XML 78 R113.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Statement of Operations (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Aug. 31, 2012
May 31, 2012
Feb. 29, 2012
Nov. 30, 2011
Aug. 31, 2011
May 31, 2011
Feb. 28, 2011
Nov. 30, 2010
Aug. 31, 2012
Aug. 31, 2011
Aug. 31, 2010
Revenue                      
Manufacturing $ 306,172 $ 364,930 $ 320,206 $ 262,656 $ 305,554 $ 173,487 $ 156,621 $ 85,440 $ 1,253,964 $ 721,102 $ 295,566
Wheel Services, Refurbishment & Parts 119,077 125,145 119,894 117,749 119,265 126,317 112,015 95,268 481,865 452,865 388,434
Leasing & Services 18,285 17,722 18,086 17,794 17,917 17,476 15,704 18,226 71,887 69,323 72,280
Revenues 443,534 507,797 458,186 398,199 442,736 317,280 284,340 198,934 1,807,716 [1] 1,243,290 [1] 756,280 [1]
Cost of revenue                      
Manufacturing 269,921 325,424 290,851 236,188 275,154 158,674 147,552 79,747 1,122,384 661,127 268,395
Wheels Services, Refurbishment & Parts 109,486 111,610 106,554 105,891 106,423 111,202 101,413 86,411 433,541 405,449 344,522
Leasing & Services 9,588 8,825 9,295 9,663 10,084 9,254 8,725 9,120 37,371 37,183 41,365
Cost of revenue 388,995 445,859 406,700 351,742 391,661 279,130 257,690 175,278 1,593,296 1,103,759 654,282
Margin 54,539 61,938 51,486 46,457 51,075 38,150 26,650 23,656 214,420 139,531 101,998
Selling and administrative 27,598 28,784 24,979 23,235 22,115 22,580 17,693 17,938 104,596 80,326 69,931
Gain on disposition of equipment (67) (2,585) (2,654) (3,658) (2,220) (1,678) (1,961) (2,510) (8,964) (8,369) (8,170)
Special items                     (11,870)
Earnings (loss) from operations 27,008 35,739 29,161 26,880 31,180 17,248 10,918 8,228 118,788 67,574 52,107
Other costs                      
Interest and foreign exchange 6,236 6,560 6,630 5,383 6,345 9,807 10,536 10,304 24,809 36,992 45,204
Gain on extinguishment of debt         5,650 10,007       15,657 (2,070)
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates 20,772 29,179 22,531 21,497 19,185 (2,566) 382 (2,076) 93,979 14,925 8,973
Income tax (expense) benefit (10,593) (8,655) (5,348) (7,797) (4,376) 301 (100) 611 (32,393) (3,564) 959
Earnings before loss from unconsolidated affiliates                 61,586 11,361 9,932
Earnings (loss) from unconsolidated affiliates (317) 201 72 (372) (1,273) (539) (575) (587) (416) (2,974) (1,601)
Net earnings (loss) 9,862 20,725 17,255 13,328 13,536 (2,804) (293) (2,052) 61,170 8,387 8,331
Net loss (earnings) attributable to noncontrolling interest (2,458) (1,608) 415 1,189 (902) (510) (257) (252) (2,462) (1,921) (4,054)
Net earnings (loss) attributable to Greenbrier 7,404 19,117 17,670 14,517 12,634 (3,314) (550) (2,304) 58,708 6,466 4,277
Parent
                     
Revenue                      
Manufacturing                   1,429  
Leasing & Services                 1,102 1,833 1,803
Revenues                 1,102 3,262 1,803
Cost of revenue                      
Margin                 1,102 3,262 1,803
Selling and administrative                 42,486 37,450 33,441
Special items                     (11,870)
Earnings (loss) from operations                 (41,384) (34,188) (19,768)
Other costs                      
Interest and foreign exchange                 18,839 32,002 38,866
Gain on extinguishment of debt                   15,657 (2,070)
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates                 (60,223) (81,847) (56,564)
Income tax (expense) benefit                 21,560 30,940 24,143
Earnings before loss from unconsolidated affiliates                 (38,663) (50,907) (32,421)
Earnings (loss) from unconsolidated affiliates                 97,371 57,373 36,698
Net earnings (loss)                 58,708 6,466 4,277
Net earnings (loss) attributable to Greenbrier                 58,708 6,466 4,277
Combined Guarantor Subsidiaries
                     
Revenue                      
Manufacturing                 809,629 413,608 74,526
Wheel Services, Refurbishment & Parts                 494,359 467,544 395,053
Leasing & Services                 71,382 68,646 72,013
Revenues                 1,375,370 949,798 541,592
Cost of revenue                      
Manufacturing                 730,850 394,638 69,872
Wheels Services, Refurbishment & Parts                 446,034 419,824 351,565
Leasing & Services                 37,450 37,253 41,438
Cost of revenue                 1,214,334 851,715 462,875
Margin                 161,036 98,083 78,717
Selling and administrative                 29,383 22,256 21,263
Gain on disposition of equipment                 (8,963) (8,227) (8,170)
Earnings (loss) from operations                 140,616 84,054 65,624
Other costs                      
Interest and foreign exchange                 3,754 4,022 4,191
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates                 136,862 80,032 61,433
Income tax (expense) benefit                 (51,655) (32,953) (25,144)
Earnings before loss from unconsolidated affiliates                 85,207 47,079 36,289
Earnings (loss) from unconsolidated affiliates                 (537) 4,196 (6,179)
Net earnings (loss)                 84,670 51,275 30,110
Net earnings (loss) attributable to Greenbrier                 84,670 51,275 30,110
Combined Non-Guarantor Subsidiaries
                     
Revenue                      
Manufacturing                 1,057,996 532,444 242,771
Wheel Services, Refurbishment & Parts                     1,584
Revenues                 1,057,996 532,444 244,355
Cost of revenue                      
Manufacturing                 996,591 492,855 218,890
Wheels Services, Refurbishment & Parts                     1,160
Cost of revenue                 996,591 492,855 220,050
Margin                 61,405 39,589 24,305
Selling and administrative                 32,727 20,620 15,227
Earnings (loss) from operations                 28,678 18,969 9,078
Other costs                      
Interest and foreign exchange                 3,336 2,134 3,687
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates                 25,342 16,835 5,391
Income tax (expense) benefit                 (4,362) (1,642) 1,710
Earnings before loss from unconsolidated affiliates                 20,980 15,193 7,101
Earnings (loss) from unconsolidated affiliates                 (1)    
Net earnings (loss)                 20,979 15,193 7,101
Net loss (earnings) attributable to noncontrolling interest                 (5,574) (1,923) (4,734)
Net earnings (loss) attributable to Greenbrier                 15,405 13,270 2,367
Eliminations
                     
Revenue                      
Manufacturing                 (613,661) (226,379) (21,731)
Wheel Services, Refurbishment & Parts                 (12,494) (14,679) (8,203)
Leasing & Services                 (597) (1,156) (1,536)
Revenues                 (626,752) (242,214) (31,470)
Cost of revenue                      
Manufacturing                 (605,057) (226,366) (20,367)
Wheels Services, Refurbishment & Parts                 (12,493) (14,375) (8,203)
Leasing & Services                 (79) (70) (73)
Cost of revenue                 (617,629) (240,811) (28,643)
Margin                 (9,123) (1,403) (2,827)
Gain on disposition of equipment                 (1) (142)  
Earnings (loss) from operations                 (9,122) (1,261) (2,827)
Other costs                      
Interest and foreign exchange                 (1,120) (1,166) (1,540)
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates                 (8,002) (95) (1,287)
Income tax (expense) benefit                 2,064 91 250
Earnings before loss from unconsolidated affiliates                 (5,938) (4) (1,037)
Earnings (loss) from unconsolidated affiliates                 (97,249) (64,543) (32,120)
Net earnings (loss)                 (103,187) (64,547) (33,157)
Net loss (earnings) attributable to noncontrolling interest                 3,112 2 680
Net earnings (loss) attributable to Greenbrier                 $ (100,075) $ (64,545) $ (32,477)
[1] Revenue is presented on the basis of geographic location of customers.