to production programs have been properly designed, tested and moved
into production. While management believes a material weakness still exists for
the reasons set forth above, nothing has come to management's attention that
would cause them to believe a material error exists in the financial statements.
No other changes in the Company's internal control over financial reporting
identified in connection with the evaluation required by Exchange Act Rule
13a-15(d) or 15d-15 (d) have come to management's attention that have materially
affected the Company's internal control over financial reporting.

(16)
PART II - OTHER INFORMATION


Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Purchases of Equity Securities by the Company.

On September, 17, 2002, the Company initiated a stock buyback program to
repurchase up to 10% (1,325,000 shares) of its outstanding stock. Through June
30, 2005, the Company had acquired 1,216,164 shares of its stock pursuant to its
current buyback program.

Repurchases during the second quarter of 2005 were as follows:
<TABLE>
<CAPTION>

ISSUER PURCHASES OF EQUITY SECURITIES
------------------ ------------- ------------ ----------------- ---------------------
(d) Maximum
(c) Total Number Number (or
of Shares (or Approximate Dollar
(a)Total (b) Units) Purchased Value) of Shares (or
Number of Average as Part of Units) that May Yet
Period Shares (or Price Paid Publicly Be Purchased Under
Units) Per Share Announced Plans the Plans or
Purchased (or Unit) or Programs Programs
------------------ ------------- ------------ ----------------- ---------------------
<S> <C> <C> <C> <C>
Month #1
April 1-30, 18,200 $17.87 18,200 198,336
2005
------------------ ------------- ------------ ----------------- ---------------------
Month #2
May 1-31, 61,700 $17.84 61,700 136,636
2005
------------------ ------------- ------------ ----------------- ---------------------
Month #3
June 1-30, 27,800 $18.37 27,800 108,836
2005
------------------ ------------- ------------ ----------------- ---------------------
Total 107,700 $18.03 107,700
------------------ ------------- ------------ ----------------- ---------------------
</TABLE>


Item 4. Submission of Matters to a Vote of Security Holders.

At the Company's Annual Meeting of Stockholders held on May 24, 2005, Anthony
Pantaleoni and Jack E. Short were reelected as directors for three-year terms by
votes of 11,486,098 and 11,507,269 shares, respectively, "For"; 142,015 and
120,844 shares, respectively, "Against"; and 154,578 and 154,578, respectively,
"Withheld Authority". Other directors whose terms of office continued after the
meeting are: Norman H. Asbjornson, John B. Johnson, Jr. and Charles C.
Stephenson, Jr., whose terms end in 2006, and Thomas E. Naugle and Jerry E. Ryan
whose terms end in 2007. William A. Bowen retired as a director of the Board
effective May 24, 2005.

(17)
Item 6.  Exhibits.

(a) Exhibits

(i) Exhibit 31.1 Section 302 Certification of CEO
(ii) Exhibit 31.2 Section 302 Certification of CFO
(iii) Exhibit 32.1 Section 1350 Certification of CEO
(iv) Exhibit 32.2 Section 1350 Certification



SIGNATURES

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


AAON, INC.



Dated: August 2, 2005 By: /s/ Norman H. Asbjornson
----------------------------------
Norman H. Asbjornson
President/CEO



Dated: August 2, 2005 By: /s/ Kathy I. Sheffield
----------------------------------
Kathy I. Sheffield
Treasurer

(18)