XML 74 R62.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Statement of Income (Detail) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
May 31, 2016
May 31, 2015
May 31, 2016
May 31, 2015
Revenue        
Revenue $ 612,866 $ 714,606 $ 2,084,334 $ 1,839,813
Cost of revenue        
Cost of revenue 485,768 565,320 1,652,580 1,477,149
Margin 127,098 149,286 431,754 362,664
Selling and administrative expense 43,280 45,595 118,073 112,223
Net (gain) loss on disposition of equipment (311) (720) (11,326) (924)
Earnings from operations 84,129 104,411 325,007 251,365
Other costs        
Interest and foreign exchange 3,712 4,285 10,565 9,355
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates 80,417 100,126 314,442 242,010
Income tax (expense) benefit (22,449) (30,783) (92,902) (76,209)
Earnings (loss) before earnings (loss) from unconsolidated affiliates 57,968 69,343 221,540 165,801
Earnings (loss) from unconsolidated affiliates 1,564 982 2,921 1,552
Net earnings (loss) 59,532 70,325 224,461 167,353
Net (earnings) loss attributable to noncontrolling interest (24,180) (27,514) (74,808) (41,405)
Net earnings (loss) attributable to Greenbrier 35,352 42,811 149,653 125,948
Manufacturing        
Revenue        
Revenue 458,494 593,376 1,611,686 1,478,566
Cost of revenue        
Cost of revenue 352,775 465,658 1,247,635 1,184,922
Earnings from operations 92,713 115,675 325,215 258,602
Wheels & Parts        
Revenue        
Revenue 78,417 97,407 247,604 286,671
Cost of revenue        
Cost of revenue 69,818 89,645 224,208 259,285
Earnings from operations 5,811 5,078 15,720 20,986
Leasing & Services        
Revenue        
Revenue 75,955 23,823 225,044 74,576
Cost of revenue        
Cost of revenue 63,175 10,017 180,737 32,942
Earnings from operations 8,298 10,824 42,668 31,677
Parent        
Revenue        
Revenue 239 (90) 3,346 83
Cost of revenue        
Margin 239 (90) 3,346 83
Selling and administrative expense 22,933 24,851 56,825 55,116
Earnings from operations (22,694) (24,941) (53,479) (55,033)
Other costs        
Interest and foreign exchange 2,069 3,240 8,409 9,345
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates (24,763) (28,181) (61,888) (64,378)
Income tax (expense) benefit 1,460 4,215 (2,063) (4,476)
Earnings (loss) before earnings (loss) from unconsolidated affiliates (23,303) (23,966) (63,951) (68,854)
Earnings (loss) from unconsolidated affiliates 58,655 66,777 213,604 194,802
Net earnings (loss) 35,352 42,811 149,653 125,948
Net earnings (loss) attributable to Greenbrier 35,352 42,811 149,653 125,948
Parent | Manufacturing        
Revenue        
Revenue (1,055)   1,992  
Parent | Leasing & Services        
Revenue        
Revenue 1,294 (90) 1,354 83
Combined Guarantor Subsidiaries        
Revenue        
Revenue 392,573 403,436 1,339,283 1,242,386
Cost of revenue        
Cost of revenue 353,505 331,315 1,155,202 1,032,183
Margin 39,068 72,121 184,081 210,203
Selling and administrative expense 10,672 10,688 30,517 26,905
Net (gain) loss on disposition of equipment (308) (724) (10,950) (927)
Earnings from operations 28,704 62,157 164,514 184,225
Other costs        
Interest and foreign exchange 1,910 1,649 5,182 4,998
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates 26,794 60,508 159,332 179,227
Income tax (expense) benefit (7,556) (26,025) (52,706) (62,438)
Earnings (loss) before earnings (loss) from unconsolidated affiliates 19,238 34,483 106,626 116,789
Earnings (loss) from unconsolidated affiliates 15,452 5,142 29,558 21,377
Net earnings (loss) 34,690 39,625 136,184 138,166
Net earnings (loss) attributable to Greenbrier 34,690 39,625 136,184 138,166
Combined Guarantor Subsidiaries | Manufacturing        
Revenue        
Revenue 235,613 280,928 862,856 877,405
Cost of revenue        
Cost of revenue 216,829 230,143 745,419 735,414
Combined Guarantor Subsidiaries | Wheels & Parts        
Revenue        
Revenue 82,292 98,746 252,744 290,917
Cost of revenue        
Cost of revenue 73,475 91,131 228,969 263,755
Combined Guarantor Subsidiaries | Leasing & Services        
Revenue        
Revenue 74,668 23,762 223,683 74,064
Cost of revenue        
Cost of revenue 63,201 10,041 180,814 33,014
Combined Non-Guarantor Subsidiaries        
Revenue        
Revenue 419,441 492,302 1,336,227 1,285,604
Cost of revenue        
Cost of revenue 334,498 418,273 1,089,603 1,091,498
Margin 84,943 74,029 246,624 194,106
Selling and administrative expense 9,494 9,912 30,216 30,169
Net (gain) loss on disposition of equipment 254 7 256 7
Earnings from operations 75,195 64,110 216,152 163,930
Other costs        
Interest and foreign exchange (83) (604) (2,556) (4,988)
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates 75,278 64,714 218,708 168,918
Income tax (expense) benefit (15,244) (7,888) (38,171) (22,559)
Earnings (loss) before earnings (loss) from unconsolidated affiliates 60,034 56,826 180,537 146,359
Earnings (loss) from unconsolidated affiliates 348 47 (16) 142
Net earnings (loss) 60,382 56,873 180,521 146,501
Net (earnings) loss attributable to noncontrolling interest (22,579) (26,415) (76,023) (61,992)
Net earnings (loss) attributable to Greenbrier 37,803 30,458 104,498 84,509
Combined Non-Guarantor Subsidiaries | Manufacturing        
Revenue        
Revenue 419,441 492,302 1,336,226 1,285,603
Cost of revenue        
Cost of revenue 334,498 418,273 1,089,603 1,091,498
Combined Non-Guarantor Subsidiaries | Leasing & Services        
Revenue        
Revenue     1 1
Eliminations        
Revenue        
Revenue (199,387) (181,042) (594,522) (688,260)
Cost of revenue        
Cost of revenue (202,235) (184,268) (592,225) (646,532)
Margin 2,848 3,226 (2,297) (41,728)
Selling and administrative expense 181 144 515 33
Net (gain) loss on disposition of equipment (257) (3) (632) (4)
Earnings from operations 2,924 3,085 (2,180) (41,757)
Other costs        
Interest and foreign exchange (184)   (470)  
Earnings (loss) before income taxes and earnings (loss) from unconsolidated affiliates 3,108 3,085 (1,710) (41,757)
Income tax (expense) benefit (1,109) (1,085) 38 13,264
Earnings (loss) before earnings (loss) from unconsolidated affiliates 1,999 2,000 (1,672) (28,493)
Earnings (loss) from unconsolidated affiliates (72,891) (70,984) (240,225) (214,769)
Net earnings (loss) (70,892) (68,984) (241,897) (243,262)
Net (earnings) loss attributable to noncontrolling interest (1,601) (1,099) 1,215 20,587
Net earnings (loss) attributable to Greenbrier (72,493) (70,083) (240,682) (222,675)
Eliminations | Manufacturing        
Revenue        
Revenue (195,505) (179,854) (589,388) (684,442)
Cost of revenue        
Cost of revenue (198,552) (182,758) (587,387) (641,990)
Eliminations | Wheels & Parts        
Revenue        
Revenue (3,875) (1,339) (5,140) (4,246)
Cost of revenue        
Cost of revenue (3,657) (1,486) (4,761) (4,470)
Eliminations | Leasing & Services        
Revenue        
Revenue (7) 151 6 428
Cost of revenue        
Cost of revenue $ (26) $ (24) $ (77) $ (72)