10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

Form 10-Q

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

for the quarterly period ended May 31, 2012 May 31, 2012

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

for the transition period from             to             

Commission File No. 1-13146

THE GREENBRIER COMPANIES, INC.

(Exact name of registrant as specified in its charter)

Oregon	93-0816972
(State of Incorporation)	(I.R.S. Employer Identification No.)
One Centerpointe Drive, Suite 200, Lake Oswego, OR	97035
(Address of principal executive offices)	(Zip Code)

(503) 684-7000

(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 has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulations S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨

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

Large accelerated filer	¨	Accelerated filer	x
Non-accelerated filer	¨	Smaller reporting company	¨

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

The number of shares of the registrant’s common stock, without par value, outstanding on June 26, 2012 was 27,149,194 shares.

THE GREENBRIER COMPANIES, INC.

Forward-Looking Statements

From time to time, The Greenbrier Companies, Inc. and its subsidiaries (Greenbrier or the Company) or their representatives have made or may make 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, including, without limitation, statements as to expectations, beliefs and strategies regarding the future. Such forward-looking statements may be included in, but not limited to, press releases, oral statements made with the approval of an authorized executive officer or in various filings made by us with the Securities and Exchange Commission, including this filing on Form 10-Q. These statements involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. These forward-looking statements rely on a number of assumptions concerning future events and include statements relating to:

• availability of financing sources and borrowing base for working capital, other business development activities, capital spending and leased railcars for syndication (sale of railcars with lease attached);

• ability to renew, maintain or obtain sufficient credit facilities and financial guarantees on acceptable terms;

• ability to utilize beneficial tax strategies;

• ability to grow our businesses;

• ability to obtain sales contracts which provide adequate protection against increased costs of materials and components;

• ability to obtain adequate insurance coverage at acceptable rates;

• ability to obtain adequate certification and licensing of products; and

• short- and long-term revenue and earnings effects of the above items.

The following factors, among others, could cause actual results or outcomes to differ materially from the forward-looking statements:

• fluctuations in demand for newly manufactured railcars or marine barges;

• fluctuations in demand for wheel services, refurbishment and parts;

• delays in receipt of orders, risks that contracts may be canceled during their term or not renewed and that customers may not purchase the amount of products or services under the contracts as anticipated;

• ability to maintain sufficient availability of credit facilities and to maintain compliance with or to obtain appropriate amendments to covenants under various credit agreements;

• domestic and global economic conditions including such matters as embargoes or quotas;

• U.S., Mexican and other global political or security conditions including such matters as terrorism, war, civil disruption and crime;

• growth or reduction in the surface transportation industry;

• ability to maintain good relationships with third party labor providers or collective bargaining units;

• steel and specialty component price fluctuations and availability, scrap surcharges, steel scrap prices and other commodity price fluctuations and availability and their impact on product demand and margin;

• delay or failure of acquired businesses, assets, start-up operations, or new products or services to compete successfully;

• changes in product mix and the mix of revenue levels among reporting segments;

• labor disputes, energy shortages or operating difficulties that might disrupt operations or the flow of cargo;

• production difficulties and product delivery delays as a result of, among other matters, inefficiencies associated with the start-up of production lines or increased production rates, addition of new railcar types, changing technologies or non-performance of alliance partners, subcontractors or suppliers;

• ability to renew or replace expiring customer contracts on satisfactory terms;

• ability to obtain and execute suitable contracts for leased railcars for syndication;

• lower than anticipated lease renewal rates, earnings on utilization based leases or residual values for leased equipment;

• discovery of defects in railcars resulting in increased warranty costs or litigation;

2

THE GREENBRIER COMPANIES, INC.

• resolution or outcome of pending or future litigation and investigations;

• natural disasters or severe weather patterns that may affect either us, our suppliers or our customers;

• loss of business from, or a decline in the financial condition of, any of the principal customers that represent a significant portion of our total revenues;

• competitive factors, including introduction of competitive products, new entrants into certain of our markets, price pressures, limited customer base, and competitiveness of our manufacturing facilities and products;

• industry overcapacity and our manufacturing capacity utilization;

• decreases or write-downs in carrying value of inventory, goodwill, intangibles or other assets due to impairment;

• severance or other costs or charges associated with lay-offs, shutdowns, or reducing the size and scope of operations;

• changes in future maintenance or warranty requirements;

• ability to adjust to the cyclical nature of the industries in which we operate;

• changes in interest rates and financial impacts from interest rates;

• ability and cost to maintain and renew operating permits;

• actions by various regulatory agencies;

• changes in fuel and/or energy prices;

• risks associated with our intellectual property rights or those of third parties, including infringement, maintenance, protection, validity, enforcement and continued use of such rights;

• expansion of warranty and product support terms beyond those which have traditionally prevailed in the rail supply industry;

• availability of a trained work force and availability and/or price of essential raw materials, specialties or components, including steel castings, to permit manufacture of units on order;

• failure to successfully integrate acquired businesses;

• discovery of previously unknown liabilities associated with acquired businesses;

• failure of or delay in implementing and using new software or other technologies;

• ability to replace maturing lease and management services revenue and earnings with revenue and earnings from new commercial transactions, including new railcar leases, additions to the lease fleet and new management services contracts;

• credit limitations upon our ability to maintain effective hedging programs; and

• financial impacts from currency fluctuations and currency hedging activities in our worldwide operations.

Any forward-looking statements should be considered in light of these factors. Words such as “anticipates,” “believes,” “forecast,” “potential,” “goal,” “contemplates,” “expects,” “intends,” “plans,” “projects,” “hopes,” “seeks,” “estimates,” “could,” “would,” “will,” “may,” “can,” “designed to,” “foreseeable future” and similar expressions identify forward-looking statements. These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties that could cause actual results to differ materially from the results contemplated by the forward-looking statements. Many of the important factors that will determine these results and values are beyond our ability to control or predict. You are cautioned not to put undue reliance on any forward-looking statements. Except as otherwise required by law, we do not assume any obligation to update any forward-looking statements.

All references to years refer to the fiscal years ended August 31^st unless otherwise noted.

3

THE GREENBRIER COMPANIES, INC.

PART I. FINANCIAL INFORMATION

Item 1. Condensed Financial Statements

Consolidated Balance Sheets

(In thousands, unaudited)

	May 31, 2012			August 31, 2011
Assets
Cash and cash equivalents	$	44,915		$	50,222
Restricted cash		6,089			2,113
Accounts receivable, net		172,086			188,443
Inventories		346,122			323,512
Leased railcars for syndication		66,776			30,690
Equipment on operating leases, net		334,872			321,141
Property, plant and equipment, net		172,729			161,200
Goodwill		137,066			137,066
Intangibles and other assets, net		84,693			87,268
	$	1,365,348		$	1,301,655
Liabilities and Equity
Revolving notes	$	71,430		$	90,339
Accounts payable and accrued liabilities		323,977			316,536
Deferred income taxes		88,514			83,839
Deferred revenue		17,872			5,900
Notes payable		428,028			429,140
Commitments and contingencies (Note 12)
Equity:
Greenbrier
Preferred stock – without par value; 25,000 shares authorized; none outstanding		—			—
Common stock – without par value; 50,000 shares authorized; 27,149 and 25,186 shares outstanding at May 31, 2012 and August 31, 2011		—			—
Additional paid-in capital		251,309			242,286
Retained earnings		178,485			127,182
Accumulated other comprehensive loss		(11,633	)		(7,895	)
Total equity Greenbrier		418,161			361,573
Noncontrolling interest		17,366			14,328
Total equity		435,527			375,901
	$	1,365,348		$	1,301,655

The accompanying notes are an integral part of these financial statements

4

THE GREENBRIER COMPANIES, INC.

Consolidated Statements of Operations

(In thousands, except per share amounts, unaudited)

	Three Months Ended May 31,						Nine Months Ended May 31,
	2012			2011			2012			2011
Revenue
Manufacturing	$	364,930		$	173,487		$	947,792		$	415,548
Wheel Services, Refurbishment & Parts		125,145			126,317			362,788			333,600
Leasing & Services		17,722			17,476			53,601			51,406
		507,797			317,280			1,364,181			800,554
Cost of revenue
Manufacturing		325,424			158,674			852,464			385,974
Wheel Services, Refurbishment & Parts		111,610			111,202			324,055			299,026
Leasing & Services		8,825			9,254			27,783			27,099
		445,859			279,130			1,204,302			712,099
Margin		61,938			38,150			159,879			88,455
Selling and administrative		28,784			22,580			76,998			58,212
Gain on disposition of equipment		(2,585	)		(1,678	)		(8,897	)		(6,148	)
Earnings from operations		35,739			17,248			91,778			36,391
Other costs
Interest and foreign exchange		6,560			9,807			18,574			30,646
Loss on extinguishment of debt		—			10,007			—			10,007
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates		29,179			(2,566	)		73,204			(4,262	)
Income tax benefit (expense)		(8,655	)		301			(21,798	)		812
Earnings (loss) before earnings (loss) from unconsolidated affiliates		20,524			(2,265	)		51,406			(3,450	)
Earnings (loss) from unconsolidated affiliates		201			(539	)		(99	)		(1,700	)
Net earnings (loss)		20,725			(2,804	)		51,307			(5,150	)
Net earnings attributable to noncontrolling interest		(1,608	)		(510	)		(4	)		(1,019	)
Net earnings (loss) attributable to Greenbrier	$	19,117		$	(3,314	)	$	51,303		$	(6,169	)
Basic earnings (loss) per common share	$	0.71		$	(0.14	)	$	1.94		$	(0.27	)
Diluted earnings (loss) per common share	$	0.61		$	(0.14	)	$	1.65		$	(0.27	)
Weighted average common shares:
Basic		26,981			24,127			26,378			22,893
Diluted		33,862			24,127			33,640			22,893

The accompanying notes are an integral part of these financial statements

5

THE GREENBRIER COMPANIES, INC.

Consolidated Statements of Equity and Comprehensive Income (Loss)

(In thousands, except per share amounts, unaudited)

	Attributable to Greenbrier
	Common Stock Shares		Additional Paid-in Capital			Retained Earnings		Accumulated Other Comprehensive Income (Loss)			Total Attributable to Greenbrier			Attributable to Noncontrolling Interest			Total Equity
Balance September 1, 2011		25,186	$	242,286		$	127,182	$	(7,895	)	$	361,573		$	14,328		$	375,901
Net earnings		—		—			51,303		—			51,303			4			51,307
Translation adjustment		—		—			—		(5,912	)		(5,912	)		(172	)		(6,084	)
Reclassification of derivative financial instruments recognized in net earnings (net of tax effect)		—		—			—		(4,168	)		(4,168	)		—			(4,168	)
Unrealized gain on derivative financial instruments (net of tax effect)		—		—			—		6,342			6,342			—			6,342
Comprehensive income (loss)												47,565			(168	)		47,397
Investment by joint venture partner		—		—			—		—			—			410			410
Noncontrolling interest adjustments		—		—			—		—			—			2,796			2,796
Restricted stock awards (net of cancellations)		467		9,364			—		—			9,364			—			9,364
Unamortized restricted stock		—		(9,364	)		—		—			(9,364	)		—			(9,364	)
Restricted stock amortization		—		6,353			—		—			6,353			—			6,353
Warrants exercised		1,496		—			—		—			—			—			—
Excess tax benefit from restricted stock awards		—		2,670			—		—			2,670			—			2,670
Balance May 31, 2012		27,149	$	251,309		$	178,485	$	(11,633	)	$	418,161		$	17,366		$	435,527

	Attributable to Greenbrier
	Common Stock Shares		Additional Paid-in Capital			Retained Earnings			Accumulated Other Comprehensive Income (Loss)			Total Attributable to Greenbrier			Attributable to Noncontrolling Interest		Total Equity
Balance September 1, 2010		21,875	$	172,426		$	120,716		$	(7,204	)	$	285,938		$	11,469	$	297,407
Net earnings (loss)		—		—			(6,169	)		—			(6,169	)		1,019		(5,150	)
Translation adjustment		—		—			—			3,521			3,521			—		3,521
Reclassification of derivative financial instruments recognized in net loss (net of tax effect)		—		—			—			(215	)		(215	)		—		(215	)
Unrealized gain on derivative financial instruments (net of tax effect)		—		—			—			634			634			—		634
Comprehensive loss													(2,229	)		1,019		(1,210	)
Noncontrolling interest adjustments		—		—			—			—			—			31		31
Net proceeds from equity offering		3,000		62,760			—			—			62,760			—		62,760
Restricted stock awards (net of cancellations)		278		6,593			—			—			6,593			—		6,593
Unamortized restricted stock		—		(6,593	)		—			—			(6,593	)		—		(6,593	)
Restricted stock amortization		—		4,961			—			—			4,961			—		4,961
Stock options exercised		6		26			—			—			26			—		26
Balance May 31, 2011		25,159	$	240,173		$	114,547		$	(3,264	)	$	351,546		$	12,519	$	363,975

The accompanying notes are an integral part of these financial statements

6

THE GREENBRIER COMPANIES, INC.

Consolidated Statements of Cash Flows

(In thousands, unaudited)

	Nine Months Ended May 31,
	2012			2011
Cash flows from operating activities
Net income (loss)	$	51,307		$	(5,150	)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Deferred income taxes		4,801			(5,276	)
Depreciation and amortization		30,603			28,174
Gain on sales of leased equipment		(8,897	)		(2,901	)
Accretion of debt discount		2,416			5,446
Stock based compensation expense		6,724			4,961
Loss on extinguishment of debt (non-cash portion)		—			2,868
Other		3,586			91
Decrease (increase) in assets:
Accounts receivable		10,429			(51,427	)
Inventories		(26,748	)		(83,293	)
Leased railcars for syndication		(43,561	)		(48,465	)
Other		(1,419	)		5,834
Increase (decrease) in liabilities:
Accounts payable and accrued liabilities		12,401			77,273
Deferred revenue		11,991			(5,442	)
Net cash provided by (used in) operating activities		53,633			(77,307	)
Cash flows from investing activities
Proceeds from sales of equipment		33,253			14,179
Investment in and advances to unconsolidated affiliates		(544	)		(979	)
Decrease (increase) in restricted cash		(3,976	)		308
Capital expenditures		(72,117	)		(59,689	)
Other		35			52
Net cash used in investing activities		(43,349	)		(46,129	)
Cash flows from financing activities
Net change in revolving notes with maturities of 90 days or less		(49,114	)		3,694
Proceeds from revolving notes with maturities longer than 90 days		56,644			13,373
Repayments of revolving notes with maturities longer than 90 days		(23,573	)		(6,194	)
Proceeds from issuance of notes payable		2,500			231,250
Debt issuance costs		—			(7,857	)
Repayments of notes payable		(6,028	)		(238,569	)
Gross proceeds from equity offering		—			63,180
Excess tax benefit from restricted stock awards		2,670			—
Investment by joint venture partner		410			—
Expenses from equity offering		—			(420	)
Other		—			26
Net cash provided by (used in) financing activities		(16,491	)		58,483
Effect of exchange rate changes		900			391
Decrease in cash and cash equivalents		(5,307	)		(64,562	)
Cash and cash equivalents
Beginning of period		50,222			98,864
End of period	$	44,915		$	34,302
Cash paid during the period for
Interest	$	10,817		$	25,850
Income taxes, net	$	4,013		$	866

The accompanying notes are an integral part of these financial statements

7

THE GREENBRIER COMPANIES, INC.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

Note 1 – Interim Financial Statements

The Condensed Consolidated Financial Statements of The Greenbrier Companies, Inc. and Subsidiaries (Greenbrier or the Company) as of May 31, 2012, for the three and nine months ended May 31, 2012 and 2011 have been prepared without audit and reflect all adjustments (consisting of normal recurring accruals) which, in the opinion of management, are necessary for a fair presentation of the financial position and operating results and cash flows for the periods indicated. The results of operations for the three and nine months ended May 31, 2012 are not necessarily indicative of the results to be expected for the entire year ending August 31, 2012.

Certain notes and other information have been condensed or omitted from the interim financial statements presented in this Quarterly Report on Form 10-Q. Therefore, these financial statements should be read in conjunction with the Consolidated Financial Statements contained in the Company’s 2011 Annual Report on Form 10-K.

Management Estimates – The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires judgment on the part of management to arrive at estimates and assumptions on matters that are inherently uncertain. These estimates may affect the amount of assets, liabilities, revenue and expenses reported in the financial statements and accompanying notes and disclosure of contingent assets and liabilities within the financial statements. Estimates and assumptions are periodically evaluated and may be adjusted in future periods. Actual results could differ from those estimates.

Prospective Accounting Changes – In June 2011, an accounting standard update was issued regarding the presentation of other comprehensive income in the financial statements. The standard eliminated the option of presenting other comprehensive income as part of the statement of changes in equity and instead requires the Company to present other comprehensive income as either a single statement of comprehensive income combined with net income or as two separate but continuous statements. This amendment will be effective for the Company as of September 1, 2012. The Company currently reports other comprehensive income in the Consolidated Statement of Equity and Comprehensive Income (Loss) and will be required to change the presentation of comprehensive income to be in compliance with the new standard.

In September 2011, an accounting standard update was issued regarding the annual goodwill impairment testing. This amendment is intended to reduce the cost and complexity of the annual goodwill impairment test by providing entities an option to perform a qualitative assessment to determine whether further impairment testing is necessary. This amendment will be effective for the Company as of September 1, 2012. However, early adoption is permitted if an entity’s financial statements for the most recent annual or interim period have not yet been issued. This amendment impacts testing steps only, and therefore adoption will not have an effect on the Company’s Consolidated Financial Statements. The Company performs a goodwill impairment test annually during the third quarter. Goodwill was tested during the quarter and the Company concluded that goodwill was not impaired. Goodwill is also tested more frequently if changes in circumstances or the occurrence of events indicates that a potential impairment exists.

8

THE GREENBRIER COMPANIES, INC.

Note 2 – Inventories

Inventories are valued at the lower of cost (first-in, first-out) or market. Work-in-process includes material, labor and overhead. The following table summarizes the Company’s inventory balance:

(In thousands)	May 31, 2012			August 31, 2011
Manufacturing supplies and raw materials	$	263,281		$	231,798
Work-in-process		57,447			78,709
Finished goods		30,187			17,455
Excess and obsolete adjustment		(4,793	)		(4,450	)
	$	346,122		$	323,512

Note 3 – Intangibles and Other Assets, net

Intangible assets that are determined to have finite lives are amortized over their useful lives. Intangible assets with indefinite useful lives are not amortized and are periodically evaluated for impairment.

The following table summarizes the Company’s identifiable intangible and other assets balance:

(In thousands)	May 31, 2012			August 31, 2011
Intangible assets subject to amortization:
Customer relationships	$	66,825		$	66,825
Accumulated amortization		(20,960	)		(17,854	)
Other intangibles		4,808			5,185
Accumulated amortization		(3,629	)		(3,475	)
		47,044			50,681
Intangible assets not subject to amortization		912			912
Prepaid and other assets		10,260			8,692
Debt issuance costs, net		10,822			12,516
Nonqualified savings plan investments		6,700			6,326
Investment in unconsolidated affiliates		8,266			5,769
Contract placement fee		610			2,259
Investment in direct finance leases		79			113
Total intangible and other assets	$	84,693		$	87,268

Amortization expense for the three and nine months ended May 31, 2012 was $1.1 million and $3.4 million and for the three and nine months ended May 31, 2011 was $1.2 million and $3.6 million. Amortization expense for the years ending August 31, 2012, 2013, 2014, 2015 and 2016 is expected to be $4.6 million, $4.4 million, $4.3 million, $4.3 million and $4.3 million.

9

THE GREENBRIER COMPANIES, INC.

Note 4 – Revolving Notes

Senior secured credit facilities, consisting of three components, aggregated to $357.0 million as of May 31, 2012.

As of May 31, 2012 a $290.0 million revolving line of credit secured by substantially all the Company’s assets in the U.S. not otherwise pledged as security for term loans, maturing June 2016, was available to provide working capital and interim financing of equipment, principally for the U.S. and Mexican operations. Advances under this facility bear interest at variable rates that depend on the type of borrowing and the defined ratio of debt to total capitalization. Available borrowings under the credit facility are generally based on defined levels of inventory, receivables, property, plant and equipment and leased equipment, as well as total debt to consolidated capitalization and fixed charges coverage ratios.

As of May 31, 2012, lines of credit totaling $17.0 million secured by certain of the Company’s European assets, with various variable rates, were available for working capital needs of the European manufacturing operation. European credit facilities are continually being renewed. Currently these European credit facilities have maturities that range from December 2012 through June 2013.

As of May 31, 2012 the Company’s Mexican joint venture had two lines of credit totaling $50.0 million. The first line of credit provides up to $20.0 million and is secured by certain of the joint venture’s accounts receivable and inventory. Advances under this facility bear interest at LIBOR plus 2.5% and are due 180 days after the date of borrowing. The outstanding advances as of May 31, 2012 have maturities that range from June 2012 to November 2012. The Mexican joint venture will be able to draw against this facility through July 2012. The second line of credit provides up to $30.0 million and is guaranteed by each of the joint venture partners, including the Company. Advances under this facility bear interest at LIBOR plus 2.0% and are due 180 days after the date of borrowing. The outstanding advances as of May 31, 2012 mature in July 2012. The Mexican joint venture will be able to draw against this facility through February 2015.

As of May 31, 2012 outstanding borrowings under the senior secured credit facilities consisted of $6.6 million in letters of credit and $10.0 million in revolving notes outstanding under the North American credit facility, $13.2 million outstanding under the European credit facilities and $48.2 million outstanding under the Mexican joint venture credit facilities.

Note 5 – Accounts Payable and Accrued Liabilities

(In thousands)	May 31, 2012		August 31, 2011
Trade payables and other accrued liabilities	$	259,407	$	267,683
Accrued payroll and related liabilities		32,559		26,757
Accrued maintenance		10,732		10,865
Accrued warranty		10,447		8,645
Other		10,832		2,586
	$	323,977	$	316,536

10

THE GREENBRIER COMPANIES, INC.

Note 6 – Warranty Accruals

Warranty costs are estimated and charged to operations to cover a defined warranty period. The estimated warranty cost is based on the history of warranty claims for each particular product type. For new product types without a warranty history, preliminary estimates are based on historical information for similar product types. The warranty accruals, included in Accounts payable and accrued liabilities on the Consolidated Balance Sheets, are reviewed periodically and updated based on warranty trends and expirations of warranty periods.

Warranty accrual activity:

	Three Months Ended May 31,						Nine Months Ended May 31,
(In thousands)	2012			2011			2012			2011
Balance at beginning of period	$	9,297		$	6,381		$	8,645		$	6,304
Charged to cost of revenue		1,848			1,080			3,243			1,731
Payments		(525	)		(449	)		(1,194	)		(1,050	)
Currency translation effect		(173	)		15			(247	)		42
Balance at end of period	$	10,447		$	7,027		$	10,447		$	7,027

Note 7 – Accumulated Other Comprehensive Loss

Accumulated other comprehensive loss, net of tax effect as appropriate, consisted of the following:

(In thousands)	Unrealized Income (Loss) on Derivative Financial Instruments			Pension Adjustment			Foreign Currency Translation Adjustment			Accumulated Other Comprehensive Loss
Balance, August 31, 2011	$	(5,789	)	$	(195	)	$	(1,911	)	$	(7,895	)
Year to date activity		2,174			—			(5,912	)		(3,738	)
Balance, May 31, 2012	$	(3,615	)	$	(195	)	$	(7,823	)	$	(11,633	)

11

THE GREENBRIER COMPANIES, INC.

Note 8 – Earnings (Loss) Per Share

The shares used in the computation of the Company’s basic and diluted earnings (loss) per common share are reconciled as follows:

	Three Months Ended May  31,				Nine Months Ended May  31,
(In thousands)	2012		2011		2012		2011
Weighted average basic common shares outstanding (1)		26,981		24,127		26,378		22,893
Dilutive effect of employee stock options (2)		—		—		—		—
Dilutive effect of warrants (3)		836		—		1,217		—
Dilutive effect of convertible notes (4)		6,045		—		6,045		—
Weighted average diluted common shares outstanding		33,862		24,127		33,640		22,893

(1) Restricted stock grants are treated as outstanding when issued and are included in weighted average basic common shares outstanding when the Company is in a net earnings position. Shares outstanding exclude 0.8 million shares of unvested restricted stock for the three and nine months ended May 31, 2011 due to a net loss.

(2) There were no options outstanding for the three and nine months ended May 31, 2012. The dilutive effect of options was excluded from the share calculation for the three and nine months ended May 31, 2011 due to a net loss.

(3) The dilutive effect of warrants to purchase 3.4 million shares was excluded from the share calculation for the three and nine months ended May 31, 2011 due to a net loss.

(4) The dilutive effect of the 2018 Convertible notes are included as they were considered dilutive under the “if converted” method as further discussed below. The dilutive effect of the 2026 Convertible notes was excluded from the share calculations as the stock price for each period presented was less than the initial conversion price of $48.05 and therefore considered anti-dilutive.

Dilutive EPS for the three and nine months ended May 31, 2012 was calculated using the more dilutive of two approaches. The first approach includes the dilutive effect of outstanding warrants and shares underlying the 2026 Convertible notes in the share count using the treasury stock method. The second approach supplements the first by including the “if converted” effect of the 2018 Convertible notes issued in March 2011. Under the “if converted method” debt issuance and interest costs, both net of tax, associated with the convertible notes are added back to net earnings and the share count is increased by the 6,045 shares underlying the convertible notes. The 2026 Convertible notes would only be included in the calculation of both approaches if the current stock price is greater than the initial conversion price of $48.05 using the treasury stock method.

	Three Months Ended May 31, 2012			Nine Months Ended May 31, 2012
Net earnings attributable to Greenbrier	$	19,117		$	51,303
Add back:
Interest and debt issuance costs on the 2018 Convertible notes, net of tax		1,416			4,262
Earnings before interest and debt issuance costs on convertible notes	$	20,533		$	55,565
Weighted average diluted common shares outstanding		33,862			33,640
Diluted earnings per share	$	0.61	(1)	$	1.65	(1)

(1) Diluted earnings per share was calculated as follows:

Earnings before interest and debt issuance costs on convertible notes

Weighted average diluted common shares outstanding

12

THE GREENBRIER COMPANIES, INC.

Note 9 – Stock Based Compensation

The value of stock awarded under restricted stock grants is amortized as compensation expense over the vesting period, which is generally between one to five years. For the three and nine months ended May 31, 2012, $3.2 million and $6.7 million in compensation expense was recorded for restricted stock grants. For the three and nine months ended May 31, 2011, $2.4 million and $5.0 million in compensation expense was recorded for restricted stock grants.

Note 10 – Derivative Instruments

Foreign operations give rise to market risks from changes in foreign currency exchange rates. Foreign currency forward exchange contracts with established financial institutions are utilized to hedge a portion of that risk. Interest rate swap agreements are utilized to reduce the impact of changes in interest rates on certain debt. The Company’s foreign currency forward exchange contracts and interest rate swap agreements are designated as cash flow hedges, and therefore the effective portion of unrealized gains and losses are recorded in accumulated other comprehensive loss.

At May 31, 2012 exchange rates, forward exchange contracts for the purchase of Polish Zloty and the sale of Euro aggregated $81.1 million. Adjusting the foreign currency exchange contracts to the fair value of the cash flow hedges at May 31, 2012 resulted in an unrealized pre-tax loss of $2.0 million that was recorded in accumulated other comprehensive loss. The fair value of the contracts is included in Accounts payable and accrued liabilities when there is a loss, or Accounts receivable when there is a gain, on the Consolidated Balance Sheets. As the contracts mature at various dates through December 2013, any such gain or loss remaining will be recognized in manufacturing revenue along with the related transactions. In the event that the underlying sales transaction does not occur or does not occur in the period designated at the inception of the hedge, the amount classified in accumulated other comprehensive loss would be reclassified to the current year’s results of operations in Interest and foreign exchange.

At May 31, 2012, an interest rate swap agreement had a notional amount of $43.3 million and matures March 2014. The fair value of this cash flow hedge at May 31, 2012 resulted in an unrealized pre-tax loss of $3.1 million. The loss is included in Accumulated other comprehensive loss and the fair value of the contract is included in Accounts payable and accrued liabilities on the Consolidated Balance Sheet. As interest expense on the underlying debt is recognized, amounts corresponding to the interest rate swap are reclassified from accumulated other comprehensive loss and charged or credited to interest expense. At May 31, 2012 interest rates, approximately $1.2 million would be reclassified to interest expense in the next 12 months.

Fair Values of Derivative Instruments

(In thousands)	Asset Derivatives					Liability Derivatives
	Balance sheet location	May 31, 2012		August 31, 2011		Balance sheet location	May 31, 2012		August 31, 2011
		Fair Value		Fair Value			Fair Value		Fair Value
Derivatives designated as hedging instruments
Foreign forward exchange contracts	Accounts receivable	$	222	$	—	Accounts payable and accrued liabilities	$	2,090	$	2,848
Interest rate swap contracts	Other assets		—		—	Accounts payable and accrued liabilities		3,149		4,386
		$	222	$	—		$	5,239	$	7,234
Derivatives not designated as hedging instruments
Foreign forward exchange contracts	Accounts receivable	$	64	$	—	Accounts payable and accrued liabilities	$	282	$	525

13

THE GREENBRIER COMPANIES, INC.

The Effect of Derivative Instruments on the Statement of Operations

Derivatives in cash flow hedging relationships	Location of loss recognized in income on derivative	Loss recognized in income on derivative nine months ended
		May 31, 2012			May 31, 2011
Foreign forward exchange contract	Interest and foreign exchange	$	(144	)	$	(39	)

Derivatives in cash flow hedging relationships	Gain (loss) recognized in OCI on derivatives (effective portion) nine months ended					Location of gain (loss) reclassified from accumulated OCI into income	Gain (loss) reclassified from accumulated OCI into income (effective portion) nine months ended						Location of gain (loss) in income on derivative (ineffective portion and amount excluded from effectiveness testing)	Gain (loss) recognized on derivative (ineffective portion and amount excluded from effectiveness testing) nine months ended
	5/31/12			5/31/11			5/31/12			5/31/11				5/31/12		5/31/11
Foreign forward exchange contracts	$	(3,345	)	$	450	Revenue	$	(3,917	)	$	599		Interest and foreign exchange	$	—	$	—
Interest rate swap contracts		(2,503	)		2,216	Interest and foreign exchange		(1,266	)		(1,339	)	Interest and foreign exchange		—		—
	$	(5,848	)	$	2,666		$	(5,183	)	$	(740	)		$	—	$	—

14

THE GREENBRIER COMPANIES, INC.

Note 11 – Segment Information

Greenbrier operates in three reportable segments: Manufacturing; Wheel Services, Refurbishment & Parts; and Leasing & Services. The accounting policies of the segments are described in the summary of significant accounting policies in the Consolidated Financial Statements contained in the Company’s 2011 Annual Report on Form 10-K. Segment performance is evaluated based on margin. The Company’s integrated business model results in selling and administrative costs being intertwined among the segments. Any allocation of these costs would be subjective and not meaningful and as a result, Greenbrier’s management does not allocate these costs for either external or internal reporting purposes. Intersegment sales and transfers are valued as if the sales or transfers were to third parties. Related revenue and margin is eliminated in consolidation and therefore are not included in consolidated results in the Company’s Consolidated Financial Statements.

The information in the following table is derived directly from the segments’ internal financial reports used for corporate management purposes.

	Three Months Ended May 31,						Nine Months Ended May 31,
(In thousands)	2012			2011			2012			2011
Revenue:
Manufacturing	$	370,993		$	198,181		$	1,004,507		$	493,751
Wheel Services, Refurbishment & Parts		128,925			136,888			375,242			359,833
Leasing & Services		24,196			17,769			70,585			51,952
Intersegment eliminations		(16,317	)		(35,558	)		(86,153	)		(104,982	)
	$	507,797		$	317,280		$	1,364,181		$	800,554
Margin:
Manufacturing	$	39,506		$	14,813		$	95,328		$	29,574
Wheel Services, Refurbishment & Parts		13,535			15,115			38,733			34,574
Leasing & Services		8,897			8,222			25,818			24,307
Segment margin total		61,938			38,150			159,879			88,455
Less unallocated expenses:
Selling and administrative		28,784			22,580			76,998			58,212
Gain on disposition of equipment		(2,585	)		(1,678	)		(8,897	)		(6,148	)
Interest and foreign exchange		6,560			9,807			18,574			30,646
Loss on extinguishment of debt		—			10,007			—			10,007
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates	$	29,179		$	(2,566	)	$	73,204		$	(4,262	)

15

THE GREENBRIER COMPANIES, INC.

Note 12 – Commitments and Contingencies

Environmental studies have been conducted on certain of the Company’s owned and leased properties that indicate additional investigation and some remediation on certain properties may be necessary. The Company’s Portland, Oregon manufacturing facility is located adjacent to the Willamette River. The U.S. Environmental Protection Agency (EPA) has classified portions of the river bed, including the portion fronting Greenbrier’s facility, as a federal “National Priority List” or “Superfund” site due to sediment contamination (the Portland Harbor Site). Greenbrier and more than 140 other parties have received a “General Notice” of potential liability from the EPA relating to the Portland Harbor Site. The letter advised the Company that it may be liable for the costs of investigation and remediation (which liability may be joint and several with other potentially responsible parties) as well as for natural resource damages resulting from releases of hazardous substances to the site. At this time, ten private and public entities, including the Company, have signed an Administrative Order on Consent (AOC) to perform a remedial investigation/feasibility study (RI/FS) of the Portland Harbor Site under EPA oversight, and several additional entities have not signed such consent, but are nevertheless contributing money to the effort. A draft of the RI study was submitted on October 27, 2009. The draft Feasibility Study was submitted on March 30, 2012. Eighty-three parties, including the State of Oregon and the federal government, have entered into a non-judicial mediation process to try to allocate costs associated with the Portland Harbor site. Approximately 110 additional parties have signed tolling agreements related to such allocations. On April 23, 2009, the Company and the other AOC signatories filed suit against 69 other parties due to a possible limitations period for some such claims; Arkema Inc. et al v. A & C Foundry Products, Inc.et al, US District Court, District of Oregon, Case #3:09-cv-453-PK. All but 12 of these parties elected to sign tolling agreements and be dismissed without prejudice, and the case has now been stayed by the court, pending completion of the RI/FS. In addition, the Company has entered into a Voluntary Clean-Up Agreement with the Oregon Department of Environmental Quality in which the Company agreed to conduct an investigation of whether, and to what extent, past or present operations at the Portland property may have released hazardous substances to the environment. The Company is also conducting groundwater remediation relating to a historical spill on the property which antedates its ownership.

Because these environmental investigations are still underway, the Company is unable to determine the amount of ultimate liability relating to these matters. Based on the results of the pending investigations and future assessments of natural resource damages, Greenbrier may be required to incur costs associated with additional phases of investigation or remedial action, and may be liable for damages to natural resources. In addition, the Company may be required to perform periodic maintenance dredging in order to continue to launch vessels from its launch ways in Portland, Oregon, on the Willamette River, and the river’s classification as a Superfund site could result in some limitations on future dredging and launch activities. Any of these matters could adversely affect the Company’s business and Consolidated Financial Statements, or the value of its Portland property.

From time to time, Greenbrier is involved as a defendant in litigation in the ordinary course of business, the outcome of which cannot be predicted with certainty. The most significant litigation is as follows:

Greenbrier’s customer, SEB Finans AB (SEB), has raised performance concerns related to a component that the Company installed on 372 railcar units with an aggregate sales value of approximately $20.0 million produced under a contract with SEB. On December 9, 2005, SEB filed a Statement of Claim in an arbitration proceeding in Stockholm, Sweden, against Greenbrier alleging that the railcars were defective and could not be used for their intended purpose. A settlement agreement was entered into effective February 28, 2007 pursuant to which the railcar units previously delivered were to be repaired and the remaining units completed and delivered to SEB. SEB has made multiple additional warranty claims, including claims with respect to railcars that have been repaired pursuant to the original settlement agreement. Greenbrier and SEB are continuing to negotiate the scope of needed repairs. Current estimates of potential costs of such repairs do not exceed amounts accrued.

16

THE GREENBRIER COMPANIES, INC.

When the Company acquired the assets of the Freight Wagon Division of DaimlerChrysler in January 2000, it acquired a contract to build 201 freight cars for Okombi GmbH, a subsidiary of Rail Cargo Austria AG. Subsequently, Okombi made breach of warranty and late delivery claims against the Company which grew out of design and certification problems. All of these issues were settled as of March 2004. Additional allegations have been made, the most serious of which involve cracks to the structure of the freight cars. Okombi has been required to remove all 201 freight cars from service, and a formal claim has been made against the Company. Legal, technical and commercial evaluations are on-going to determine what obligations the Company might have, if any, to remedy the alleged defects, though resolution of such issues has not been reached due to delays by Okombi.

Management intends to vigorously defend its position in each of the open foregoing cases. While the ultimate outcome of such legal proceedings cannot be determined at this time, management believes that the resolution of these actions will not have a material adverse effect on the Company’s Consolidated Financial Statements.

The Company is involved as a defendant in other litigation initiated in the ordinary course of business. While the ultimate outcome of such legal proceedings cannot be determined at this time, management believes that the resolution of these actions will not have a material adverse effect on the Company’s Consolidated Financial Statements.

In accordance with customary business practices in Europe, the Company has $2.9 million in bank and third party warranty and performance guarantee facilities as of May 31, 2012. To date no amounts have been drawn under these guarantee facilities.

The Company sold 743 railcars during the third quarter of 2012 for which the Company has an obligation, up to a maximum amount of $4.2 million, to support the railcar portfolio meeting a target minimum rate of return. This obligation expires in March 2033. This $4.2 million, which is held in restricted cash, was recorded as a reduction in revenue on the sale of 600 new railcars and a reduction in gain on sale on the sale of the 143 used railcars with a credit to deferred revenue.

At May 31, 2012, the Mexican joint venture had $48.8 million of third party debt outstanding, for which the Company has guaranteed approximately $39.4 million. In addition, the Company, along with its joint venture partner, has committed to contributing $10.0 million to fund the capital expenditures for a fourth manufacturing line, of which the Company will contribute 50%. These amounts will be contributed at various intervals from May 31, 2012 to October 31, 2013. As of May 31, 2012, the Company has contributed $0.4 million.

As of May 31, 2012 the Company has outstanding letters of credit aggregating $6.6 million associated with facility leases and workers compensation insurance.

17

THE GREENBRIER COMPANIES, INC.

Note 13 – Fair Value Measures

Certain assets and liabilities are reported at fair value on either a recurring or nonrecurring basis. Fair value, for this disclosure, is defined as an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants, under a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value as follows:

Level 1	–	observable inputs such as unadjusted quoted prices in active markets for identical instruments;
Level 2	–	inputs, other than the quoted market prices in active markets for similar instruments, which are observable, either directly or indirectly; and
Level 3	–	unobservable inputs for which there is little or no market data available, which require the reporting entity to develop its own assumptions.

Assets and liabilities measured at fair value on a recurring basis as of May 31, 2012 are:

(In thousands)	Total		Level 1		Level 2 (1)		Level 3
Assets:
Derivative financial instruments	$	286	$	—	$	286	$	—
Nonqualified savings plan investments		6,700		6,700		—		—
Cash equivalents		2,001		2,001		—		—
	$	8,987	$	8,701	$	286	$	—
Liabilities:
Derivative financial instruments	$	5,521	$	—	$	5,521	$	—

(1) Level 2 assets include derivative financial instruments which are valued based on significant observable inputs. See note 10 Derivative Instruments for further discussion.

Assets and liabilities measured at fair value on a recurring basis as of August 31, 2011 are:

(In thousands)	Total		Level 1		Level 2		Level 3
Assets:
Derivative financial instruments	$	—	$	—	$	—	$	—
Nonqualified savings plan investments		6,326		6,326		—		—
Cash equivalents		4,561		4,561		—		—
	$	10,887	$	10,887	$	—	$	—
Liabilities:
Derivative financial instruments	$	7,759	$	—	$	7,759	$	—

Note 14 – Loss on Extinguishment of Debt

The results of operations for the three and nine months ended May 31, 2011 include a loss on extinguishment of debt of $10.0 million associated with the write-off of unamortized debt acquisition costs of $2.9 million and prepayment premiums and other costs of $7.1 million due to the full retirement of the $235.0 million senior unsecured notes during the third quarter of 2011.

18

THE GREENBRIER COMPANIES, INC.

Note 15 – Variable Interest Entities

In March 2012, the Company formed a special purpose entity that purchased a 1% interest in three trusts (the “Trusts”) which are 99% owned by a third party. The Company has agreed to sell 1,363 railcars, subject to operating leases, for $115.4 million to the Trusts. This transaction is expected to close in three tranches with the first occurring in May 2012 and the last to occur no later than March 2013.

Gains and losses will be allocated between the Company and the third party equal to their respective ownership interest in the Trusts, with the exception that the Company may be entitled to receive a small portion of excess rent if the actual performance of the Trusts exceeds a target rate of return.

The Company is required to contribute $8.0 million of cash collateral, which is funded ratably as each tranche is closed, into restricted cash accounts to support the railcar portfolio meeting a target rate of return. If the actual return is less than the target return, the third party may withdraw amounts in the restricted cash accounts at certain intervals based on predetermined criteria.

In connection with this transaction, the Company entered into an agreement to provide administrative and remarketing services to the Trusts. The agreement is currently set to expire in March 2033. The Company also entered into an agreement to provide maintenance services to the Trusts during the initial lease term of the railcars. The Company will receive management and maintenance fees under each of the aforementioned agreements.

As of May 31, 2012, the Company has sold 743 railcars to the Trusts for an aggregate value of $61.1 million for which the Company has an obligation, up to a maximum amount of $4.2 million, to support the railcar portfolio meeting a target minimum rate of return. This obligation expires in March 2033. This $4.2 million, which is held in restricted cash, was recorded as a reduction in revenue on the sale of 600 new railcars and a reduction in gain on sale on the sale of the 143 used railcars with a credit to deferred revenue.

The Company has evaluated this relationship under ASC 810-10 and has concluded that the Trusts qualify as variable interest entities and that the Company is not the primary beneficiary. The Company will not consolidate the Trusts and will account for the investments under the equity method of accounting.

As of May 31, 2012, the carrying amount of the Company’s investment in the Trust is $0.6 million which is recorded in Intangibles and Other Assets, net on the Consolidated Balance Sheets.

19

THE GREENBRIER COMPANIES, INC.

Note 16 – Guarantor/Non Guarantor

The convertible senior notes due 2026 (the Notes) issued on May 22, 2006 are fully and unconditionally and jointly and severally guaranteed by substantially all of Greenbrier’s material 100% owned U.S. subsidiaries: Autostack Company LLC, Greenbrier-Concarril, LLC, Greenbrier Leasing Company LLC, Greenbrier Leasing Limited Partner, LLC, Greenbrier Management Services, LLC, Greenbrier Leasing, L.P., Greenbrier Railcar LLC, Gunderson LLC, Gunderson Marine LLC, Gunderson Rail Services LLC, Meridian Rail Holding Corp., Meridian Rail Acquisition Corp., Meridian Rail Mexico City Corp., Brandon Railroad LLC, Gunderson Specialty Products, LLC and Greenbrier Railcar Leasing, Inc. No other subsidiaries guarantee the Notes including Greenbrier Union Holdings I LLC, Greenbrier Leasing Limited, Greenbrier Europe B.V., Greenbrier Germany GmbH, WagonySwidnica S.A., Zaklad Naprawczy Taboru Kolejowego Olawa sp. z o.o., Gunderson-Concarril, S.A. de C.V., Mexico Meridianrail Services, S.A. de C.V., Greenbrier Railcar Services – Tierra Blanca S.A. de C.V., YSD Doors, S.A. de C.V., Greenbrier-Gimsa, LLC and Gunderson-Gimsa S.A. de C.V.

The following represents the supplemental consolidating condensed financial information of Greenbrier and its guarantor and non guarantor subsidiaries, as of May 31, 2012 and August 31, 2011, for the three and nine months ended May 31, 2012 and for the three and nine months ended May 31, 2011. The information is presented on the basis of Greenbrier accounting for its ownership of its wholly owned subsidiaries using the equity method of accounting. The equity method investment for each subsidiary is recorded by the parent in intangibles and other assets. Intercompany transactions of goods and services between the guarantor and non guarantor subsidiaries are presented as if the sales or transfers were at fair value to third parties and eliminated in consolidation.

20

THE GREENBRIER COMPANIES, INC.

The Greenbrier Companies, Inc.

    Condensed Consolidating Balance Sheet

    May 31, 2012

    (In thousands)

	Parent			Combined Guarantor Subsidiaries		Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Assets
Cash and cash equivalents	$	31,516		$	105	$	13,294		$	—		$	44,915
Restricted cash		—			1,859		4,230			—			6,089
Accounts receivable, net		(2,116	)		156,593		18,041			(432	)		172,086
Inventories		—			139,888		206,586			(352	)		346,122
Leased railcars for syndication		—			68,782		—			(2,006	)		66,776
Equipment on operating leases, net		—			337,590		—			(2,718	)		334,872
Property, plant and equipment, net		4,151			104,225		64,353			—			172,729
Goodwill		—			137,066		—			—			137,066
Intangibles and other assets, net		664,529			94,635		3,871			(678,342	)		84,693
	$	698,080		$	1,040,743	$	310,375		$	(683,850	)	$	1,365,348
Liabilities and Equity
Revolving notes	$	10,000		$	—	$	61,430		$	—		$	71,430
Accounts payable and accrued liabilities		(28,977	)		197,594		155,357			3			323,977
Deferred income taxes		4,766			94,880		(9,578	)		(1,554	)		88,514
Deferred revenue		349			14,505		3,003			15			17,872
Notes payable		294,426			131,745		1,857			—			428,028
Total equity Greenbrier		418,161			602,019		80,295			(682,314	)		418,161
Noncontrolling interest		(645	)		—		18,011			—			17,366
Total equity		417,516			602,019		98,306			(682,314	)		435,527
	$	698,080		$	1,040,743	$	310,375		$	(683,850	)	$	1,365,348

21

THE GREENBRIER COMPANIES, INC.

The Greenbrier Companies, Inc.

    Condensed Consolidating Statement of Operations

    For the three months ended May 31, 2012

    (In thousands)

	Parent			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Revenue
Manufacturing	$	—		$	240,773		$	288,085		$	(163,928	)	$	364,930
Wheels Services, Refurbishment & Parts		—			128,100			—			(2,955	)		125,145
Leasing & Services		77			17,785			—			(140	)		17,722
		77			386,658			288,085			(167,023	)		507,797
Cost of revenue
Manufacturing		—			218,964			270,494			(164,034	)		325,424
Wheel Services, Refurbishment & Parts		—			114,490			—			(2,880	)		111,610
Leasing & Services		—			8,845			—			(20	)		8,825
		—			342,299			270,494			(166,934	)		445,859
Margin		77			44,359			17,591			(89	)		61,938
Selling and administrative		11,287			8,373			9,124			—			28,784
Gain on disposition of equipment		—			(2,585	)		—			—			(2,585	)
Earnings (loss) from operations		(11,210	)		38,571			8,467			(89	)		35,739
Other costs
Interest and foreign exchange		4,671			968			1,238			(317	)		6,560
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates		(15,881	)		37,603			7,229			228			29,179
Income tax (expense) benefit		3,731			(13,604	)		1,350			(132	)		(8,655	)
Earnings (loss) before earnings (loss) from unconsolidated affiliates		(12,150	)		23,999			8,579			96			20,524
Earnings (loss) from unconsolidated affiliates		30,761			2,334			—			(32,894	)		201
Net earnings (loss)		18,611			26,333			8,579			(32,798	)		20,725
Net (earnings) loss attributable to noncontrolling interest		506			—			(1,755	)		(359	)		(1,608	)
Net earnings (loss) attributable to Greenbrier	$	19,117		$	26,333		$	6,824		$	(33,157	)	$	19,117

22

THE GREENBRIER COMPANIES, INC.

The Greenbrier Companies, Inc.

    Condensed Consolidating Statement of Operations

    For the nine months ended May 31, 2012

    (In thousands)

	Parent			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Revenue
Manufacturing	$	—		$	646,114		$	757,432		$	(455,754	)	$	947,792
Wheels Services, Refurbishment & Parts		—			372,138			—			(9,350	)		362,788
Leasing & Services		824			53,282			—			(505	)		53,601
		824			1,071,534			757,432			(465,609	)		1,364,181
Cost of revenue
Manufacturing		—			580,775			721,048			(449,359	)		852,464
Wheel Services, Refurbishment & Parts		—			333,356			—			(9,301	)		324,055
Leasing & Services		—			27,838			—			(55	)		27,783
		—			941,969			721,048			(458,715	)		1,204,302
Margin		824			129,565			36,384			(6,894	)		159,879
Selling and administrative		32,612			21,867			22,519			—			76,998
Gain on disposition of equipment		—			(8,896	)		—			(1	)		(8,897	)
Earnings (loss) from operations		(31,788	)		116,594			13,865			(6,893	)		91,778
Other costs
Interest and foreign exchange		14,241			2,749			2,457			(873	)		18,574
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates		(46,029	)		113,845			11,408			(6,020	)		73,204
Income tax (expense) benefit		17,538			(43,326	)		3,016			974			(21,798	)
Earnings (loss) before earnings (loss) from unconsolidated affiliates		(28,491	)		70,519			14,424			(5,046	)		51,406
Earnings (loss) from unconsolidated affiliates		79,149			924			—			(80,172	)		(99	)
Net earnings (loss)		50,658			71,443			14,424			(85,218	)		51,307
Net (earnings) loss attributable to noncontrolling interest		645			—			(3,445	)		2,796			(4	)
Net earnings (loss) attributable to Greenbrier	$	51,303		$	71,443		$	10,979		$	(82,422	)	$	51,303

23

THE GREENBRIER COMPANIES, INC.

The Greenbrier Companies, Inc.

    Condensed Consolidating Statement of Cash Flows

    For the nine months ended May 31, 2012

    (In thousands)

	Parent			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Cash flows from operating activities:
Net earnings (loss)	$	50,658		$	71,443		$	14,424		$	(85,218	)	$	51,307
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities:
Deferred income taxes		19,418			(9,262	)		(4,381	)		(974	)		4,801
Depreciation and amortization		2,001			22,657			6,000			(55	)		30,603
Gain on sales of leased equipment		—			(8,896	)		—			(1	)		(8,897	)
Accretion of debt discount		2,416			—			—			—			2,416
Stock based compensation expense		6,724			—			—			—			6,724
Other		—			783			7			2,796			3,586
Decrease (increase) in assets
Accounts receivable		12,317			7,793			(10,137	)		456			10,429
Inventories		—			1,744			(28,540	)		48			(26,748	)
Leased railcars for syndication		—			(45,566	)		—			2,005			(43,561	)
Other		986			(427	)		3,277			(5,255	)		(1,419	)
Increase (decrease) in liabilities
Accounts payable and accrued liabilities		(40,919	)		47,734			5,606			(20	)		12,401
Deferred revenue		(116	)		9,246			2,846			15			11,991
Net cash provided by (used in) operating activities		53,485			97,249			(10,898	)		(86,203	)		53,633
Cash flows from investing activities:
Proceeds from sales of equipment		—			33,253			—			—			33,253
Investment in and net advances to unconsolidated affiliates		(84,403	)		(954	)		(614	)		85,427			(544	)
Intercompany advances		3,053			—			—			(3,053	)		—
Change in restricted cash		—			254			(4,230	)		—			(3,976	)
Capital expenditures		(544	)		(53,420	)		(18,929	)		776			(72,117	)
Other		—			35			—			—			35
Net cash provided by (used in) investing activities		(81,894	)		(20,832	)		(23,773	)		83,150			(43,349	)
Cash flows from financing activities:
Net change in revolving notes with maturities of 90 days or less		(50,000	)		—			886			—			(49,114	)
Proceeds from revolving notes with maturities longer than 90 days		—			—			56,644			—			56,644
Repayments of revolving notes with maturities longer than 90 days		—			—			(23,573	)					(23,573	)
Intercompany advances		73,845			(73,995	)		(2,903	)		3,053			—
Proceeds from notes payable		—			—			2,500			—			2,500
Repayments of notes payable		—			(3,123	)		(2,905	)		—			(6,028	)
Investment by joint venture		—			—			410			—			410
Excess tax benefit		2,670			—			—			—			2,670
Net cash provided by (used in) financing activities		26,515			(77,118	)		31,059			3,053			(16,491	)
Effect of exchange rate changes		42			277			581			—			900
Decrease in cash and cash equivalents		(1,852	)		(424	)		(3,031	)		—			(5,307	)
Cash and cash equivalents
Beginning of period		33,368			529			16,325			—			50,222
End of period	$	31,516		$	105		$	13,294		$	—		$	44,915

24

THE GREENBRIER COMPANIES, INC.

The Greenbrier Companies, Inc.

    Condensed Consolidating Balance Sheet

    August 31, 2011

    (In thousands)

	Parent			Combined Guarantor Subsidiaries		Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Assets
Cash and cash equivalents	$	33,368		$	529	$	16,325		$	—		$	50,222
Restricted cash		—			2,113		—			—			2,113
Accounts receivable, net		86,701			90,442		11,276			24			188,443
Inventories		—			141,631		182,185			(304	)		323,512
Leased railcars for syndication		—			30,690		—			—			30,690
Equipment on operating leases, net		—			323,139		—			(1,998	)		321,141
Property, plant and equipment, net		6,006			101,284		53,910			—			161,200
Goodwill		—			137,066		—			—			137,066
Intangibles and other assets, net		584,892			96,444		2,628			(596,696	)		87,268
	$	710,967		$	923,338	$	266,324		$	(598,974	)	$	1,301,655
Liabilities and Equity
Revolving notes	$	60,000		$	—	$	30,339		$	—		$	90,339
Accounts payable and accrued liabilities		11,571			148,788		156,153			24			316,536
Deferred income taxes		(14,652	)		104,142		(5,071	)		(580	)		83,839
Deferred revenue		465			5,242		193			—			5,900
Notes payable		292,010			134,868		2,262			—			429,140
Total equity Greenbrier		361,573			530,298		68,120			(598,418	)		361,573
Noncontrolling interest		—			—		14,328			—			14,328
Total equity		361,573			530,298		82,448			(598,418	)		375,901
	$	710,967		$	923,338	$	266,324		$	(598,974	)	$	1,301,655

25

THE GREENBRIER COMPANIES, INC.

The Greenbrier Companies, Inc.

    Condensed Consolidating Statement of Operations

    For the three months ended May 31, 2011

(In thousands, unaudited)

	Parent			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Revenue
Manufacturing	$	—		$	108,654		$	131,987		$	(67,154	)	$	173,487
Wheels Services, Refurbishment & Parts		—			128,165			—			(1,848	)		126,317
Leasing & Services		1,075			16,705			—			(304	)		17,476
		1,075			253,524			131,987			(69,306	)		317,280
Cost of revenue
Manufacturing		—			101,707			124,057			(67,090	)		158,674
Wheel Services, Refurbishment & Parts		—			113,067			—			(1,865	)		111,202
Leasing & Services		—			9,272			—			(18	)		9,254
		—			224,046			124,057			(68,973	)		279,130
Margin		1,075			29,478			7,930			(333	)		38,150
Selling and administrative		11,022			5,904			5,654			—			22,580
Gain on disposition of equipment		—			(1,678	)		—			—			(1,678	)
Earnings (loss) from operations		(9,947	)		25,252			2,276			(333	)		17,248
Other costs
Interest and foreign exchange		8,448			1,001			663			(305	)		9,807
Loss on extinguishment of debt		10,007			—			—			—			10,007
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates		(28,402	)		24,251			1,613			(28	)		(2,566	)
Income tax (expense) benefit		10,234			(9,561	)		(371	)		(1	)		301
Earnings (loss) before earnings (loss) from unconsolidated affiliates		(18,168	)		14,690			1,242			(29	)		(2,265	)
Earnings (loss) from unconsolidated affiliates		14,854			(504	)		—			(14,889	)		(539	)
Net earnings (loss)		(3,314	)		14,186			1,242			(14,918	)		(2,804	)
Net earnings attributable to noncontrolling interest		—			—			(541	)		31			(510	)
Net earnings (loss) attributable to Greenbrier	$	(3,314	)	$	14,186		$	701		$	(14,887	)	$	(3,314	)

26

THE GREENBRIER COMPANIES, INC.

The Greenbrier Companies, Inc.

    Condensed Consolidating Statement of Operations

    For the nine months ended May 31, 2011

(In thousands, unaudited)

	Parent			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Revenue
Manufacturing	$	977		$	219,877		$	333,590		$	(138,896	)	$	415,548
Wheels Services, Refurbishment & Parts		—			343,517			—			(9,917	)		333,600
Leasing & Services		1,772			50,518			—			(884	)		51,406
		2,749			613,912			333,590			(149,697	)		800,554
Cost of revenue
Manufacturing		—			215,989			308,812			(138,827	)		385,974
Wheel Services, Refurbishment & Parts		—			308,932			—			(9,906	)		299,026
Leasing & Services		—			27,153			—			(54	)		27,099
		—			552,074			308,812			(148,787	)		712,099
Margin		2,749			61,838			24,778			(910	)		88,455
Selling and administrative		27,004			16,475			14,733			—			58,212
Gain on disposition of equipment		—			(6,008	)		—			(140	)		(6,148	)
Earnings (loss) from operations		(24,255	)		51,371			10,045			(770	)		36,391
Other costs
Interest and foreign exchange		26,830			3,063			1,643			(890	)		30,646
Loss on extinguishment of debt		10,007			—			—			—			10,007
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates		(61,092	)		48,308			8,402			120			(4,262	)
Income tax (expense) benefit		22,782			(19,981	)		(1,985	)		(4	)		812
Earnings (loss) before earnings (loss) from unconsolidated affiliates		(38,310	)		28,327			6,417			116			(3,450	)
Earnings (loss) from unconsolidated affiliates		32,141			1,896			—			(35,737	)		(1,700	)
Net earnings (loss)		(6,169	)		30,223			6,417			(35,621	)		(5,150	)
Net earnings attributable to noncontrolling interest		—			—			(1,050	)		31			(1,019	)
Net earnings (loss) attributable to Greenbrier	$	(6,169	)	$	30,223		$	5,367		$	(35,590	)	$	(6,169	)

27

THE GREENBRIER COMPANIES, INC.

The Greenbrier Companies, Inc.

    Condensed Consolidating Statement of Cash Flows

    For the nine months ended May 31, 2011

    (In thousands, unaudited)

	Parent			Combined Guarantor Subsidiaries			Combined  Non- Guarantor Subsidiaries			Eliminations			Consolidated
Cash flows from operating activities:
Net earnings (loss)	$	(6,169	)	$	30,223		$	6,417		$	(35,621	)	$	(5,150	)
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities:
Deferred income taxes		(14,267	)		7,418			1,569			4			(5,276	)
Depreciation and amortization		1,962			21,835			4,430			(53	)		28,174
Gain on sales of leased equipment		—			(2,760	)		—			(141	)		(2,901	)
Loss on extinguishment of debt (non-cash portion)		2,868			—			—			—			2,868
Accretion of debt discount		5,446			—			—			—			5,446
Stock based compensation		4,961			—			—			—			4,961
Other		—			60			—			31			91
Decrease (increase) in assets
Accounts receivable		16,230			(85,760	)		18,102			1			(51,427	)
Inventories		—			(11,976	)		(71,328	)		11			(83,293	)
Leased railcars for syndication		—			(49,512	)		1,018			29			(48,465	)
Other		2,947			2,778			108			1			5,834
Increase (decrease) in liabilities
Accounts payable and accrued liabilities		(9,775	)		47,056			39,992			—			77,273
Deferred revenue		(116	)		(4,261	)		(1,065	)		—			(5,442	)
Net cash provided by (used in) operating activities		4,087			(44,899	)		(757	)		(35,738	)		(77,307	)
Cash flows from investing activities:
Principal payments received under direct finance leases		—			52			—			—			52
Proceeds from sales of equipment		—			14,179			—			—			14,179
Investment in and net advances to unconsolidated affiliates		(32,141	)		(4,575	)		—			35,737			(979	)
Intercompany advances		(60	)		—			—			60			—
Increase in restricted cash		—			308			—			—			308
Capital expenditures		(1,694	)		(45,285	)		(12,711	)		1			(59,689	)
Net cash provided by (used in) investing activities		(33,895	)		(35,321	)		(12,711	)		35,798			(46,129	)
Cash flows from financing activities
Net change in revolving notes with maturities of 90 days or less		—			—			3,694			—			3,694
Proceeds from revolving notes with maturities longer than 90 days		—			—			13,373			—			13,373
Repayments of revolving notes with maturities longer than 90 days		—			—			(6,194	)		—			(6,194	)
Intercompany advances		(82,718	)		81,895			883			(60	)		—
Gross proceeds from equity offering		63,180			—			—			—			63,180
Expenses from equity offering		(420	)		—			—			—			(420	)
Proceeds from issuance of notes payable		230,000			—			1,250			—			231,250
Debt issuance costs		(7,857	)		—			—			—			(7,857	)
Repayments of notes payable		(235,000	)		(3,164	)		(405	)		—			(238,569	)
Other		26			—			—			—			26
Net cash provided by (used in ) financing activities		(32,789	)		78,731			12,601			(60	)		58,483
Effect of exchange rate changes		—			1,116			(725	)		—			391
Increase (decrease) in cash and cash equivalents		(62,597	)		(373	)		(1,592	)		—			(64,562	)
Cash and cash equivalents
Beginning of period		91,472			859			6,533			—			98,864
End of period	$	28,875		$	486		$	4,941		$	—		$	34,302

28

THE GREENBRIER COMPANIES, INC.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Executive Summary

We operate in three primary business segments: Manufacturing; Wheel Services, Refurbishment & Parts; and Leasing & Services. These three business segments are operationally integrated. The Manufacturing segment, operating from facilities in the United States (U.S.), Mexico and Poland, produces double-stack intermodal railcars, conventional railcars, tank cars and marine vessels. The Wheel Services, Refurbishment & Parts segment performs wheel, axle and bearing servicing; railcar repair, refurbishment and maintenance activities; as well as production and reconditioning of a variety of parts for the railroad industry in North America. The Leasing & Services segment owns approximately 9,000 railcars and provides management services for approximately 218,000 railcars for railroads, shippers, carriers, institutional investors and other leasing and transportation companies in North America. We also produce rail castings through an unconsolidated joint venture. Management evaluates segment performance based on margins.

Multi-year supply agreements are a part of rail industry practice. Customer orders may be subject to cancellations or modifications and contain terms and conditions customary in the industry. In most cases, little variation has been experienced between the quantity ordered and the quantity actually delivered.

Our total manufacturing backlog of railcars as of May 31, 2012 was approximately 11,500 units with an estimated value of $1.14 billion compared to 13,600 units with an estimated value of $1.05 billion as of May 31, 2011. A portion of the orders included in backlog reflects an assumed product mix. Under terms of the orders, the exact mix will be determined in the future which may impact the dollar amount of backlog. Our railcar and marine backlogs are not necessarily indicative of future results of operations.

Marine backlog as of May 31, 2012 was approximately $25.9 million compared to approximately $250 thousand as of May 31, 2011.

The continued global strengthening of the freight car markets may at times limit the availability of certain components of our products that we source from external suppliers, particularly specialized components such as castings, bolsters and trucks, and this may cause an interruption in production. Prices for steel, a primary component of railcars and barges, and related surcharges have fluctuated significantly and remain volatile. In addition, the price of certain railcar components, which are a product of steel, are affected by steel price fluctuations. New railcar and marine backlog generally either includes fixed price contracts which anticipate material price increases and surcharges, or contracts that contain actual or formulaic pass through of material price increases and surcharges. We are aggressively working to mitigate these exposures. The Company’s integrated business model has helped offset some of the effects of fluctuating steel and scrap steel prices, as a portion of our business segments currently benefit from rising steel scrap prices while other segments benefit from lower steel and scrap steel prices through enhanced margins.

On November 14, 2011, affiliates of WL Ross & Co. LLC (WL Ross) sold 1,482,341 shares of our common stock. The shares sold were acquired by the cashless net exercise of warrants for purchase of our common stock. WL Ross and its investment funds continue to own warrants to purchase 1,154,672 shares of our common stock. The warrants were issued in 2009 in connection with a term loan to Greenbrier that was repaid in June 2011.

29

THE GREENBRIER COMPANIES, INC.

During the third quarter, we discovered that our Mexico City wheel shop shipped a number of wheel sets which do not conform to American Association of Railroads (“AAR”) mounting standards. The non-conforming wheel sets were used principally at our Mexico City repair shop and on some new railcars manufactured at our Gunderson-GIMSA facility. We conducted a review of our other wheel shops and found no indication of non-conformance in those shops.

We have identified a total of 591 non-conforming wheel sets at our Mexico City wheel shop which could represent a risk of failure. We are working with the AAR and our customers to remove and replace these wheel sets as soon as possible and, to date, approximately 174 wheel sets have been replaced. We currently believe the costs associated with removing and replacing these 591 wheel sets are not likely to exceed approximately $750,000.

We have also identified approximately an additional 9,500 wheel sets at our Mexico City wheel shop that vary from AAR mounting standards, but which we believe do not compromise the safe operation of the railcar or require immediate removal and replacement. We are working with the AAR and our customers to determine an appropriate and efficient approach to address these wheel sets.

While the total costs associated with these wheel sets cannot presently be determined, we do not anticipate that these costs will be material to our results of operations.

30

THE GREENBRIER COMPANIES, INC.

Critical Accounting Policies and Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the U.S. requires judgment on the part of management to arrive at estimates and assumptions on matters that are inherently uncertain. These estimates may affect the amount of assets, liabilities, revenue and expenses reported in the financial statements and accompanying notes and disclosure of contingent assets and liabilities within the financial statements. Estimates and assumptions are periodically evaluated and may be adjusted in future periods. Actual results could differ from those estimates.

Income taxes – For financial reporting purposes, income tax expense is estimated based on planned tax return filings. The amounts anticipated to be reported in those filings may change between the time the financial statements are prepared and the time the tax returns are filed. Further, because tax filings are subject to review by taxing authorities, there is also the risk that a position taken in preparation of a tax return may be challenged by a taxing authority. If the taxing authority is successful in asserting a position different than that taken by us, differences in tax expense or between current and deferred tax items may arise in future periods. Such differences, which could have a material impact on our financial statements, would be reflected in the financial statements when management considers them probable of occurring and the amount reasonably estimable. Valuation allowances reduce deferred tax assets to an amount that will more likely than not be realized. Our estimates of the realization of deferred tax assets is based on the information available at the time the financial statements are prepared and may include estimates of future income and other assumptions that are inherently uncertain.

Maintenance obligations – We are responsible for maintenance on a portion of the managed and owned lease fleet under the terms of maintenance obligations defined in the underlying lease or management agreement. The estimated maintenance liability is based on maintenance histories for each type, age and mileage of railcar. These estimates involve judgment as to the future costs of repairs and the types and timing of repairs required over the lease term. As we cannot predict with certainty the prices, timing and volume of maintenance needed in the future on railcars under long-term leases, this estimate is uncertain and could be materially different from maintenance requirements. The liability is periodically reviewed and updated based on maintenance trends and known future repair or refurbishment requirements. These adjustments could be material due to the inherent uncertainty in predicting future maintenance requirements. Historically these adjustments have not been significant.

Warranty accruals – Warranty costs to cover a defined warranty period are estimated and charged to cost of revenue. The estimated warranty cost is based on historical warranty claims for each particular product type. For new product types without a warranty history, preliminary estimates are based on historical information for similar product types. These estimates are inherently uncertain as they are based on historical data for existing products and judgment for new products. If warranty claims are made in the current period for issues that have not historically been the subject of warranty claims and were not taken into consideration in establishing the accrual or if claims for issues already considered in establishing the accrual exceed expectations, warranty expense may exceed the accrual for that particular product. Conversely, there is the possibility that claims may be lower than estimates. The warranty accrual is periodically reviewed and updated based on warranty trends. However, as we cannot predict future claims, the potential exists for the difference in any one reporting period to be material. Historically these adjustments have not been significant.

31

THE GREENBRIER COMPANIES, INC.

Revenue recognition – Revenue is recognized when persuasive evidence of an arrangement exists, delivery has occurred or services have been rendered, the price is fixed or determinable and collectability is reasonably assured.

Generally railcars are manufactured, repaired or refurbished and wheel services and parts produced under firm orders from third parties. Revenue is recognized when these products or services are completed, accepted by an unaffiliated customer and contractual contingencies removed. Certain leases are operated under car hire arrangements whereby revenue is earned based on utilization, car hire rates and terms specified in the lease agreement. Car hire revenue is reported from a third party source two months in arrears; however, such revenue is accrued in the month earned based on estimates of use from historical activity and is adjusted to actual as reported. These estimates are inherently uncertain as they involve judgment as to the estimated use of each railcar. Adjustments to actual have historically not been significant. Revenues from construction of marine barges are either recognized on the percentage of completion method during the construction period or on the completed contract method based on the terms of the contract. Under the percentage of completion method, judgment is used to determine a definitive threshold against which progress towards completion can be measured to determine timing of revenue recognition.

Impairment of long-lived assets – When changes in circumstances indicate the carrying amount of certain long-lived assets may not be recoverable, the assets are evaluated for impairment. If the forecast undiscounted future cash flows are less than the carrying amount of the assets, an impairment charge to reduce the carrying value of the assets to fair value is recognized in the current period. These estimates are based on the best information available at the time of the impairment and could be materially different if circumstances change. If the forecast undiscounted future cash flows exceeded the carrying amount of the assets it would indicate that the assets were not impaired.

Goodwill and acquired intangible assets – The Company periodically acquires businesses in purchase transactions in which the allocation of the purchase price may result in the recognition of goodwill and other intangible assets. The determination of the value of such intangible assets requires management to make estimates and assumptions. These estimates affect the amount of future period amortization and possible impairment charges.

Goodwill and indefinite-lived intangible assets are tested for impairment annually during the third quarter. Goodwill is also tested more frequently if changes in circumstances or the occurrence of events indicates that a potential impairment exists. The provisions of Accounting Standards Codification (ASC) 350, Intangibles—Goodwill and Other, require that we perform a two-step impairment test on goodwill. In the first step, we compare the fair value of each reporting unit with its carrying value. We determine the fair value of our reporting units based on a weighting of income and market approaches. Under the income approach, we calculate the fair value of a reporting unit based on the present value of estimated future cash flows. Under the market approach, we estimate the fair value based on observed market multiples for comparable businesses. The second step of the goodwill impairment test is required only when the carrying value of the reporting unit exceeds its fair value as determined in the first step. In the second step we would compare the implied fair value of goodwill to its carrying value. The implied fair value of goodwill is determined by allocating the fair value of a reporting unit to all of the assets and liabilities of that unit as if the reporting unit had been acquired in a business combination and the fair value of the reporting unit was the price paid to acquire the reporting unit. The excess of the fair value of a reporting unit over the amounts assigned to its assets and liabilities is the implied fair value of goodwill. An impairment loss is recorded to the extent that the carrying amount of the reporting unit goodwill exceeds the implied fair value of that goodwill. The goodwill balance as of May 31, 2012 of $137.1 million relates to the Wheel Services, Refurbishment & Parts segment. Goodwill was tested during the third quarter and the Company concluded that goodwill was not impaired.

32

THE GREENBRIER COMPANIES, INC.

Results of Operations

Greenbrier operates in three reportable segments: Manufacturing; Wheel Services, Refurbishment & Parts; and Leasing & Services. Segment performance is evaluated based on margin. The Company’s integrated business model results in selling and administrative costs being intertwined among the segments. Any allocation of these costs would be subjective and not meaningful and as a result, Greenbrier’s management does not allocate these costs for either external or internal reporting purposes.

Three Months Ended May 31, 2012 Compared to Three Months Ended May 31, 2011

Overview

Total revenue for the three months ended May 31, 2012 was $507.8 million, an increase of $190.5 million from revenues of $317.3 million in the prior comparable period. The increase was primarily the result of higher revenues in the manufacturing segment of our business. Manufacturing segment revenues increased $191.4 million due to higher railcar deliveries as a result of increased demand and a higher per unit average selling price.

Net earnings attributable to Greenbrier for the three months ended May 31, 2012 was $19.1 million or $0.61 per diluted common share compared to net loss attributable to Greenbrier of $3.3 million or $0.14 per diluted common share for the three months ended May 31, 2011. The increase in net earnings was primarily attributable to an increase in manufacturing margin in the current period and the $10.0 million loss on extinguishment of debt recognized in the comparable period in the prior year. These factors were partially offset by higher selling and administrative costs associated with operating at higher production levels in the current period.

	Three Months Ended May 31,
(In thousands)	2012			2011
Revenue:
Manufacturing	$	364,930		$	173,487
Wheel Services, Refurbishment & Parts		125,145			126,317
Leasing & Services		17,722			17,476
		507,797			317,280
Margin:
Manufacturing		39,506			14,813
Wheel Services, Refurbishment & Parts		13,535			15,115
Leasing & Services		8,897			8,222
		61,938			38,150
Less unallocated items:
Selling and administrative		28,784			22,580
Gain on disposition of equipment		(2,585	)		(1,678	)
Interest and foreign exchange		6,560			9,807
Loss on extinguishment of debt		—			10,007
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates		29,179			(2,566	)
Income tax benefit (expense)		(8,655	)		301
Earnings (loss) before earnings (loss) from unconsolidated affiliates		20,524			(2,265	)
Earnings (loss) from unconsolidated affiliates		201			(539	)
Net earnings (loss)		20,725			(2,804	)
Net earnings attributable to noncontrolling interest		(1,608	)		(510	)
Net earnings (loss) attributable to Greenbrier	$	19,117		$	(3,314	)
Diluted earnings (loss) per common share	$	0.61		$	(0.14	)

33

THE GREENBRIER COMPANIES, INC.

Manufacturing Segment

Manufacturing revenue includes new railcar and marine production. The following discussion includes all manufacturing facilities.

Manufacturing revenue for the three months ended May 31, 2012 was $364.9 million compared to $173.5 million for the three months ended May 31, 2011, an increase of $191.4 million. Railcar deliveries, which are the primary source of manufacturing revenue, were approximately 4,500 units in the current period compared to approximately 2,200 units in the prior comparable period. The increase in revenue was primarily due to higher railcar deliveries as a result of increased demand and a higher per unit average selling price. We operated at increased production rates on existing production lines and increased capacity with additional lines as compared to the corresponding period in the prior year.

Manufacturing margin as a percentage of revenue for the three months ended May 31, 2012 was 10.8% compared to a margin of 8.5% for the three months ended May 31, 2011. The increase in margin as a percentage of revenue was primarily attributable to efficiencies from operating at higher production rates in the current year, favorable pricing, change in sales mix and inefficiencies in the prior year as we ramped up production at our facilities that were idle.

Wheel Services, Refurbishment & Parts Segment

Wheel Services, Refurbishment & Parts revenue was $125.1 million for the three months ended May 31, 2012 compared to $126.3 million in the comparable period of the prior year. The decrease of $1.2 million was primarily attributable to a decrease in revenue from the wheel services group due to lower demand for wheel set replacements as compared to the prior year due to the unseasonably warm winter in the current year. Cold weather typically causes wheel sets to wear at a faster rate and therefore the warm winter contributed to the decreased demand for wheel set replacements. In addition, an industry wide reduction in coal car loadings contributed to the decreased demand for wheel sets as coal cars are higher mileage cars. The decrease in segment revenue was also attributed to a decrease in scrap metal pricing and scrap metal volumes. These were partially offset by an increase in revenue in the repair group and parts group due to increased demand in these components of the business.

Wheel Services, Refurbishment & Parts margin as a percentage of revenue was 10.8% for the three months ended May 31, 2012 compared to 12.0% for the three months ended May 31, 2011. The decrease in margin as a percentage of revenue was primarily the result of a change in sales mix, decrease in scrap metal pricing and costs associated with replacing a number of wheel sets produced at our Mexico City wheel shop which do not conform to American Association of Railroads mounting standards. As of May 31, 2012 we have accrued approximately $750 thousand to remove and replace these wheel sets.

34

THE GREENBRIER COMPANIES, INC.

Leasing & Services Segment

Leasing & Services revenue was $17.7 million for the three months ended May 31, 2012 compared to $17.5 million for the comparable period of the prior year. The increase of $0.2 million was primarily a result of higher rents earned on increased volumes of leased railcars for syndication.

Leasing & Services margin as a percentage of revenue was 50.2% for the three months ended May 31, 2012 and 47.0% for the three months ended May 31, 2011. The increase in margin as a percentage of revenue was primarily a result of higher rents earned on increased volumes of leased railcars for syndication.

The percentage of owned units on lease as of May 31, 2012 was 95.5% compared to 96.8% at May 31, 2011.

Selling and Administrative

Selling and administrative expense was $28.8 million or 5.7% of revenue for the three months ended May 31, 2012 compared to $22.6 million or 7.1% of revenue for the prior comparable period, an increase of $6.2 million. The increase was primarily related to higher employee related costs which included an increase in incentive compensation, restoration of salary reductions taken during the down turn, merit increases and other employee related costs. In addition, the revenue-based fees paid to our joint venture partner in Mexico increased due to higher activity levels and we incurred nonrecurring legal and audit fees associated with the structuring of the syndication of 1,363 railcars referred to in Note 15.

Gain on Disposition of Equipment

Assets from Greenbrier’s lease fleet are periodically sold in the normal course of business in order to take advantage of market conditions and manage risk and liquidity. Gain on disposition of equipment was $2.6 million for the three months ended May 31, 2012, compared to $1.7 million for the prior comparable period. All of the gain for the three months ended May 31, 2012 was realized on the disposition of leased assets. The three months ended May 31, 2011 included a $0.3 million gain that was realized on the disposition of leased assets and a gain of $1.4 million from insurance proceeds related to the January 2009 fire at one of our Wheel Services, Refurbishment & Parts facilities.

Other Costs

Interest and foreign exchange expense was $6.6 million for the three months ended May 31, 2012, compared to $9.8 million in the prior comparable period.

	Three Months Ended May 31,				Increase (Decrease)
(In thousands)	2012		2011
Interest and foreign exchange:
Interest and other expense	$	5,679	$	7,882	$	(2,203	)
Accretion of term loan debt discount		—		1,069		(1,069	)
Accretion of convertible debt discount		817		757		60
Foreign exchange loss		64		99		(35	)
	$	6,560	$	9,807	$	(3,247	)

Interest and other expense decreased due to lower interest rates from refinancing of certain indebtedness. During the third quarter of 2011, we repaid $235.0 million of senior unsecured loans at 8.375% and replaced it with $230.0 million of convertible debt at 3.5%. The change in the accretion of term loan debt discount was due to the June 2011 early repayment of $71.8 million of certain term debt.

35

THE GREENBRIER COMPANIES, INC.

Income Tax

The tax rate for the three months ended May 31, 2012 was 29.7% as compared to 11.7% in the prior comparable period. The provision for income taxes is based on projected consolidated results of operations and geographical mix of earnings for the entire year which results in an estimated 33.3% annual effective tax rate before the impact of discrete items, including changes in estimated state tax rates. The effective tax rate fluctuates from period to period due to the geographical mix of pre-tax earnings and losses and minimum tax requirements in certain local jurisdictions.

Earnings (Loss) from Unconsolidated Affiliates

Earnings from unconsolidated affiliates were $0.2 million for the three months ended May 31, 2012 and a loss of $0.5 million for the three months ended May 31, 2011. Earnings (loss) for the three months ended May 31, 2012 and for the prior comparable period include our share of the results from operations from our castings joint venture and from WLR – Greenbrier Rail Inc. The increase in earnings for the three months ended May 31, 2012 as compared to the prior comparable period relates to our castings joint venture resuming operations during the third quarter of 2011 after being idle.

Noncontrolling Interest

Net earnings attributable to noncontrolling interest was $1.6 million for the three months ended May 31, 2012 and $0.5 million for the three months ended May 31, 2011 and primarily represents our joint venture partner’s share in the results of operations of our Mexican railcar manufacturing joint venture, adjusted for intercompany sales. The change was primarily due to higher railcar deliveries during the current quarter.

36

THE GREENBRIER COMPANIES, INC.

Nine Months Ended May 31, 2012 Compared to Nine Months Ended May 31, 2011

Overview

Total revenue for the nine months ended May 31, 2012 was $1.4 billion, an increase of $0.6 billion from revenues of $0.8 billion in the prior comparable period. The increase was a result of higher revenue in all three segments of our business. Manufacturing segment revenues accounted for $0.5 billion of the increase due to higher railcar deliveries as a result of increased demand and a higher per unit average selling price.

Net earnings attributable to Greenbrier for the nine months ended May 31, 2012 was $51.3 million or $1.65 per diluted common share compared to net loss attributable to Greenbrier of $6.2 million or $0.27 per diluted common share for the nine months ended May 31, 2011. The increase in net earnings was primarily attributable to an increase in manufacturing margin and a decrease in interest and foreign exchange in the current year in addition to a $10.0 million loss on extinguishment of debt recognized in the prior comparable period. These were partially offset by higher selling and administrative costs associated with operating at higher production levels in the current period.

	Nine Months Ended May 31,
(In thousands)	2012			2011
Revenue:
Manufacturing	$	947,792		$	415,548
Wheel Services, Refurbishment & Parts		362,788			333,600
Leasing & Services		53,601			51,406
		1,364,181			800,554
Margin:
Manufacturing		95,328			29,574
Wheel Services, Refurbishment & Parts		38,733			34,574
Leasing & Services		25,818			24,307
		159,879			88,455
Less unallocated items:
Selling and administrative		76,998			58,212
Gain on disposition of equipment		(8,897	)		(6,148	)
Interest and foreign exchange		18,574			30,646
Loss on extinguishment of debt		—			10,007
Earnings (loss) before income taxes and loss from unconsolidated affiliates		73,204			(4,262	)
Income tax benefit (expense)		(21,798	)		812
Earnings (loss) before loss from unconsolidated affiliates		51,406			(3,450	)
Loss from unconsolidated affiliates		(99	)		(1,700	)
Net earnings (loss)		51,307			(5,150	)
Net earnings attributable to noncontrolling interest		(4	)		(1,019	)
Net earnings (loss) attributable to Greenbrier	$	51,303		$	(6,169	)
Diluted earnings (loss) per common share	$	1.65		$	(0.27	)

37

THE GREENBRIER COMPANIES, INC.

Manufacturing Segment

Manufacturing revenue includes new railcar and marine production. The following discussion includes all manufacturing facilities.

Manufacturing revenue for the nine months ended May 31, 2012 was $947.8 million compared to $415.5 million for the nine months ended May 31, 2011, an increase of $532.3 million. Railcar deliveries, which are the primary source of manufacturing revenue, were approximately 11,500 units in the current period compared to approximately 5,400 units in the prior comparable period. The increase in revenue was primarily due to higher railcar deliveries as a result of increased demand and a higher per unit average selling price. We operated at increased production rates on existing production lines and increased capacity with additional lines as compared to the corresponding period in the prior year.

Manufacturing margin as a percentage of revenue for the nine months ended May 31, 2012 was 10.1% compared to a margin of 7.1% for the nine months ended May 31, 2011. The increase in margin as a percentage of revenue was primarily attributable to efficiencies from operating at higher production rates in the current year, favorable pricing and inefficiencies in the prior year as we ramped up production at our facilities that were idle.

Wheel Services, Refurbishment & Parts Segment

Wheel Services, Refurbishment & Parts revenue was $362.8 million for the nine months ended May 31, 2012 compared to $333.6 million in the comparable period of the prior year. The increase of $29.2 million was primarily attributable to higher sales volumes in all three components of this segment due to higher demand and an increase in scrap metal pricing.

Wheel Services, Refurbishment & Parts margin as a percentage of revenue was 10.7% for the nine months ended May 31, 2012 compared to 10.4% for the nine months ended May 31, 2011. The increase in margin as a percentage of revenue was primarily the result of efficiencies of operating at higher volumes and an increase in scrap metal pricing. This was partially offset by operating inefficiencies in repair and refurbishment as we train new employees and costs associated with replacing a number of wheel sets produced at our Mexico City wheel shop which do not conform to American Association of Railroads mounting standards.

Leasing & Services Segment

Leasing & Services revenue was $53.6 million for the nine months ended May 31, 2012 compared to $51.4 million for the comparable period of the prior year. The increase of $2.2 million was primarily a result of higher rents earned on increased volumes of leased railcars for syndication, partially offset by the discontinuation of a certain management services contract in the second quarter of 2011.

Leasing & Services margin as a percentage of revenue was 48.2% for the nine months ended May 31, 2012 and 47.3% for the nine months ended May 31, 2011. The increase in margin as a percentage of revenue was primarily a result of an increase in lease rates and higher rents earned on increased volumes of leased railcars for syndication which was partially offset by the discontinuation of a certain management services contract in the second quarter of 2011.

38

THE GREENBRIER COMPANIES, INC.

Selling and Administrative

Selling and administrative expense was $77.0 million or 5.6% of revenue for the nine months ended May 31, 2012 compared to $58.2 million or 7.3% of revenue for the comparable prior period, an increase of $18.8 million. The increase was primarily related to higher employee related costs which included an increase in incentive compensation, restoration of salary reductions taken during the down turn, merit increases and other employee related costs. In addition, the revenue based-fees paid to our joint venture partner in Mexico increased due to higher activity levels and we incurred nonrecurring legal and audit fees associated with the structuring of the syndication of 1,363 railcars referred to in Note 15.

Gain on Disposition of Equipment

Assets from Greenbrier’s lease fleet are periodically sold in the normal course of business in order to take advantage of market conditions and manage risk and liquidity. Gain on disposition of equipment was $8.9 million for the nine months ended May 31, 2012, compared to $6.1 million for the comparable prior period. All of the current year’s gain was realized on the disposition of leased assets. The prior year included a $2.9 million gain that was realized on the disposition of leased assets and a gain of $3.2 million of insurance proceeds related to the January 2009 fire at one of our Wheel Services, Refurbishment & Parts facilities.

Other Costs

Interest and foreign exchange expense was $18.6 million for the nine months ended May 31, 2012, compared to $30.6 million in the prior comparable period.

	Nine Months Ended May 31,					Increase (Decrease)
(In thousands)	2012			2011
Interest and foreign exchange:
Interest and other expense	$	16,828		$	25,057	$	(8,229	)
Accretion of term loan debt discount		—			3,207		(3,207	)
Accretion of convertible debt discount		2,416			2,239		177
Foreign exchange (gain) loss		(670	)		143		(813	)
	$	18,574		$	30,646	$	(12,072	)

Interest and other expenses decreased due to lower interest rates from refinancing of certain indebtedness. During the third quarter of 2011, we repaid $235.0 million of senior unsecured loans at 8.375% and replaced it with $230.0 million of convertible debt at 3.5%. The change in the accretion of term loan debt discount was due to the June 2011 early repayment of $71.8 million of certain term debt.

Income Tax

The tax rate for the nine months ended May 31, 2012 was 29.8% as compared to 19.1% in the prior comparable period. The tax rate for the nine months ended May 31, 2012 includes the benefit related to a release of valuation allowances previously placed on net deferred tax assets in foreign jurisdictions. Management believes it is more likely than not that the deferred tax assets will be realized and has recorded the benefit of those deferred tax assets during the second quarter of 2012. The provision for income taxes is based on projected consolidated results of operations and geographical mix of earnings for the entire year which results in an estimated 33.3% annual effective tax rate before the impact of discrete items, including changes in estimated state tax rates. The effective tax rate fluctuates from period to period due to the geographical mix of pre-tax earnings and losses and minimum tax requirements in certain local jurisdictions.

39

THE GREENBRIER COMPANIES, INC.

Loss from Unconsolidated Affiliates

Losses from unconsolidated affiliates were $0.1 million for the nine months ended May 31, 2012 and $1.7 million for the nine months ended May 31, 2011. Losses for the nine months ended May 31, 2012 and for the comparable prior period include our share of the results from operations from our castings joint venture and from WLR – Greenbrier Rail Inc. The increase in earnings for the nine months ended May 31, 2012 as compared to the prior comparable period relates to our castings joint venture resuming operations during the third quarter of 2011 after being idle.

Noncontrolling Interest

Net earnings attributable to noncontrolling interest was negligible for the nine months ended May 31, 2012 and $1.0 million for the nine months ended May 31, 2011 and primarily represents our joint venture partner’s share in the results of operations of our Mexican railcar manufacturing joint venture, adjusted for intercompany sales.

40

THE GREENBRIER COMPANIES, INC.

Liquidity and Capital Resources

(In thousands)
	Nine Months Ended
	May 31, 2012			May 31, 2011
Net cash provided by (used in) operating activities	$	53,633		$	(77,307	)
Net cash used in investing activities		(43,349	)		(46,129	)
Net cash provided by (used in) financing activities		(16,491	)		58,483
Effect of exchange rate changes		900			391
Net decrease in cash and cash equivalents	$	(5,307	)	$	(64,562	)

We have been financed through operations, borrowings and issuance of stock. At May 31, 2012, cash and cash equivalents were $44.9 million, a decrease of $5.3 million from $50.2 million at August 31, 2011.

Cash provided by operating activities was $53.6 million for the nine months ended May 31, 2012 compared to cash used in operating activities of $77.3 million for the nine months ended May 31, 2011. The change from the prior year was primarily due to increased profitability and a change in the timing of working capital needs.

Cash used in investing activities, primarily for capital expenditures, was $43.3 million for the nine months ended May 31, 2012 compared to $46.1 million in the prior comparable period.

Capital expenditures totaled $72.1 million for the nine months ended May 31, 2012 and $59.7 million for the nine months ended May 31, 2011. Of these capital expenditures, approximately $42.5 million and $30.4 million were attributable to Leasing & Services operations. Proceeds from sales of equipment were $33.3 million for the nine months ended May 31, 2012 and $14.2 million in the comparable prior period. Leasing & Services capital expenditures for 2012, net of proceeds of $39.0 million from sales of railcar equipment, are expected to be approximately $25.0 million. We regularly sell assets from our lease fleet, some of which may have been purchased within the current year and included in capital expenditures.

Approximately $21.4 million and $14.3 million of capital expenditures for the nine months ended May 31, 2012 and the comparable prior period were attributable to Manufacturing operations. Capital expenditures for Manufacturing operations are expected to be approximately $33.0 million in 2012 and primarily relate to production line enhancements and expansions at existing manufacturing facilities.

Wheel Services, Refurbishment & Parts capital expenditures for the nine months ended May 31, 2012 and the comparable prior period were $8.2 million and $15.0 million. Capital expenditures are expected to be approximately $14.0 million in 2012 for maintenance and improvement of existing facilities and some growth.

Cash used in financing activities was $16.5 million for the nine months ended May 31, 2012 compared to cash provided by financing activities of $58.5 million for the nine months ended May 31, 2011. During the nine months ended May 31, 2012, we received $2.5 million in proceeds from the issuance of notes payable and $0.4 million in investment by joint venture partner. This was offset by $16.0 million in net repayments from revolving notes borrowings and $6.0 million in repayments of notes payable. During the nine months ended May 31, 2011 we received $230.0 million in proceeds from a new convertible loan, net of $7.9 million in debt issuance costs, and $1.3 million from a new term loan, $62.8 million in net proceeds from an equity offering and $10.9 million in net proceeds from revolving notes borrowings and repaid $238.6 million in senior notes and other term debt.

41

THE GREENBRIER COMPANIES, INC.

Senior secured credit facilities, consisting of three components, aggregated to $357.0 million as of May 31, 2012.

As of May 31, 2012 a $290.0 million revolving line of credit secured by substantially all of our assets in the U.S. not otherwise pledged as security for term loans, maturing June 2016, was available to provide working capital and interim financing of equipment, principally for the U.S. and Mexican operations. Advances under this facility bear interest at variable rates that depend on the type of borrowing and the defined ratio of debt to total capitalization. Available borrowings under the credit facility are generally based on defined levels of inventory, receivables, property, plant and equipment and leased equipment, as well as total debt to consolidated capitalization and fixed charges coverage ratios.

As of May 31, 2012, lines of credit totaling $17.0 million secured by certain of our European assets, with various variable rates, were available for working capital needs of the European manufacturing operation. European credit facilities are continually being renewed. Currently these European credit facilities have maturities that range from December 2012 through June 2013.

As of May 31, 2012 our Mexican joint venture had two lines of credit totaling $50.0 million. The first line of credit provides up to $20.0 million and is secured by certain of the joint venture’s accounts receivable and inventory. Advances under this facility bear interest at LIBOR plus 2.5% and are due 180 days after the date of borrowing. The outstanding advances as of May 31, 2012 have maturities that range from June 2012 to November 2012. The Mexican joint venture will be able to draw against this facility through July 2012. The second line of credit provides up to $30.0 million and is guaranteed by each of the joint venture partners, including our company. Advances under this facility bear interest at LIBOR plus 2.0% and are due 180 days after the date of borrowing. The outstanding advances as of May 31, 2012 mature in July 2012. The Mexican joint venture will be able to draw against this facility through February 2015.

As of May 31, 2012 outstanding borrowings under the senior secured credit facilities consisted of $6.6 million in letters of credit and $10.0 million in revolving notes outstanding under the North American credit facility, $13.2 million outstanding under the European credit facilities and $48.2 million outstanding under the Mexican joint venture credit facilities.

The revolving and operating lines of credit, along with notes payable, contain covenants with respect to us and our various subsidiaries, the most restrictive of which, among other things, limit our ability to: incur additional indebtedness or guarantees; pay dividends or repurchase stock; enter into sale leaseback transactions; create liens; sell assets; engage in transactions with affiliates, including joint ventures and non U.S. subsidiaries, including but not limited to loans, advances, equity investments and guarantees; enter into mergers, consolidations or sales of substantially all our assets; and enter into new lines of business. The covenants also require certain maximum ratios of debt to total capitalization and minimum levels of fixed charges (interest plus rent) coverage.

Available borrowings under our credit facilities are generally limited by defined levels of inventory, receivables, property, plant and equipment and leased equipment, as well as total debt to consolidated capitalization and interest coverage ratios. We had an aggregate of $279.0 million available to draw down under the committed credit facilities as of May 31, 2012. This amount consists of $273.4 million available on the North American credit facility, $3.8 million on the European credit facilities and $1.8 million on the Mexican joint venture credit facilities as of May 31, 2012.

We may from time to time seek to repurchase or otherwise retire or exchange securities, including outstanding borrowings and equity securities, and take other steps to reduce our debt or otherwise improve our balance sheet. These actions may include open market repurchases, unsolicited or solicited privately negotiated transactions or other retirements, repurchases or exchanges. Such repurchases or exchanges, if any, will depend on a number of factors, including, but not limited to, prevailing market conditions, trading levels of our debt, our liquidity requirements and contractual restrictions, if applicable.

42

THE GREENBRIER COMPANIES, INC.

We have operations in Mexico and Poland that conduct business in their local currencies as well as other regional currencies. To mitigate the exposure to transactions denominated in currencies other than the functional currency of each entity, we enter into foreign currency forward exchange contracts to protect the margin on a portion of forecast foreign currency sales.

Foreign operations give rise to risks from changes in foreign currency exchange rates. We utilize foreign currency forward exchange contracts with established financial institutions to hedge a portion of that risk. No provision has been made for credit loss due to counterparty non-performance.

In addition to third party financing, we have provided financing for a portion of the working capital needs of our Mexican joint venture through a secured, interest bearing loan. The balance of the loan was $17.3 million as of May 31, 2012. As of May 31, 2012, the Mexican joint venture had $48.8 million of third party debt, of which we have guaranteed approximately $39.4 million.

In accordance with customary business practices in Europe, we have $2.9 million in bank and third party warranty and performance guarantee facilities as of May 31, 2012. To date no amounts have been drawn under these guarantee facilities.

We expect existing funds and cash generated from operations, together with proceeds from financing activities including borrowings under existing credit facilities and long-term financings, to be sufficient to fund working capital needs, planned capital expenditures and expected debt repayments for the next twelve months.

Off Balance Sheet Arrangements

We do not currently have off balance sheet arrangements that have or are likely to have a material current or future effect on our Consolidated Financial Statements.

43

THE GREENBRIER COMPANIES, INC.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Foreign Currency Exchange Risk

We have operations in Mexico, Germany and Poland that conduct business in their local currencies as well as other regional currencies. To mitigate the exposure to transactions denominated in currencies other than the functional currency of each entity, we enter into foreign currency forward exchange contracts to protect the margin on a portion of forecast foreign currency sales. At May 31, 2012, $81.1 million of forecast sales in Europe were hedged by foreign exchange contracts. Because of the variety of currencies in which purchases and sales are transacted and the interaction between currency rates, it is not possible to predict the impact a movement in a single foreign currency exchange rate would have on future operating results.

In addition to exposure to transaction gains or losses, we are also exposed to foreign currency exchange risk related to the net asset position of our foreign subsidiaries. At May 31, 2012, net assets of foreign subsidiaries aggregated $29.4 million and a 10% strengthening of the United States dollar relative to the foreign currencies would result in a decrease in equity of $2.9 million, or 0.7% of Total equity Greenbrier. This calculation assumes that each exchange rate would change in the same direction relative to the United States dollar.

Interest Rate Risk

We have managed a portion of our variable rate debt with interest rate swap agreements, effectively converting $43.3 million of variable rate debt to fixed rate debt. As a result, we are exposed to interest rate risk relating to our revolving debt and a portion of term debt, which are at variable rates. At May 31, 2012, 68% of our outstanding debt had fixed rates and 32% had variable rates. At May 31, 2012, a uniform 10% increase in interest rates would result in approximately $0.4 million of additional annual interest expense.

44

THE GREENBRIER COMPANIES, INC.

Item 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Our management has evaluated, under the supervision and with the participation of our President and Chief Executive Officer and our Chief Financial Officer, the effectiveness of the Company’s disclosure controls and procedures as of the end of the period covered by this report pursuant to Rule 13a-15(b) under the Securities Exchange Act of 1934 (the Exchange Act). Based on that evaluation, our President and Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of the period covered by this report, our disclosure controls and procedures were effective in ensuring that information required to be disclosed in our Exchange Act reports is (1) recorded, processed, summarized and reported in a timely manner, and (2) accumulated and communicated to our management, including our President and Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

There have been no changes in our internal control over financial reporting during the quarter ended May 31, 2012 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

45

THE GREENBRIER COMPANIES, INC.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

There is hereby incorporated by reference the information disclosed in Note 12 to Consolidated Financial Statements, Part I of this quarterly report.

Item 1A. Risk Factors

This 10-Q should be read in conjunction with the risk factors and information disclosed in our Annual Report on Form 10-K for the year ended August 31, 2011. There have been no material changes in the risk factors described in our Annual Report on Form 10-K for the year ended August 31, 2011.

Item 6. Exhibits

(a) List of Exhibits:

10.1	Form of Employee Restricted Stock Agreement (time and performance)
31.1	Certification pursuant to Rule 13a – 14 (a).
31.2	Certification pursuant to Rule 13a – 14 (a).
32.1	Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2	Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101	The following financial information from the Company’s Quarterly Report on Form 10-Q for the period ended May 31, 2012, formatted in XBRL (eXtensible Business Reporting Language) and furnished electronically herewith: (i) the Consolidated Balance Sheets; (ii) the Consolidated Statements of Operations; (iii) the Consolidated Statements of Equity and Comprehensive Income (Loss) (iv) the Consolidated Statements of Cash Flows; (v) the Notes to Condensed Consolidated Financial Statements, tagged as blocks of text.

46

THE GREENBRIER COMPANIES, INC.

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.

	THE GREENBRIER COMPANIES, INC.
Date: June 28, 2012	By:	/s/ Mark J. Rittenbaum
		Mark J. Rittenbaum Executive Vice President and Chief Financial Officer (Principal Financial Officer)
Date: June 28, 2012	By:	/s/ James W. Cruckshank
		James W. Cruckshank Senior Vice President and Chief Accounting Officer (Principal Accounting Officer)

47

EX-10.1

Exhibit 10.1

THE GREENBRIER COMPANIES, INC.

2010 AMENDED AND RESTATED STOCK INCENTIVE PLAN

EMPLOYEE RESTRICTED SHARE AGREEMENT

This AGREEMENT is made as of this      day of                 , 2012 between The Greenbrier Companies, Inc., an Oregon corporation (the “Company”), and                      (the “Participant”) under the Company’s 2010 Amended and Restated Stock Incentive Plan (the “Plan”).

SECTION 1 ACQUISITION OF SHARES.

(a) Transfer. On the terms and conditions set forth in this Agreement, the Company agrees to transfer to the Participant                              shares of common stock of the Company (the “Shares”), of which                              Shares will vest in equal installments over a period of three years (the “Time-Vested Shares”) and of which                              Shares will vest, in whole or in part, on the Vesting Date based upon achievement of performance criteria during the Measurement Period, as described in subsection 1(e) (the “Performance-Vested Shares”). To the extent that any partial vesting results in vesting of fractional Shares, such Shares shall be rounded up to the nearest whole number of Shares. The transfer shall occur at the offices of the Company on the date set forth above or at such other place and time as the parties may agree.

(b) Stock Plan and Defined Terms. The transfer of the Shares is subject to the Plan, a copy of which the Participant acknowledges having received. The provisions of the Plan are incorporated into this Agreement by this reference. Initially capitalized terms not elsewhere defined are defined in the Plan or in Section 9 of this Agreement.

(c) Withholding Taxes. In the event that the Company determines that it is required to withhold any tax as a result of the issuance or vesting of Shares pursuant to this Agreement, the Participant, as a condition to the receipt of such Shares, shall make arrangements satisfactory to the Company to enable it to satisfy all withholding requirements.

(d) Vesting of Time-Vested Shares. The Time-Vested Shares shall vest in equal annual installments over a period of three years, on the first, second and third anniversaries of the date of this Agreement, subject to subsections 1(d)(i) and (ii), below:

(i) Termination of Service – If the Participant’s Service terminates due to death, Disability, or Retirement, any unvested Time-Vested Shares shall immediately become fully vested. Except to the extent that there exists a separate individual agreement between the Participant and the Company, the terms of which provide otherwise, if the Participant’s Service terminates for any other reason, any unvested Time-Vested Shares shall automatically be forfeited, deemed cancelled and restored to the status of authorized but unissued shares as of the date of such termination and shall again be available for Awards under the Plan.

(ii) Change of Control – In the event of a Change of Control, acceleration of vesting of Time-Based Shares shall be governed by the terms of the individual agreement between the Company and the Participant, if any.

(e) Vesting of Performance-Vested Shares. Up to     % of the Performance-Vested Shares shall vest based upon achievement of Adjusted EBITDA goals (the “Adjusted EBITDA Performance Shares”), and up to     % of the Performance-Vested Shares shall vest based upon achievement of Return on Equity (“ROE”) goals (the “ROE Performance Shares”), during the Measurement Period, as set forth in subsections 1(e)(i) and (ii), below:

(i) Adjusted EBITDA Performance Shares.

(1)     % of the Adjusted EBITDA Performance Shares (    % of the total number of Performance-Vested Shares) will vest on the Vesting Date if the Company’s Adjusted EBITDA equals the Adjusted EBITDA Target Level.

(2)     % of the Adjusted EBITDA Performance Shares (    % of the total number of Performance-Vested Shares) will vest on the Vesting Date if the Company’s Adjusted EBITDA equals the Adjusted EBITDA Threshold Level.

(3) If the Company’s Adjusted EBITDA is greater than the Threshold Level but less than the Target Level, vesting of the Adjusted EBITDA Performance Shares will be interpolated between     % and     %.

(4) If the Company’s Adjusted EBITDA is less than the Threshold Level, none of the Adjusted EBITDA Performance Shares will vest.

(ii) ROE Performance Shares.

(1)     % of the ROE Performance Shares (    % of the total number of Performance-Vested Shares) will vest on the Vesting Date if the Company achieves its ROE Target Level.

(2)     % of the ROE Performance Shares (    % of the total number of Performance-Vested Shares) will vest on the Vesting Date if the Company achieves its ROE Threshold Level.

(3) If the Company’s ROE performance is greater than the Threshold Level but less than the Target Level, vesting of the ROE Performance Shares will be interpolated between     % and     %.

(4) If the Company’s ROE performance is less than the Threshold Level, no ROE Performance Shares will vest.

(iii) Termination of Service – If the Participant’s Service terminates prior to the end of the Measurement Period due to death or Disability, any unvested Performance-Vested Shares shall immediately become fully vested. If the Participant’s Service terminates prior to the end of the Measurement Period due to Retirement, the Compensation Committee of the Board of Directors (the “Compensation Committee”) shall evaluate the Company’s financial performance during the Measurement Period through the date of Retirement. If the Company’s time-adjusted performance on its Adjusted EBITDA and/or ROE performance goals through such date is at the Threshold Level or above, a portion of the Performance-Vested Shares shall become fully vested. Vesting shall accelerate with respect to a pro rata portion of the number of the Adjusted EBITDA and/or ROE Performance-Based Shares earned based on the level of performance as of the date of Retirement. In addition, if the Company’s performance as of the date of Retirement was above the Target Level of performance on its Adjusted EBITDA and/or ROE goals, Participant shall be entitled to receive an additional grant of fully vested shares equal to the number of shares the Participant would have been entitled to receive following the end of the Measurement Period pursuant to Section 1(f)(i) and/or (ii), below, based on performance during the entire Measurement Period, pro-rated for the portion of the Measurement Period Participant was employed prior to Retirement. Except as expressly provided herein, if the Participant’s Service terminates prior to the end of the Measurement Period, any unvested Performance-Vested Shares shall automatically be forfeited, deemed cancelled and restored to the status of authorized but unissued shares as of the date of such termination and shall again be available for Awards under the Plan.

(iv) Change of Control – In the event of a Change of Control prior to             , 20    , vesting of the Performance-Vested Shares shall be as set forth in Appendix A to this Agreement.

(f) Additional Awards upon Achievement in Excess of Target Goals. Subject to a determination by the Compensation Committee that the Company has achieved greater than its Adjusted EBITDA Target Level and/or ROE Target Level during the Measurement Period, the Company will award additional fully vested Shares to Participant as soon as administratively practicable following the end of the Measurement Period, as described in subsections (f)(i) and (ii) below:

(i) If the Company achieves its Adjusted EBITDA Stretch Level during the Measurement Period, Participant will be entitled to receive an additional award of fully vested Shares equal to the number of Adjusted EBITDA Performance Shares (described in Section 1(e)(i)(1), above). If the Company’s Adjusted EBITDA during the Measurement Period exceeds the Adjusted EBITDA Target Level but is below the Adjusted EBITDA Stretch Level, Participant will be entitled to receive an additional number of fully vested Shares, interpolated between 1-100% of the number of Adjusted EBITDA Performance Shares, based on the level of Adjusted EBITDA performance achieved.

(ii) If the Company achieves its ROE Stretch Level during the Measurement Period, Participant will be entitled to receive an additional award of fully vested Shares equal to the number of ROE Performance Shares (described in Section 1(e)(ii)(1), above). If the Company’s ROE during the Measurement Period exceeds the ROE Target Level but is below the ROE Stretch Level, Participant will be entitled to receive an additional number of fully vested Shares, interpolated between 1-100% of the number of ROE Performance Shares, based on the level of ROE performance achieved.

SECTION 2 RESTRICTIONS ON TRANSFER.

(a) Restrictions on Transfer.

(i) By accepting the Shares, the Participant agrees that, if at the time of any proposed resale of the Shares the resale of the Shares is not exempt from registration under the Securities Act or covered by an effective registration statement filed under the Securities Act, the Participant will enter into such representations, warranties and agreements as the Company may reasonably request to comply with the Securities Act or any other securities laws or with this Agreement.

(ii) The Participant shall not sell, transfer, assign, pledge or otherwise dispose of any unvested Shares, whether voluntarily or by operation of law, or by gift, bequest or otherwise, without the written consent of the Company. Any sale or transfer, or purported sale or transfer, of unvested Shares, or any right or interest in unvested Shares, in violation of this provision shall be null and void.

(b) Securities Law Restrictions. Regardless of whether the offering and sale of Shares under the Plan have been registered under the Securities Act or have been registered or qualified under the securities laws of any state, the Company at its discretion may impose restrictions upon the sale, pledge or other transfer of the Shares (including the placement of appropriate legends on stock certificates or the imposition of stop-transfer instructions) if, in the judgment of the Company, such restrictions are necessary or desirable in order to achieve compliance with the Securities Act, the securities laws of any state or any other law.

(c) Market Stand-Off. In connection with any underwritten public offering by the Company of its equity securities pursuant to an effective registration statement filed under the Securities Act, the Participant shall not directly or indirectly sell, make any short sale of, loan, hypothecate, pledge, offer, grant or sell any option or other contract for the purchase of, purchase any option or other contract for the sale of, or otherwise dispose of or transfer, or agree to engage in any of the foregoing transactions with respect to, any Shares without the prior written consent of the Company or its underwriters. Such restriction (the “Market Stand Off”) shall be in effect for such period of time following the date of the final prospectus for the offering as may be requested by the Company or such underwriters. In the event of the declaration of a stock dividend, a spin off, a stock split, an adjustment in conversion ratio, a recapitalization or a similar transaction affecting the Company’s outstanding securities without receipt of consideration, any new, substituted or additional securities which are by reason of such transaction distributed with respect to any Shares subject to the Market Stand Off, or into which

such Shares thereby become convertible, shall immediately be subject to the Market Stand Off. In order to enforce the Market Stand Off, the Company may impose stop-transfer instructions with respect to the Shares until the end of the applicable stand-off period. The Company’s underwriters shall be beneficiaries of the agreement set forth in this Subsection (c). This Subsection (c) shall not apply to Shares registered in the public offering under the Securities Act.

(d) Rights of the Company. The Company shall not be required to (i) transfer on its books any Shares that have been sold or transferred in contravention of this Agreement or (ii) treat as the owner of Shares, or otherwise to accord voting, dividend or liquidation rights to, any transferee to whom Shares have been transferred in contravention of this Agreement.

SECTION 3 SUCCESSORS AND ASSIGNS.

Except as otherwise expressly provided to the contrary, the provisions of this Agreement shall inure to the benefit of, and be binding upon, the Company and its successors and assigns and be binding upon the Participant and the Participant’s legal representatives, heirs, legatees, distributees, assigns and transferees by operation of law, whether or not any such person has become a party to this Agreement or has agreed in writing to join herein and to be bound by the terms, conditions and restrictions hereof.

SECTION 4 NO RETENTION RIGHTS.

Nothing in this Agreement or in the Plan shall confer upon the Participant any right to continue in Service for any period of specific duration or interfere with or otherwise restrict in any way the rights of the Company (or any Parent or Subsidiary employing or retaining the Participant) or of the Participant, which rights are hereby expressly reserved by each, to terminate his or her Service at any time and for any reason, with or without cause.

SECTION 5 LEGENDS.

If at the time of any proposed resale of the Shares the resale of the Shares is not covered by an effective registration statement filed under the Securities Act, all certificates evidencing Shares shall bear the following legend:

“THE SHARES REPRESENTED HEREBY HAVE NOT BEEN REGISTERED FOR RESALE UNDER THE SECURITIES ACT OF 1933, AS AMENDED, AND MAY NOT BE SOLD, PLEDGED, OR OTHERWISE TRANSFERRED WITHOUT AN EFFECTIVE REGISTRATION THEREOF UNDER SUCH ACT OR AN OPINION OF COUNSEL, SATISFACTORY TO THE COMPANY AND ITS COUNSEL, THAT SUCH REGISTRATION IS NOT REQUIRED.”

Until such time as all Shares represented by a certificate shall become fully vested, all certificates evidencing Shares shall bear the following legend:

“THE SHARES REPRESENTED HEREBY MAY NOT BE SOLD, ASSIGNED, TRANSFERRED, ENCUMBERED OR IN ANY MANNER DISPOSED OF, EXCEPT IN

COMPLIANCE WITH THE TERMS OF A WRITTEN AGREEMENT BETWEEN THE COMPANY AND THE REGISTERED HOLDER OF THE SHARES (OR THE PREDECESSOR IN INTEREST TO THE COMPANY OR THE REGISTERED HOLDER). SUCH AGREEMENT GRANTS TO THE COMPANY CERTAIN RIGHTS UPON TERMINATION OF SERVICE WITH THE COMPANY. THE SECRETARY OF THE COMPANY WILL UPON WRITTEN REQUEST FURNISH A COPY OF SUCH AGREEMENT TO THE HOLDER HEREOF WITHOUT CHARGE.”

SECTION 6 NOTICE.

Any notice required by the terms of this Agreement shall be given in writing and shall be deemed effective upon personal delivery or upon deposit with the United States Postal Service, by registered or certified mail, with postage and fees prepaid. Notice shall be addressed to the Company at its principal executive office and to the Participant at the address that he or she most recently provided to the Company.

SECTION 7 ENTIRE AGREEMENT.

This Agreement and the Plan constitute the entire contract between the parties hereto with regard to the subject matter hereof. They supersede any other agreements, representations or understandings (whether oral or written and whether express or implied) which relate to the subject matter hereof.

SECTION 8 CHOICE OF LAW.

This Agreement shall be governed by, and construed in accordance with, the laws of the State of Oregon, as such laws are applied to contracts entered into and performed in such State.

SECTION 9 DEFINITIONS.

Initially capitalized terms not otherwise defined herein shall have the meanings as defined in the Plan.

(a) “Agreement” shall mean this Employee Restricted Share Agreement.

(b) “Adjusted EBITDA” shall mean the Company’s EBITDA as reported in quarterly financial disclosures, adjusted for special and non-recurring items in the discretion of the Compensation Committee, which shall include but not be limited to special charges associated with various refinancings of the Company. The Compensation Committee shall have sole discretion to determine appropriate adjustments to EBITDA (and any resulting effects of such adjustments) that are not reflective of the ongoing operations of the Company.

(c) “Adjusted EBITDA Stretch Level” shall mean cumulative Adjusted EBITDA during the Measurement Period of $            .

(d) “Adjusted EBITDA Target Level” shall mean cumulative Adjusted EBITDA during the Measurement Period of $        .

(e) “Adjusted EBITDA Threshold Level” shall mean cumulative Adjusted EBITDA during the Measurement Period of $        .

(f) “Measurement Period” shall mean the     -month period beginning                      and ending                     .

(g) “Participant” shall mean the individual named in the first paragraph of this Agreement.

(h) “Retirement” shall mean the termination of the Participant’s Service with the Company or its Subsidiaries as an employee either (i) on or after attainment of age 65 or (ii) prior to age 65, with the permission of the Chief Executive Officer.

(i) “Return on Equity” or “ROE” shall mean the quarterly Net earnings (loss) attributable to the Company, as reported in quarterly financial disclosures, divided by the quarterly Total Equity of the Company, the results of which are averaged over the Measurement Period, and annualized. For purposes of the calculation, Total Equity of the Company will include accumulated other comprehensive loss at the                              balance of $        . Net earnings (loss) attributable to the Company and ROE shall be adjusted for special and non-recurring items, net of tax, in the discretion of the Compensation Committee. The Compensation Committee shall have sole discretion to determine appropriate adjustments to Net earnings (loss) attributable to the Company and ROE that are not reflective of ongoing operations.

(j) “ROE Stretch Level” shall mean ROE of     %.

(k) “ROE Target Level” shall mean ROE of     %.

(l) “ROE Threshold Level” shall mean ROE of     %.

(m) “Securities Act” shall mean the Securities Act of 1933, as amended.

(n) “Shares” shall mean the shares of common stock of the Company acquired by the Participant pursuant to this Agreement, as adjusted in accordance with Article 11 of the Plan (if applicable).

(o) “Vesting Date” shall mean the date that the Compensation Committee makes an affirmative determination that the vesting criteria applicable to Performance-Vested Shares, as set forth in either subsection 1(e)(i) or (ii), have been met.

[Signature page follows]

The parties have executed this Agreement as of the date first written above.

PARTICIPANT:	COMPANY:
	The Greenbrier Companies, Inc.
	By:
Signature
	Name:
Name
	Title:

APPENDIX A

VESTING OF PERFORMANCE-VESTED SHARES

FOLLOWING A CHANGE OF CONTROL

In the event that a Change of Control of the Company occurs prior to              (the end of the Measurement Period) vesting of Performance-Vested Shares and issuance of additional shares based on achievement in excess of target goals shall be governed by this Appendix A:

1. Conversion of Performance-Vested Shares into Time-Vested Shares. As of the effective date of the Change of Control, all Performance-Vested Shares shall automatically convert into and become time-vested shares (the “Converted Shares”), which shall vest in equal monthly installments over the     -month period beginning                      and ending                     , during such time as Participant remains employed by the Company.

2. Award of Additional Shares for Performance Above Target Levels. The Compensation Committee shall evaluate the Company’s financial performance from              until the date immediately preceding the effective date of the Change of Control, and shall determine whether the Company was performing above the target level of performance on its Adjusted EBITDA and ROE goals as of such date. If the Compensation Committee determines that the Company was performing above the target level on either or both of its Adjusted EBITDA and/or ROE goals as of the date of the Change of Control, the Compensation Committee shall determine the number of additional shares (the “Stretch Shares”) that the Participant would have been entitled to receive pursuant to Section 1(f)(i) and/or (ii) of the Agreement if the Company had performed during the entire Measurement Period at the level achieved through the date of the Change of Control. Participant shall be entitled to receive a grant of additional shares equal to the number of Stretch Shares. The Stretch Shares shall be time-vested shares and shall vest in equal monthly installments over the     -month period beginning                      and ending                     , during such time as Participant remains employed by the Company.

EX-31.1

THE GREENBRIER COMPANIES, INC.

Exhibit 31.1

CERTIFICATIONS

I, William A. Furman, certify that:

1. I have reviewed this quarterly report on Form 10-Q of The Greenbrier Companies, Inc. for the quarterly period ended May 31, 2012;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

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

(a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

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

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

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

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

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

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

Date: June 28, 2012

/s/ William A. Furman

William A. Furman

President and Chief Executive Officer

EX-31.2

THE GREENBRIER COMPANIES, INC.

Exhibit 31.2

CERTIFICATIONS (cont’d)

I, Mark J. Rittenbaum, certify that:

1. I have reviewed this quarterly report on Form 10-Q of The Greenbrier Companies, Inc. for the quarterly period ended May 31, 2012;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

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

(a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

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

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

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

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

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

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

Date: June 28, 2012

/s/ Mark J. Rittenbaum

Mark J. Rittenbaum

Executive Vice President and

Chief Financial Officer

EX-32.1

THE GREENBRIER COMPANIES, INC.

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the quarterly report of The Greenbrier Companies, Inc. (the “Company”) on Form 10-Q for the quarterly period ended May 31, 2012 as filed with the Securities and Exchange Commission on the date therein specified (the “Report”), I, William A. Furman, President and Chief Executive Officer of the Company, certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: June 28, 2012

/s/ William A. Furman

William A. Furman

President and Chief Executive Officer

EX-32.2

THE GREENBRIER COMPANIES, INC.

Exhibit 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the quarterly report of The Greenbrier Companies, Inc. (the “Company”) on Form 10-Q for the quarterly period ended May 31, 2012 as filed with the Securities and Exchange Commission on the date therein specified (the “Report”), I, Mark J. Rittenbaum, Executive Vice President and Chief Financial Officer of the Company, certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: June 28, 2012

/s/ Mark J. Rittenbaum

Mark J. Rittenbaum

Executive Vice President and

Chief Financial Officer

XML

Intangibles and Other Assets, net

9 Months Ended

May 31, 2012

Intangibles and Other Assets, net

Note 3 – Intangibles and Other Assets, net

Intangible assets that are determined to have finite lives are amortized over their useful lives. Intangible assets with indefinite useful lives are not amortized and are periodically evaluated for impairment.

The following table summarizes the Company’s identifiable intangible and other assets balance:

(In thousands)	May 31, 2012			August 31, 2011
Intangible assets subject to amortization:
Customer relationships	$	66,825		$	66,825
Accumulated amortization		(20,960	)		(17,854	)
Other intangibles		4,808			5,185
Accumulated amortization		(3,629	)		(3,475	)
		47,044			50,681
Intangible assets not subject to amortization		912			912
Prepaid and other assets		10,260			8,692
Debt issuance costs, net		10,822			12,516
Nonqualified savings plan investments		6,700			6,326
Investment in unconsolidated affiliates		8,266			5,769
Contract placement fee		610			2,259
Investment in direct finance leases		79			113
Total intangible and other assets	$	84,693		$	87,268

Amortization expense for the three and nine months ended May 31, 2012 was $1.1 million and $3.4 million and for the three and nine months ended May 31, 2011 was $1.2 million and $3.6 million. Amortization expense for the years ending August 31, 2012, 2013, 2014, 2015 and 2016 is expected to be $4.6 million, $4.4 million, $4.3 million, $4.3 million and $4.3 million.

XML

Inventories

9 Months Ended

May 31, 2012

Inventories

Note 2 – Inventories

Inventories are valued at the lower of cost (first-in, first-out) or market. Work-in-process includes material, labor and overhead. The following table summarizes the Company’s inventory balance:

(In thousands)	May 31, 2012			August 31, 2011
Manufacturing supplies and raw materials	$	263,281		$	231,798
Work-in-process		57,447			78,709
Finished goods		30,187			17,455
Excess and obsolete adjustment		(4,793	)		(4,450	)
	$	346,122		$	323,512

XML

Consolidated Balance Sheets (USD $) In Thousands, unless otherwise specified	May 31, 2012	Aug. 31, 2011
Assets
Cash and cash equivalents	$ 44,915	$ 50,222
Restricted cash	6,089	2,113
Accounts receivable, net	172,086	188,443
Inventories	346,122	323,512
Leased railcars for syndication	66,776	30,690
Equipment on operating leases, net	334,872	321,141
Property, plant and equipment, net	172,729	161,200
Goodwill	137,066	137,066
Intangibles and other assets, net	84,693	87,268
Assets, Total	1,365,348	1,301,655
Liabilities and Equity
Revolving notes	71,430	90,339
Accounts payable and accrued liabilities	323,977	316,536
Deferred income taxes	88,514	83,839
Deferred revenue	17,872	5,900
Notes payable	428,028	429,140
Commitments and contingencies (Note 12)
Greenbrier
Preferred stock - without par value; 25,000 shares authorized; none outstanding
Common stock - without par value; 50,000 shares authorized; 27,149 and 25,186 shares outstanding at May 31, 2012 and August 31, 2011
Additional paid-in capital	251,309	242,286
Retained earnings	178,485	127,182
Accumulated other comprehensive loss	(11,633)	(7,895)
Total equity Greenbrier	418,161	361,573
Noncontrolling interest	17,366	14,328
Total equity	435,527	375,901
Liabilities and Equity, Total	$ 1,365,348	$ 1,301,655

XML

Consolidated Statements of Cash Flows (USD $) In Thousands, unless otherwise specified	9 Months Ended
	May 31, 2012	May 31, 2011
Cash flows from operating activities
Net income (loss)	$ 51,307	$ (5,150)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Deferred income taxes	4,801	(5,276)
Depreciation and amortization	30,603	28,174
Gain on sales of leased equipment	(8,897)	(2,901)
Accretion of debt discount	2,416	5,446
Stock based compensation expense	6,724	4,961
Loss on extinguishment of debt (non-cash portion)		2,868
Other	3,586	91
Decrease (increase) in assets:
Accounts receivable	10,429	(51,427)
Inventories	(26,748)	(83,293)
Leased railcars for syndication	(43,561)	(48,465)
Other	(1,419)	5,834
Increase (decrease) in liabilities:
Accounts payable and accrued liabilities	12,401	77,273
Deferred revenue	11,991	(5,442)
Net cash provided by (used in) operating activities	53,633	(77,307)
Cash flows from investing activities
Proceeds from sales of equipment	33,253	14,179
Investment in and advances to unconsolidated affiliates	(544)	(979)
Decrease (increase) in restricted cash	(3,976)	308
Capital expenditures	(72,117)	(59,689)
Other	35	52
Net cash used in investing activities	(43,349)	(46,129)
Cash flows from financing activities
Net change in revolving notes with maturities of 90 days or less	(49,114)	3,694
Proceeds from revolving notes with maturities longer than 90 days	56,644	13,373
Repayments of revolving notes with maturities longer than 90 days	(23,573)	(6,194)
Proceeds from issuance of notes payable	2,500	231,250
Debt issuance costs		(7,857)
Repayments of notes payable	(6,028)	(238,569)
Gross proceeds from equity offering		63,180
Excess tax benefit from restricted stock awards	2,670
Investment by joint venture partner	410
Expenses from equity offering		(420)
Other		26
Net cash provided by (used in) financing activities	(16,491)	58,483
Effect of exchange rate changes	900	391
Decrease in cash and cash equivalents	(5,307)	(64,562)
Cash and cash equivalents
Beginning of period	50,222	98,864
End of period	44,915	34,302
Cash paid during the period for
Interest	10,817	25,850
Income taxes, net	$ 4,013	$ 866

XML

Guarantor/Non Guarantor

9 Months Ended

May 31, 2012

Guarantor/Non Guarantor

Note 16 – Guarantor/Non Guarantor

The convertible senior notes due 2026 (the Notes) issued on May 22, 2006 are fully and unconditionally and jointly and severally guaranteed by substantially all of Greenbrier’s material 100% owned U.S. subsidiaries: Autostack Company LLC, Greenbrier-Concarril, LLC, Greenbrier Leasing Company LLC, Greenbrier Leasing Limited Partner, LLC, Greenbrier Management Services, LLC, Greenbrier Leasing, L.P., Greenbrier Railcar LLC, Gunderson LLC, Gunderson Marine LLC, Gunderson Rail Services LLC, Meridian Rail Holding Corp., Meridian Rail Acquisition Corp., Meridian Rail Mexico City Corp., Brandon Railroad LLC, Gunderson Specialty Products, LLC and Greenbrier Railcar Leasing, Inc. No other subsidiaries guarantee the Notes including Greenbrier Union Holdings I LLC, Greenbrier Leasing Limited, Greenbrier Europe B.V., Greenbrier Germany GmbH, WagonySwidnica S.A., Zaklad Naprawczy Taboru Kolejowego Olawa sp. z o.o., Gunderson-Concarril, S.A. de C.V., Mexico Meridianrail Services, S.A. de C.V., Greenbrier Railcar Services – Tierra Blanca S.A. de C.V., YSD Doors, S.A. de C.V., Greenbrier-Gimsa, LLC and Gunderson-Gimsa S.A. de C.V.

The following represents the supplemental consolidating condensed financial information of Greenbrier and its guarantor and non guarantor subsidiaries, as of May 31, 2012 and August 31, 2011, for the three and nine months ended May 31, 2012 and for the three and nine months ended May 31, 2011. The information is presented on the basis of Greenbrier accounting for its ownership of its wholly owned subsidiaries using the equity method of accounting. The equity method investment for each subsidiary is recorded by the parent in intangibles and other assets. Intercompany transactions of goods and services between the guarantor and non guarantor subsidiaries are presented as if the sales or transfers were at fair value to third parties and eliminated in consolidation.

The Greenbrier Companies, Inc.

    Condensed Consolidating Balance Sheet

    May 31, 2012

    (In thousands)

	Parent			Combined Guarantor Subsidiaries		Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Assets
Cash and cash equivalents	$	31,516		$	105	$	13,294		$	—		$	44,915
Restricted cash		—			1,859		4,230			—			6,089
Accounts receivable, net		(2,116	)		156,593		18,041			(432	)		172,086
Inventories		—			139,888		206,586			(352	)		346,122
Leased railcars for syndication		—			68,782		—			(2,006	)		66,776
Equipment on operating leases, net		—			337,590		—			(2,718	)		334,872
Property, plant and equipment, net		4,151			104,225		64,353			—			172,729
Goodwill		—			137,066		—			—			137,066
Intangibles and other assets, net		664,529			94,635		3,871			(678,342	)		84,693
	$	698,080		$	1,040,743	$	310,375		$	(683,850	)	$	1,365,348
Liabilities and Equity
Revolving notes	$	10,000		$	—	$	61,430		$	—		$	71,430
Accounts payable and accrued liabilities		(28,977	)		197,594		155,357			3			323,977
Deferred income taxes		4,766			94,880		(9,578	)		(1,554	)		88,514
Deferred revenue		349			14,505		3,003			15			17,872
Notes payable		294,426			131,745		1,857			—			428,028
Total equity Greenbrier		418,161			602,019		80,295			(682,314	)		418,161
Noncontrolling interest		(645	)		—		18,011			—			17,366
Total equity		417,516			602,019		98,306			(682,314	)		435,527
	$	698,080		$	1,040,743	$	310,375		$	(683,850	)	$	1,365,348

The Greenbrier Companies, Inc.

    Condensed Consolidating Statement of Operations

    For the three months ended May 31, 2012

    (In thousands)

	Parent			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Revenue
Manufacturing	$	—		$	240,773		$	288,085		$	(163,928	)	$	364,930
Wheels Services, Refurbishment & Parts		—			128,100			—			(2,955	)		125,145
Leasing & Services		77			17,785			—			(140	)		17,722
		77			386,658			288,085			(167,023	)		507,797
Cost of revenue
Manufacturing		—			218,964			270,494			(164,034	)		325,424
Wheel Services, Refurbishment & Parts		—			114,490			—			(2,880	)		111,610
Leasing & Services		—			8,845			—			(20	)		8,825
		—			342,299			270,494			(166,934	)		445,859
Margin		77			44,359			17,591			(89	)		61,938
Selling and administrative		11,287			8,373			9,124			—			28,784
Gain on disposition of equipment		—			(2,585	)		—			—			(2,585	)
Earnings (loss) from operations		(11,210	)		38,571			8,467			(89	)		35,739
Other costs
Interest and foreign exchange		4,671			968			1,238			(317	)		6,560
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates		(15,881	)		37,603			7,229			228			29,179
Income tax (expense) benefit		3,731			(13,604	)		1,350			(132	)		(8,655	)
Earnings (loss) before earnings (loss) from unconsolidated affiliates		(12,150	)		23,999			8,579			96			20,524
Earnings (loss) from unconsolidated affiliates		30,761			2,334			—			(32,894	)		201
Net earnings (loss)		18,611			26,333			8,579			(32,798	)		20,725
Net (earnings) loss attributable to noncontrolling interest		506			—			(1,755	)		(359	)		(1,608	)
Net earnings (loss) attributable to Greenbrier	$	19,117		$	26,333		$	6,824		$	(33,157	)	$	19,117

The Greenbrier Companies, Inc.

    Condensed Consolidating Statement of Operations

    For the nine months ended May 31, 2012

    (In thousands)

	Parent			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Revenue
Manufacturing	$	—		$	646,114		$	757,432		$	(455,754	)	$	947,792
Wheels Services, Refurbishment & Parts		—			372,138			—			(9,350	)		362,788
Leasing & Services		824			53,282			—			(505	)		53,601
		824			1,071,534			757,432			(465,609	)		1,364,181
Cost of revenue
Manufacturing		—			580,775			721,048			(449,359	)		852,464
Wheel Services, Refurbishment & Parts		—			333,356			—			(9,301	)		324,055
Leasing & Services		—			27,838			—			(55	)		27,783
		—			941,969			721,048			(458,715	)		1,204,302
Margin		824			129,565			36,384			(6,894	)		159,879
Selling and administrative		32,612			21,867			22,519			—			76,998
Gain on disposition of equipment		—			(8,896	)		—			(1	)		(8,897	)
Earnings (loss) from operations		(31,788	)		116,594			13,865			(6,893	)		91,778
Other costs
Interest and foreign exchange		14,241			2,749			2,457			(873	)		18,574
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates		(46,029	)		113,845			11,408			(6,020	)		73,204
Income tax (expense) benefit		17,538			(43,326	)		3,016			974			(21,798	)
Earnings (loss) before earnings (loss) from unconsolidated affiliates		(28,491	)		70,519			14,424			(5,046	)		51,406
Earnings (loss) from unconsolidated affiliates		79,149			924			—			(80,172	)		(99	)
Net earnings (loss)		50,658			71,443			14,424			(85,218	)		51,307
Net (earnings) loss attributable to noncontrolling interest		645			—			(3,445	)		2,796			(4	)
Net earnings (loss) attributable to Greenbrier	$	51,303		$	71,443		$	10,979		$	(82,422	)	$	51,303

The Greenbrier Companies, Inc.

    Condensed Consolidating Statement of Cash Flows

    For the nine months ended May 31, 2012

    (In thousands)

	Parent			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Cash flows from operating activities:
Net earnings (loss)	$	50,658		$	71,443		$	14,424		$	(85,218	)	$	51,307
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities:
Deferred income taxes		19,418			(9,262	)		(4,381	)		(974	)		4,801
Depreciation and amortization		2,001			22,657			6,000			(55	)		30,603
Gain on sales of leased equipment		—			(8,896	)		—			(1	)		(8,897	)
Accretion of debt discount		2,416			—			—			—			2,416
Stock based compensation expense		6,724			—			—			—			6,724
Other		—			783			7			2,796			3,586
Decrease (increase) in assets
Accounts receivable		12,317			7,793			(10,137	)		456			10,429
Inventories		—			1,744			(28,540	)		48			(26,748	)
Leased railcars for syndication		—			(45,566	)		—			2,005			(43,561	)
Other		986			(427	)		3,277			(5,255	)		(1,419	)
Increase (decrease) in liabilities
Accounts payable and accrued liabilities		(40,919	)		47,734			5,606			(20	)		12,401
Deferred revenue		(116	)		9,246			2,846			15			11,991
Net cash provided by (used in) operating activities		53,485			97,249			(10,898	)		(86,203	)		53,633
Cash flows from investing activities:
Proceeds from sales of equipment		—			33,253			—			—			33,253
Investment in and net advances to unconsolidated affiliates		(84,403	)		(954	)		(614	)		85,427			(544	)
Intercompany advances		3,053			—			—			(3,053	)		—
Change in restricted cash		—			254			(4,230	)		—			(3,976	)
Capital expenditures		(544	)		(53,420	)		(18,929	)		776			(72,117	)
Other		—			35			—			—			35
Net cash provided by (used in) investing activities		(81,894	)		(20,832	)		(23,773	)		83,150			(43,349	)
Cash flows from financing activities:
Net change in revolving notes with maturities of 90 days or less		(50,000	)		—			886			—			(49,114	)
Proceeds from revolving notes with maturities longer than 90 days		—			—			56,644			—			56,644
Repayments of revolving notes with maturities longer than 90 days		—			—			(23,573	)					(23,573	)
Intercompany advances		73,845			(73,995	)		(2,903	)		3,053			—
Proceeds from notes payable		—			—			2,500			—			2,500
Repayments of notes payable		—			(3,123	)		(2,905	)		—			(6,028	)
Investment by joint venture		—			—			410			—			410
Excess tax benefit		2,670			—			—			—			2,670
Net cash provided by (used in) financing activities		26,515			(77,118	)		31,059			3,053			(16,491	)
Effect of exchange rate changes		42			277			581			—			900
Decrease in cash and cash equivalents		(1,852	)		(424	)		(3,031	)		—			(5,307	)
Cash and cash equivalents
Beginning of period		33,368			529			16,325			—			50,222
End of period	$	31,516		$	105		$	13,294		$	—		$	44,915

The Greenbrier Companies, Inc.

    Condensed Consolidating Balance Sheet

    August 31, 2011

    (In thousands)

	Parent			Combined Guarantor Subsidiaries		Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Assets
Cash and cash equivalents	$	33,368		$	529	$	16,325		$	—		$	50,222
Restricted cash		—			2,113		—			—			2,113
Accounts receivable, net		86,701			90,442		11,276			24			188,443
Inventories		—			141,631		182,185			(304	)		323,512
Leased railcars for syndication		—			30,690		—			—			30,690
Equipment on operating leases, net		—			323,139		—			(1,998	)		321,141
Property, plant and equipment, net		6,006			101,284		53,910			—			161,200
Goodwill		—			137,066		—			—			137,066
Intangibles and other assets, net		584,892			96,444		2,628			(596,696	)		87,268
	$	710,967		$	923,338	$	266,324		$	(598,974	)	$	1,301,655
Liabilities and Equity
Revolving notes	$	60,000		$	—	$	30,339		$	—		$	90,339
Accounts payable and accrued liabilities		11,571			148,788		156,153			24			316,536
Deferred income taxes		(14,652	)		104,142		(5,071	)		(580	)		83,839
Deferred revenue		465			5,242		193			—			5,900
Notes payable		292,010			134,868		2,262			—			429,140
Total equity Greenbrier		361,573			530,298		68,120			(598,418	)		361,573
Noncontrolling interest		—			—		14,328			—			14,328
Total equity		361,573			530,298		82,448			(598,418	)		375,901
	$	710,967		$	923,338	$	266,324		$	(598,974	)	$	1,301,655

The Greenbrier Companies, Inc.

    Condensed Consolidating Statement of Operations

    For the three months ended May 31, 2011

(In thousands, unaudited)

	Parent			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Revenue
Manufacturing	$	—		$	108,654		$	131,987		$	(67,154	)	$	173,487
Wheels Services, Refurbishment & Parts		—			128,165			—			(1,848	)		126,317
Leasing & Services		1,075			16,705			—			(304	)		17,476
		1,075			253,524			131,987			(69,306	)		317,280
Cost of revenue
Manufacturing		—			101,707			124,057			(67,090	)		158,674
Wheel Services, Refurbishment & Parts		—			113,067			—			(1,865	)		111,202
Leasing & Services		—			9,272			—			(18	)		9,254
		—			224,046			124,057			(68,973	)		279,130
Margin		1,075			29,478			7,930			(333	)		38,150
Selling and administrative		11,022			5,904			5,654			—			22,580
Gain on disposition of equipment		—			(1,678	)		—			—			(1,678	)
Earnings (loss) from operations		(9,947	)		25,252			2,276			(333	)		17,248
Other costs
Interest and foreign exchange		8,448			1,001			663			(305	)		9,807
Loss on extinguishment of debt		10,007			—			—			—			10,007
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates		(28,402	)		24,251			1,613			(28	)		(2,566	)
Income tax (expense) benefit		10,234			(9,561	)		(371	)		(1	)		301
Earnings (loss) before earnings (loss) from unconsolidated affiliates		(18,168	)		14,690			1,242			(29	)		(2,265	)
Earnings (loss) from unconsolidated affiliates		14,854			(504	)		—			(14,889	)		(539	)
Net earnings (loss)		(3,314	)		14,186			1,242			(14,918	)		(2,804	)
Net earnings attributable to noncontrolling interest		—			—			(541	)		31			(510	)
Net earnings (loss) attributable to Greenbrier	$	(3,314	)	$	14,186		$	701		$	(14,887	)	$	(3,314	)

The Greenbrier Companies, Inc.

    Condensed Consolidating Statement of Operations

    For the nine months ended May 31, 2011

(In thousands, unaudited)

	Parent			Combined Guarantor Subsidiaries			Combined Non-Guarantor Subsidiaries			Eliminations			Consolidated
Revenue
Manufacturing	$	977		$	219,877		$	333,590		$	(138,896	)	$	415,548
Wheels Services, Refurbishment & Parts		—			343,517			—			(9,917	)		333,600
Leasing & Services		1,772			50,518			—			(884	)		51,406
		2,749			613,912			333,590			(149,697	)		800,554
Cost of revenue
Manufacturing		—			215,989			308,812			(138,827	)		385,974
Wheel Services, Refurbishment & Parts		—			308,932			—			(9,906	)		299,026
Leasing & Services		—			27,153			—			(54	)		27,099
		—			552,074			308,812			(148,787	)		712,099
Margin		2,749			61,838			24,778			(910	)		88,455
Selling and administrative		27,004			16,475			14,733			—			58,212
Gain on disposition of equipment		—			(6,008	)		—			(140	)		(6,148	)
Earnings (loss) from operations		(24,255	)		51,371			10,045			(770	)		36,391
Other costs
Interest and foreign exchange		26,830			3,063			1,643			(890	)		30,646
Loss on extinguishment of debt		10,007			—			—			—			10,007
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates		(61,092	)		48,308			8,402			120			(4,262	)
Income tax (expense) benefit		22,782			(19,981	)		(1,985	)		(4	)		812
Earnings (loss) before earnings (loss) from unconsolidated affiliates		(38,310	)		28,327			6,417			116			(3,450	)
Earnings (loss) from unconsolidated affiliates		32,141			1,896			—			(35,737	)		(1,700	)
Net earnings (loss)		(6,169	)		30,223			6,417			(35,621	)		(5,150	)
Net earnings attributable to noncontrolling interest		—			—			(1,050	)		31			(1,019	)
Net earnings (loss) attributable to Greenbrier	$	(6,169	)	$	30,223		$	5,367		$	(35,590	)	$	(6,169	)

The Greenbrier Companies, Inc.

    Condensed Consolidating Statement of Cash Flows

    For the nine months ended May 31, 2011

    (In thousands, unaudited)

	Parent			Combined Guarantor Subsidiaries			Combined  Non- Guarantor Subsidiaries			Eliminations			Consolidated
Cash flows from operating activities:
Net earnings (loss)	$	(6,169	)	$	30,223		$	6,417		$	(35,621	)	$	(5,150	)
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities:
Deferred income taxes		(14,267	)		7,418			1,569			4			(5,276	)
Depreciation and amortization		1,962			21,835			4,430			(53	)		28,174
Gain on sales of leased equipment		—			(2,760	)		—			(141	)		(2,901	)
Loss on extinguishment of debt (non-cash portion)		2,868			—			—			—			2,868
Accretion of debt discount		5,446			—			—			—			5,446
Stock based compensation		4,961			—			—			—			4,961
Other		—			60			—			31			91
Decrease (increase) in assets
Accounts receivable		16,230			(85,760	)		18,102			1			(51,427	)
Inventories		—			(11,976	)		(71,328	)		11			(83,293	)
Leased railcars for syndication		—			(49,512	)		1,018			29			(48,465	)
Other		2,947			2,778			108			1			5,834
Increase (decrease) in liabilities
Accounts payable and accrued liabilities		(9,775	)		47,056			39,992			—			77,273
Deferred revenue		(116	)		(4,261	)		(1,065	)		—			(5,442	)
Net cash provided by (used in) operating activities		4,087			(44,899	)		(757	)		(35,738	)		(77,307	)
Cash flows from investing activities:
Principal payments received under direct finance leases		—			52			—			—			52
Proceeds from sales of equipment		—			14,179			—			—			14,179
Investment in and net advances to unconsolidated affiliates		(32,141	)		(4,575	)		—			35,737			(979	)
Intercompany advances		(60	)		—			—			60			—
Increase in restricted cash		—			308			—			—			308
Capital expenditures		(1,694	)		(45,285	)		(12,711	)		1			(59,689	)
Net cash provided by (used in) investing activities		(33,895	)		(35,321	)		(12,711	)		35,798			(46,129	)
Cash flows from financing activities
Net change in revolving notes with maturities of 90 days or less		—			—			3,694			—			3,694
Proceeds from revolving notes with maturities longer than 90 days		—			—			13,373			—			13,373
Repayments of revolving notes with maturities longer than 90 days		—			—			(6,194	)		—			(6,194	)
Intercompany advances		(82,718	)		81,895			883			(60	)		—
Gross proceeds from equity offering		63,180			—			—			—			63,180
Expenses from equity offering		(420	)		—			—			—			(420	)
Proceeds from issuance of notes payable		230,000			—			1,250			—			231,250
Debt issuance costs		(7,857	)		—			—			—			(7,857	)
Repayments of notes payable		(235,000	)		(3,164	)		(405	)		—			(238,569	)
Other		26			—			—			—			26
Net cash provided by (used in ) financing activities		(32,789	)		78,731			12,601			(60	)		58,483
Effect of exchange rate changes		—			1,116			(725	)		—			391
Increase (decrease) in cash and cash equivalents		(62,597	)		(373	)		(1,592	)		—			(64,562	)
Cash and cash equivalents
Beginning of period		91,472			859			6,533			—			98,864
End of period	$	28,875		$	486		$	4,941		$	—		$	34,302

XML

Interim Financial Statements

9 Months Ended

May 31, 2012

Interim Financial Statements

Note 1 – Interim Financial Statements

The Condensed Consolidated Financial Statements of The Greenbrier Companies, Inc. and Subsidiaries (Greenbrier or the Company) as of May 31, 2012, for the three and nine months ended May 31, 2012 and 2011 have been prepared without audit and reflect all adjustments (consisting of normal recurring accruals) which, in the opinion of management, are necessary for a fair presentation of the financial position and operating results and cash flows for the periods indicated. The results of operations for the three and nine months ended May 31, 2012 are not necessarily indicative of the results to be expected for the entire year ending August 31, 2012.

Certain notes and other information have been condensed or omitted from the interim financial statements presented in this Quarterly Report on Form 10-Q. Therefore, these financial statements should be read in conjunction with the Consolidated Financial Statements contained in the Company’s 2011 Annual Report on Form 10-K.

Management Estimates – The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires judgment on the part of management to arrive at estimates and assumptions on matters that are inherently uncertain. These estimates may affect the amount of assets, liabilities, revenue and expenses reported in the financial statements and accompanying notes and disclosure of contingent assets and liabilities within the financial statements. Estimates and assumptions are periodically evaluated and may be adjusted in future periods. Actual results could differ from those estimates.

Prospective Accounting Changes – In June 2011, an accounting standard update was issued regarding the presentation of other comprehensive income in the financial statements. The standard eliminated the option of presenting other comprehensive income as part of the statement of changes in equity and instead requires the Company to present other comprehensive income as either a single statement of comprehensive income combined with net income or as two separate but continuous statements. This amendment will be effective for the Company as of September 1, 2012. The Company currently reports other comprehensive income in the Consolidated Statement of Equity and Comprehensive Income (Loss) and will be required to change the presentation of comprehensive income to be in compliance with the new standard.

In September 2011, an accounting standard update was issued regarding the annual goodwill impairment testing. This amendment is intended to reduce the cost and complexity of the annual goodwill impairment test by providing entities an option to perform a qualitative assessment to determine whether further impairment testing is necessary. This amendment will be effective for the Company as of September 1, 2012. However, early adoption is permitted if an entity’s financial statements for the most recent annual or interim period have not yet been issued. This amendment impacts testing steps only, and therefore adoption will not have an effect on the Company’s Consolidated Financial Statements. The Company performs a goodwill impairment test annually during the third quarter. Goodwill was tested during the quarter and the Company concluded that goodwill was not impaired. Goodwill is also tested more frequently if changes in circumstances or the occurrence of events indicates that a potential impairment exists.

XML

Consolidated Balance Sheets (Parenthetical) (USD $) In Thousands, unless otherwise specified	May 31, 2012	Aug. 31, 2011
Preferred stock, without par value
Preferred stock, shares authorized	25,000	25,000
Preferred stock, outstanding
Common stock, without par value
Common stock, shares authorized	50,000	50,000
Common stock, shares outstanding	27,149	25,186

XML

Segment Information

9 Months Ended

May 31, 2012

Segment Information

Note 11 – Segment Information

Greenbrier operates in three reportable segments: Manufacturing; Wheel Services, Refurbishment & Parts; and Leasing & Services. The accounting policies of the segments are described in the summary of significant accounting policies in the Consolidated Financial Statements contained in the Company’s 2011 Annual Report on Form 10-K. Segment performance is evaluated based on margin. The Company’s integrated business model results in selling and administrative costs being intertwined among the segments. Any allocation of these costs would be subjective and not meaningful and as a result, Greenbrier’s management does not allocate these costs for either external or internal reporting purposes. Intersegment sales and transfers are valued as if the sales or transfers were to third parties. Related revenue and margin is eliminated in consolidation and therefore are not included in consolidated results in the Company’s Consolidated Financial Statements.

The information in the following table is derived directly from the segments’ internal financial reports used for corporate management purposes.

	Three Months Ended May 31,						Nine Months Ended May 31,
(In thousands)	2012			2011			2012			2011
Revenue:
Manufacturing	$	370,993		$	198,181		$	1,004,507		$	493,751
Wheel Services, Refurbishment & Parts		128,925			136,888			375,242			359,833
Leasing & Services		24,196			17,769			70,585			51,952
Intersegment eliminations		(16,317	)		(35,558	)		(86,153	)		(104,982	)
	$	507,797		$	317,280		$	1,364,181		$	800,554
Margin:
Manufacturing	$	39,506		$	14,813		$	95,328		$	29,574
Wheel Services, Refurbishment & Parts		13,535			15,115			38,733			34,574
Leasing & Services		8,897			8,222			25,818			24,307
Segment margin total		61,938			38,150			159,879			88,455
Less unallocated expenses:
Selling and administrative		28,784			22,580			76,998			58,212
Gain on disposition of equipment		(2,585	)		(1,678	)		(8,897	)		(6,148	)
Interest and foreign exchange		6,560			9,807			18,574			30,646
Loss on extinguishment of debt		—			10,007			—			10,007
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates	$	29,179		$	(2,566	)	$	73,204		$	(4,262	)

XML

Document and Entity Information	9 Months Ended
	May 31, 2012	Jun. 26, 2012
Document Information [Line Items]
Document Type	10-Q
Amendment Flag	false
Document Period End Date	May 31, 2012
Document Fiscal Year Focus	2012
Document Fiscal Period Focus	Q3
Trading Symbol	GBX
Entity Registrant Name	GREENBRIER COMPANIES INC
Entity Central Index Key	0000923120
Current Fiscal Year End Date	--08-31
Entity Filer Category	Accelerated Filer
Entity Common Stock, Shares Outstanding		27,149,194

XML

Commitments and Contingencies

9 Months Ended

May 31, 2012

Commitments and Contingencies

Note 12 – Commitments and Contingencies

Environmental studies have been conducted on certain of the Company’s owned and leased properties that indicate additional investigation and some remediation on certain properties may be necessary. The Company’s Portland, Oregon manufacturing facility is located adjacent to the Willamette River. The U.S. Environmental Protection Agency (EPA) has classified portions of the river bed, including the portion fronting Greenbrier’s facility, as a federal “National Priority List” or “Superfund” site due to sediment contamination (the Portland Harbor Site). Greenbrier and more than 140 other parties have received a “General Notice” of potential liability from the EPA relating to the Portland Harbor Site. The letter advised the Company that it may be liable for the costs of investigation and remediation (which liability may be joint and several with other potentially responsible parties) as well as for natural resource damages resulting from releases of hazardous substances to the site. At this time, ten private and public entities, including the Company, have signed an Administrative Order on Consent (AOC) to perform a remedial investigation/feasibility study (RI/FS) of the Portland Harbor Site under EPA oversight, and several additional entities have not signed such consent, but are nevertheless contributing money to the effort. A draft of the RI study was submitted on October 27, 2009. The draft Feasibility Study was submitted on March 30, 2012. Eighty-three parties, including the State of Oregon and the federal government, have entered into a non-judicial mediation process to try to allocate costs associated with the Portland Harbor site. Approximately 110 additional parties have signed tolling agreements related to such allocations. On April 23, 2009, the Company and the other AOC signatories filed suit against 69 other parties due to a possible limitations period for some such claims; Arkema Inc. et al v. A & C Foundry Products, Inc.et al, US District Court, District of Oregon, Case #3:09-cv-453-PK. All but 12 of these parties elected to sign tolling agreements and be dismissed without prejudice, and the case has now been stayed by the court, pending completion of the RI/FS. In addition, the Company has entered into a Voluntary Clean-Up Agreement with the Oregon Department of Environmental Quality in which the Company agreed to conduct an investigation of whether, and to what extent, past or present operations at the Portland property may have released hazardous substances to the environment. The Company is also conducting groundwater remediation relating to a historical spill on the property which antedates its ownership.

Because these environmental investigations are still underway, the Company is unable to determine the amount of ultimate liability relating to these matters. Based on the results of the pending investigations and future assessments of natural resource damages, Greenbrier may be required to incur costs associated with additional phases of investigation or remedial action, and may be liable for damages to natural resources. In addition, the Company may be required to perform periodic maintenance dredging in order to continue to launch vessels from its launch ways in Portland, Oregon, on the Willamette River, and the river’s classification as a Superfund site could result in some limitations on future dredging and launch activities. Any of these matters could adversely affect the Company’s business and Consolidated Financial Statements, or the value of its Portland property.

From time to time, Greenbrier is involved as a defendant in litigation in the ordinary course of business, the outcome of which cannot be predicted with certainty. The most significant litigation is as follows:

Greenbrier’s customer, SEB Finans AB (SEB), has raised performance concerns related to a component that the Company installed on 372 railcar units with an aggregate sales value of approximately $20.0 million produced under a contract with SEB. On December 9, 2005, SEB filed a Statement of Claim in an arbitration proceeding in Stockholm, Sweden, against Greenbrier alleging that the railcars were defective and could not be used for their intended purpose. A settlement agreement was entered into effective February 28, 2007 pursuant to which the railcar units previously delivered were to be repaired and the remaining units completed and delivered to SEB. SEB has made multiple additional warranty claims, including claims with respect to railcars that have been repaired pursuant to the original settlement agreement. Greenbrier and SEB are continuing to negotiate the scope of needed repairs. Current estimates of potential costs of such repairs do not exceed amounts accrued.

When the Company acquired the assets of the Freight Wagon Division of DaimlerChrysler in January 2000, it acquired a contract to build 201 freight cars for Okombi GmbH, a subsidiary of Rail Cargo Austria AG. Subsequently, Okombi made breach of warranty and late delivery claims against the Company which grew out of design and certification problems. All of these issues were settled as of March 2004. Additional allegations have been made, the most serious of which involve cracks to the structure of the freight cars. Okombi has been required to remove all 201 freight cars from service, and a formal claim has been made against the Company. Legal, technical and commercial evaluations are on-going to determine what obligations the Company might have, if any, to remedy the alleged defects, though resolution of such issues has not been reached due to delays by Okombi.

Management intends to vigorously defend its position in each of the open foregoing cases. While the ultimate outcome of such legal proceedings cannot be determined at this time, management believes that the resolution of these actions will not have a material adverse effect on the Company’s Consolidated Financial Statements.

The Company is involved as a defendant in other litigation initiated in the ordinary course of business. While the ultimate outcome of such legal proceedings cannot be determined at this time, management believes that the resolution of these actions will not have a material adverse effect on the Company’s Consolidated Financial Statements.

In accordance with customary business practices in Europe, the Company has $2.9 million in bank and third party warranty and performance guarantee facilities as of May 31, 2012. To date no amounts have been drawn under these guarantee facilities.

The Company sold 743 railcars during the third quarter of 2012 for which the Company has an obligation, up to a maximum amount of $4.2 million, to support the railcar portfolio meeting a target minimum rate of return. This obligation expires in March 2033. This $4.2 million, which is held in restricted cash, was recorded as a reduction in revenue on the sale of 600 new railcars and a reduction in gain on sale on the sale of the 143 used railcars with a credit to deferred revenue.

At May 31, 2012, the Mexican joint venture had $48.8 million of third party debt outstanding, for which the Company has guaranteed approximately $39.4 million. In addition, the Company, along with its joint venture partner, has committed to contributing $10.0 million to fund the capital expenditures for a fourth manufacturing line, of which the Company will contribute 50%. These amounts will be contributed at various intervals from May 31, 2012 to October 31, 2013. As of May 31, 2012, the Company has contributed $0.4 million.

As of May 31, 2012 the Company has outstanding letters of credit aggregating $6.6 million associated with facility leases and workers compensation insurance.

XML

Consolidated Statements of Operations (USD $) In Thousands, except Per Share data, unless otherwise specified	3 Months Ended		9 Months Ended
	May 31, 2012	May 31, 2011	May 31, 2012	May 31, 2011
Revenue
Manufacturing	$ 364,930	$ 173,487	$ 947,792	$ 415,548
Wheel Services, Refurbishment & Parts	125,145	126,317	362,788	333,600
Leasing & Services	17,722	17,476	53,601	51,406
Revenues, Total	507,797	317,280	1,364,181	800,554
Cost of revenue
Manufacturing	325,424	158,674	852,464	385,974
Wheel Services, Refurbishment & Parts	111,610	111,202	324,055	299,026
Leasing & Services	8,825	9,254	27,783	27,099
Cost of Revenue, Total	445,859	279,130	1,204,302	712,099
Margin	61,938	38,150	159,879	88,455
Selling and administrative	28,784	22,580	76,998	58,212
Gain on disposition of equipment	(2,585)	(1,678)	(8,897)	(6,148)
Earnings from operations	35,739	17,248	91,778	36,391
Other costs
Interest and foreign exchange	6,560	9,807	18,574	30,646
Loss on extinguishment of debt		10,007		10,007
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates	29,179	(2,566)	73,204	(4,262)
Income tax benefit (expense)	(8,655)	301	(21,798)	812
Earnings (loss) before earnings (loss) from unconsolidated affiliates	20,524	(2,265)	51,406	(3,450)
Earnings (loss) from unconsolidated affiliates	201	(539)	(99)	(1,700)
Net earnings (loss)	20,725	(2,804)	51,307	(5,150)
Net earnings attributable to noncontrolling interest	(1,608)	(510)	(4)	(1,019)
Net earnings (loss) attributable to Greenbrier	$ 19,117	$ (3,314)	$ 51,303	$ (6,169)
Basic earnings (loss) per common share	$ 0.71	$ (0.14)	$ 1.94	$ (0.27)
Diluted earnings (loss) per common share	$ 0.61	$ (0.14)	$ 1.65	$ (0.27)
Weighted average common shares:
Basic	26,981	24,127	26,378	22,893
Diluted	33,862	24,127	33,640	22,893

XML

Warranty Accruals

9 Months Ended

May 31, 2012

Warranty Accruals

Note 6 – Warranty Accruals

Warranty costs are estimated and charged to operations to cover a defined warranty period. The estimated warranty cost is based on the history of warranty claims for each particular product type. For new product types without a warranty history, preliminary estimates are based on historical information for similar product types. The warranty accruals, included in Accounts payable and accrued liabilities on the Consolidated Balance Sheets, are reviewed periodically and updated based on warranty trends and expirations of warranty periods.

Warranty accrual activity:

	Three Months Ended May 31,						Nine Months Ended May 31,
(In thousands)	2012			2011			2012			2011
Balance at beginning of period	$	9,297		$	6,381		$	8,645		$	6,304
Charged to cost of revenue		1,848			1,080			3,243			1,731
Payments		(525	)		(449	)		(1,194	)		(1,050	)
Currency translation effect		(173	)		15			(247	)		42
Balance at end of period	$	10,447		$	7,027		$	10,447		$	7,027

XML

Accounts Payable and Accrued Liabilities

9 Months Ended

May 31, 2012

Accounts Payable and Accrued Liabilities

Note 5 – Accounts Payable and Accrued Liabilities

(In thousands)	May 31, 2012		August 31, 2011
Trade payables and other accrued liabilities	$	259,407	$	267,683
Accrued payroll and related liabilities		32,559		26,757
Accrued maintenance		10,732		10,865
Accrued warranty		10,447		8,645
Other		10,832		2,586
	$	323,977	$	316,536

XML

Fair Value Measures

9 Months Ended

May 31, 2012

Fair Value Measures

Note 13 – Fair Value Measures

Certain assets and liabilities are reported at fair value on either a recurring or nonrecurring basis. Fair value, for this disclosure, is defined as an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants, under a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value as follows:

Level 1	–	observable inputs such as unadjusted quoted prices in active markets for identical instruments;
Level 2	–	inputs, other than the quoted market prices in active markets for similar instruments, which are observable, either directly or indirectly; and
Level 3	–	unobservable inputs for which there is little or no market data available, which require the reporting entity to develop its own assumptions.

Assets and liabilities measured at fair value on a recurring basis as of May 31, 2012 are:

(In thousands)	Total		Level 1		Level 2 (1)		Level 3
Assets:
Derivative financial instruments	$	286	$	—	$	286	$	—
Nonqualified savings plan investments		6,700		6,700		—		—
Cash equivalents		2,001		2,001		—		—
	$	8,987	$	8,701	$	286	$	—
Liabilities:
Derivative financial instruments	$	5,521	$	—	$	5,521	$	—

(1) Level 2 assets include derivative financial instruments which are valued based on significant observable inputs. See note 10 Derivative Instruments for further discussion.

Assets and liabilities measured at fair value on a recurring basis as of August 31, 2011 are:

(In thousands)	Total		Level 1		Level 2		Level 3
Assets:
Derivative financial instruments	$	—	$	—	$	—	$	—
Nonqualified savings plan investments		6,326		6,326		—		—
Cash equivalents		4,561		4,561		—		—
	$	10,887	$	10,887	$	—	$	—
Liabilities:
Derivative financial instruments	$	7,759	$	—	$	7,759	$	—

XML

Stock Based Compensation

9 Months Ended

May 31, 2012

Stock Based Compensation

Note 9 – Stock Based Compensation

The value of stock awarded under restricted stock grants is amortized as compensation expense over the vesting period, which is generally between one to five years. For the three and nine months ended May 31, 2012, $3.2 million and $6.7 million in compensation expense was recorded for restricted stock grants. For the three and nine months ended May 31, 2011, $2.4 million and $5.0 million in compensation expense was recorded for restricted stock grants.

XML

Accumulated Other Comprehensive Loss

9 Months Ended

May 31, 2012

Accumulated Other Comprehensive Loss

Note 7 – Accumulated Other Comprehensive Loss

Accumulated other comprehensive loss, net of tax effect as appropriate, consisted of the following:

(In thousands)	Unrealized Income (Loss) on Derivative Financial Instruments			Pension Adjustment			Foreign Currency Translation Adjustment			Accumulated Other Comprehensive Loss
Balance, August 31, 2011	$	(5,789	)	$	(195	)	$	(1,911	)	$	(7,895	)
Year to date activity		2,174			—			(5,912	)		(3,738	)
Balance, May 31, 2012	$	(3,615	)	$	(195	)	$	(7,823	)	$	(11,633	)

XML

Earnings (Loss) Per Share

9 Months Ended

May 31, 2012

Earnings (Loss) Per Share

Note 8 – Earnings (Loss) Per Share

The shares used in the computation of the Company’s basic and diluted earnings (loss) per common share are reconciled as follows:

	Three Months Ended May  31,				Nine Months Ended May  31,
(In thousands)	2012		2011		2012		2011
Weighted average basic common shares outstanding (1)		26,981		24,127		26,378		22,893
Dilutive effect of employee stock options (2)		—		—		—		—
Dilutive effect of warrants (3)		836		—		1,217		—
Dilutive effect of convertible notes (4)		6,045		—		6,045		—
Weighted average diluted common shares outstanding		33,862		24,127		33,640		22,893

(1) Restricted stock grants are treated as outstanding when issued and are included in weighted average basic common shares outstanding when the Company is in a net earnings position. Shares outstanding exclude 0.8 million shares of unvested restricted stock for the three and nine months ended May 31, 2011 due to a net loss.

(2) There were no options outstanding for the three and nine months ended May 31, 2012. The dilutive effect of options was excluded from the share calculation for the three and nine months ended May 31, 2011 due to a net loss.

(3) The dilutive effect of warrants to purchase 3.4 million shares was excluded from the share calculation for the three and nine months ended May 31, 2011 due to a net loss.

(4) The dilutive effect of the 2018 Convertible notes are included as they were considered dilutive under the “if converted” method as further discussed below. The dilutive effect of the 2026 Convertible notes was excluded from the share calculations as the stock price for each period presented was less than the initial conversion price of $48.05 and therefore considered anti-dilutive.

Dilutive EPS for the three and nine months ended May 31, 2012 was calculated using the more dilutive of two approaches. The first approach includes the dilutive effect of outstanding warrants and shares underlying the 2026 Convertible notes in the share count using the treasury stock method. The second approach supplements the first by including the “if converted” effect of the 2018 Convertible notes issued in March 2011. Under the “if converted method” debt issuance and interest costs, both net of tax, associated with the convertible notes are added back to net earnings and the share count is increased by the 6,045 shares underlying the convertible notes. The 2026 Convertible notes would only be included in the calculation of both approaches if the current stock price is greater than the initial conversion price of $48.05 using the treasury stock method.

	Three Months Ended May 31, 2012			Nine Months Ended May 31, 2012
Net earnings attributable to Greenbrier	$	19,117		$	51,303
Add back:
Interest and debt issuance costs on the 2018 Convertible notes, net of tax		1,416			4,262
Earnings before interest and debt issuance costs on convertible notes	$	20,533		$	55,565
Weighted average diluted common shares outstanding		33,862			33,640
Diluted earnings per share	$	0.61	(1)	$	1.65	(1)

(1) Diluted earnings per share was calculated as follows:

Earnings before interest and debt issuance costs on convertible notes

Weighted average diluted common shares outstanding

XML

Derivative Instruments

9 Months Ended

May 31, 2012

Derivative Instruments

Note 10 – Derivative Instruments

Foreign operations give rise to market risks from changes in foreign currency exchange rates. Foreign currency forward exchange contracts with established financial institutions are utilized to hedge a portion of that risk. Interest rate swap agreements are utilized to reduce the impact of changes in interest rates on certain debt. The Company’s foreign currency forward exchange contracts and interest rate swap agreements are designated as cash flow hedges, and therefore the effective portion of unrealized gains and losses are recorded in accumulated other comprehensive loss.

At May 31, 2012 exchange rates, forward exchange contracts for the purchase of Polish Zloty and the sale of Euro aggregated $81.1 million. Adjusting the foreign currency exchange contracts to the fair value of the cash flow hedges at May 31, 2012 resulted in an unrealized pre-tax loss of $2.0 million that was recorded in accumulated other comprehensive loss. The fair value of the contracts is included in Accounts payable and accrued liabilities when there is a loss, or Accounts receivable when there is a gain, on the Consolidated Balance Sheets. As the contracts mature at various dates through December 2013, any such gain or loss remaining will be recognized in manufacturing revenue along with the related transactions. In the event that the underlying sales transaction does not occur or does not occur in the period designated at the inception of the hedge, the amount classified in accumulated other comprehensive loss would be reclassified to the current year’s results of operations in Interest and foreign exchange.

At May 31, 2012, an interest rate swap agreement had a notional amount of $43.3 million and matures March 2014. The fair value of this cash flow hedge at May 31, 2012 resulted in an unrealized pre-tax loss of $3.1 million. The loss is included in Accumulated other comprehensive loss and the fair value of the contract is included in Accounts payable and accrued liabilities on the Consolidated Balance Sheet. As interest expense on the underlying debt is recognized, amounts corresponding to the interest rate swap are reclassified from accumulated other comprehensive loss and charged or credited to interest expense. At May 31, 2012 interest rates, approximately $1.2 million would be reclassified to interest expense in the next 12 months.

Fair Values of Derivative Instruments

(In thousands)	Asset Derivatives					Liability Derivatives
	Balance sheet location	May 31, 2012		August 31, 2011		Balance sheet location	May 31, 2012		August 31, 2011
		Fair Value		Fair Value			Fair Value		Fair Value
Derivatives designated as hedging instruments
Foreign forward exchange contracts	Accounts receivable	$	222	$	—	Accounts payable and accrued liabilities	$	2,090	$	2,848
Interest rate swap contracts	Other assets		—		—	Accounts payable and accrued liabilities		3,149		4,386
		$	222	$	—		$	5,239	$	7,234
Derivatives not designated as hedging instruments
Foreign forward exchange contracts	Accounts receivable	$	64	$	—	Accounts payable and accrued liabilities	$	282	$	525

The Effect of Derivative Instruments on the Statement of Operations

Derivatives in cash flow hedging relationships	Location of loss recognized in income on derivative	Loss recognized in income on derivative nine months ended
		May 31, 2012			May 31, 2011
Foreign forward exchange contract	Interest and foreign exchange	$	(144	)	$	(39	)

Derivatives in cash flow hedging relationships	Gain (loss) recognized in OCI on derivatives (effective portion) nine months ended					Location of gain (loss) reclassified from accumulated OCI into income	Gain (loss) reclassified from accumulated OCI into income (effective portion) nine months ended						Location of gain (loss) in income on derivative (ineffective portion and amount excluded from effectiveness testing)	Gain (loss) recognized on derivative (ineffective portion and amount excluded from effectiveness testing) nine months ended
	5/31/12			5/31/11			5/31/12			5/31/11				5/31/12		5/31/11
Foreign forward exchange contracts	$	(3,345	)	$	450	Revenue	$	(3,917	)	$	599		Interest and foreign exchange	$	—	$	—
Interest rate swap contracts		(2,503	)		2,216	Interest and foreign exchange		(1,266	)		(1,339	)	Interest and foreign exchange		—		—
	$	(5,848	)	$	2,666		$	(5,183	)	$	(740	)		$	—	$	—

XML

Variable Interest Entities

9 Months Ended

May 31, 2012

Variable Interest Entities

Note 15 – Variable Interest Entities

In March 2012, the Company formed a special purpose entity that purchased a 1% interest in three trusts (the “Trusts”) which are 99% owned by a third party. The Company has agreed to sell 1,363 railcars, subject to operating leases, for $115.4 million to the Trusts. This transaction is expected to close in three tranches with the first occurring in May 2012 and the last to occur no later than March 2013.

Gains and losses will be allocated between the Company and the third party equal to their respective ownership interest in the Trusts, with the exception that the Company may be entitled to receive a small portion of excess rent if the actual performance of the Trusts exceeds a target rate of return.

The Company is required to contribute $8.0 million of cash collateral, which is funded ratably as each tranche is closed, into restricted cash accounts to support the railcar portfolio meeting a target rate of return. If the actual return is less than the target return, the third party may withdraw amounts in the restricted cash accounts at certain intervals based on predetermined criteria.

In connection with this transaction, the Company entered into an agreement to provide administrative and remarketing services to the Trusts. The agreement is currently set to expire in March 2033. The Company also entered into an agreement to provide maintenance services to the Trusts during the initial lease term of the railcars. The Company will receive management and maintenance fees under each of the aforementioned agreements.

As of May 31, 2012, the Company has sold 743 railcars to the Trusts for an aggregate value of $61.1 million for which the Company has an obligation, up to a maximum amount of $4.2 million, to support the railcar portfolio meeting a target minimum rate of return. This obligation expires in March 2033. This $4.2 million, which is held in restricted cash, was recorded as a reduction in revenue on the sale of 600 new railcars and a reduction in gain on sale on the sale of the 143 used railcars with a credit to deferred revenue.

The Company has evaluated this relationship under ASC 810-10 and has concluded that the Trusts qualify as variable interest entities and that the Company is not the primary beneficiary. The Company will not consolidate the Trusts and will account for the investments under the equity method of accounting.

As of May 31, 2012, the carrying amount of the Company’s investment in the Trust is $0.6 million which is recorded in Intangibles and Other Assets, net on the Consolidated Balance Sheets.

XML

Consolidated Statements of Equity and Comprehensive Income (Loss) (USD $) In Thousands	Total USD ($)	Common Stock Shares	Additional Paid-in Capital USD ($)	Retained Earnings USD ($)	Accumulated Other Comprehensive Income (Loss) USD ($)	Total Attributable to Greenbrier USD ($)	Attributable to Noncontrolling Interest USD ($)
Balance at Aug. 31, 2010	$ 297,407		$ 172,426	$ 120,716	$ (7,204)	$ 285,938	$ 11,469
Balance (in shares) at Aug. 31, 2010		21,875
Net earnings (loss)	(5,150)			(6,169)		(6,169)	1,019
Translation adjustment	3,521				3,521	3,521
Reclassification of derivative financial instruments recognized in net earnings (loss) (net of tax effect)	(215)				(215)	(215)
Unrealized gain on derivative financial instruments (net of tax effect)	634				634	634
Comprehensive income (loss)	(1,210)					(2,229)	1,019
Noncontrolling interest adjustments	31						31
Net proceeds from equity offering (in shares)		3,000
Net proceeds from equity offering	62,760		62,760			62,760
Restricted stock awards (net of cancellations) (in shares)		278
Restricted stock awards (net of cancellations)	6,593		6,593			6,593
Unamortized restricted stock	(6,593)		(6,593)			(6,593)
Restricted stock amortization	4,961		4,961			4,961
Stock options exercised (in shares)		6
Stock options exercised	26		26			26
Balance at May. 31, 2011	363,975		240,173	114,547	(3,264)	351,546	12,519
Balance (in shares) at May. 31, 2011		25,159
Balance at Aug. 31, 2011	375,901		242,286	127,182	(7,895)	361,573	14,328
Balance (in shares) at Aug. 31, 2011		25,186
Net earnings (loss)	51,307			51,303		51,303	4
Translation adjustment	(6,084)				(5,912)	(5,912)	(172)
Reclassification of derivative financial instruments recognized in net earnings (loss) (net of tax effect)	(4,168)				(4,168)	(4,168)
Unrealized gain on derivative financial instruments (net of tax effect)	6,342				6,342	6,342
Comprehensive income (loss)	47,397					47,565	(168)
Investment by joint venture partner	410						410
Noncontrolling interest adjustments	2,796						2,796
Restricted stock awards (net of cancellations) (in shares)		467
Restricted stock awards (net of cancellations)	9,364		9,364			9,364
Unamortized restricted stock	(9,364)		(9,364)			(9,364)
Restricted stock amortization	6,353		6,353			6,353
Warrants exercised		1,496
Excess tax benefit from restricted stock awards	2,670		2,670			2,670
Balance at May. 31, 2012	$ 435,527		$ 251,309	$ 178,485	$ (11,633)	$ 418,161	$ 17,366
Balance (in shares) at May. 31, 2012		27,149

XML

Revolving Notes

9 Months Ended

May 31, 2012

Revolving Notes

Note 4 – Revolving Notes

Senior secured credit facilities, consisting of three components, aggregated to $357.0 million as of May 31, 2012.

As of May 31, 2012 a $290.0 million revolving line of credit secured by substantially all the Company’s assets in the U.S. not otherwise pledged as security for term loans, maturing June 2016, was available to provide working capital and interim financing of equipment, principally for the U.S. and Mexican operations. Advances under this facility bear interest at variable rates that depend on the type of borrowing and the defined ratio of debt to total capitalization. Available borrowings under the credit facility are generally based on defined levels of inventory, receivables, property, plant and equipment and leased equipment, as well as total debt to consolidated capitalization and fixed charges coverage ratios.

As of May 31, 2012, lines of credit totaling $17.0 million secured by certain of the Company’s European assets, with various variable rates, were available for working capital needs of the European manufacturing operation. European credit facilities are continually being renewed. Currently these European credit facilities have maturities that range from December 2012 through June 2013.

As of May 31, 2012 the Company’s Mexican joint venture had two lines of credit totaling $50.0 million. The first line of credit provides up to $20.0 million and is secured by certain of the joint venture’s accounts receivable and inventory. Advances under this facility bear interest at LIBOR plus 2.5% and are due 180 days after the date of borrowing. The outstanding advances as of May 31, 2012 have maturities that range from June 2012 to November 2012. The Mexican joint venture will be able to draw against this facility through July 2012. The second line of credit provides up to $30.0 million and is guaranteed by each of the joint venture partners, including the Company. Advances under this facility bear interest at LIBOR plus 2.0% and are due 180 days after the date of borrowing. The outstanding advances as of May 31, 2012 mature in July 2012. The Mexican joint venture will be able to draw against this facility through February 2015.

As of May 31, 2012 outstanding borrowings under the senior secured credit facilities consisted of $6.6 million in letters of credit and $10.0 million in revolving notes outstanding under the North American credit facility, $13.2 million outstanding under the European credit facilities and $48.2 million outstanding under the Mexican joint venture credit facilities.

XML

Loss on Extinguishment of Debt

9 Months Ended

May 31, 2012

Loss on Extinguishment of Debt

Note 14 – Loss on Extinguishment of Debt

The results of operations for the three and nine months ended May 31, 2011 include a loss on extinguishment of debt of $10.0 million associated with the write-off of unamortized debt acquisition costs of $2.9 million and prepayment premiums and other costs of $7.1 million due to the full retirement of the $235.0 million senior unsecured notes during the third quarter of 2011.