Greenbrier Reports Record Results for Fourth Quarter and Fiscal Year; Backlog Grows to Record 31,500 units

Loading...
Loading...

~ Posts Q4 EPS of $1.03, before gain on contribution to GBW

~~ Grows backlog by 5,100 units in quarter; receives orders for an additional 11,400 units after quarter end

~~ Issues 2015 earnings guidance of $4.25 to $4.55 per share

~~ Sets new goals of at least 20% aggregate gross margin and 25% ROIC by second half of fiscal 2016

LAKE OSWEGO, Ore., Oct. 30, 2014 /PRNewswire/ -- The Greenbrier Companies, Inc. GBX today reported financial results for its fourth fiscal quarter and full year ended August 31, 2014.

Fourth Quarter Highlights

  • Net earnings for the quarter were $33.7 million, or $1.03 per diluted share, excluding a non-cash gain of $13.6 million (net of tax) on contribution of our repair operations to GBW, on record revenue of $618.1 million.
  • Net earnings attributable to Greenbrier for the quarter, which includes the gain on contribution to GBW, were $47.4 million, or $1.43 per diluted share.
  • Record adjusted EBITDA for the quarter was $80.8 million, or 13.1% of revenue.
  • Record railcar backlog as of August 31, 2014 was 31,500 units with an estimated value of $3.33 billion (average unit sale price of $106,000), compared to 26,400 units with an estimated value of $2.75 billion (average unit sale price of $104,000) as of May 31, 2014.
  • Orders for 10,400 new railcars valued at $1.06 billion received during the quarter. After quarter end, Greenbrier received orders for an additional 11,400 units valued at nearly $1 billion.
  • New railcar deliveries totaled 4,800 units for the quarter, compared to 4,300 units for the quarter ended May 31, 2014.
  • Marine backlog as of August 31, 2014 totaled approximately $112 million.
  • Formed GBW Railcar Services, LLC (GBW), a 50/50 joint venture with Watco Companies, LLC (Watco) focused on retrofitting, refurbishing and repairing railcars through a network of 38 shops across North America, including 14 sites certified for tank car retrofitting and repair.  Greenbrier accounts for its interest in GBW under the equity method of accounting.
  • Board declares a quarterly dividend of $0.15 per share payable on December 3, 2014 to shareholders of record as of November 12, 2014.
  • To date, repurchased 1,017,562 shares of common stock completing the $50 million share repurchase program announced October 31, 2013.
  • New $50 million share repurchase program authorized.

Fiscal Year 2014 Highlights                                                                                                    

  • Record net earnings, excluding gain on contribution to GBW and restructuring charges, were $99.3 million, or $3.07 per diluted share, on revenue of $2.2 billion.
  • Adjusted EBITDA was a record $253.8 million or 11.5% of revenue.
  • Achieved ROIC of 16.9% excluding gain on contribution to GBW and restructuring charges.
  • New railcar deliveries totaled 16,200 units.
  • Orders totaled 34,300 units valued at $3.42 billion across a broad range of railcar types. 
  • Cash generated from operating activities was $136 million.

Strategic Initiatives

  • Fourth quarter aggregate gross margin reached 17.2%, compared to 16.3% in the third quarter, surpassing our stated goal of a minimum 13.5% by the fourth quarter of fiscal 2014.
  • Manufacturing gross margin reached a record 17.9% in the fourth quarter, driven by product mix, pricing, production efficiencies, and leasing strategy.
  • Successfully met $100 million capital efficiency goal, driven by asset-light leasing model. Net debt has decreased nearly $149 million since February 2013 when goal was set. 
  • New goals set of at least 20% aggregate gross margin and 25% ROIC by the second half of fiscal 2016.

William A. Furman, Chairman and CEO, said, "We leveraged our integrated business model to achieve our best annual performance yet and are well positioned to continue to grow in 2015 and beyond. We are obtaining the highest level of new orders in Greenbrier's history.  They are broad-based across many railcar types including tank cars, grain and sand covered hoppers, automotive, intermodal, boxcars, gondolas, and plastic pellet cars, among others. We also achieved record production levels and deliveries, all while improving operating efficiencies and enhancing our footprint in our manufacturing facilities.  Our leasing business continues to grow and has been completely transformed into an asset-light model, as we syndicate increased volumes of leased railcars to multiple investors who have access to low-cost capital and who value Greenbrier's products and services.   Our owned lease fleet has contracted by $85 million and railcars under our management have increased by 13,000 units since we announced this strategic initiative in April 2013.  Our combined actions produced manufacturing gross margins in the fourth quarter of 17.9%, a nearly six percentage point increase from last year. With a diverse backlog of 31,500 units, of which less than 40% are tank cars, we have good visibility stretching into our fiscal 2016."

"We have refocused our Wheels, Refurbishment & Parts segment.  Our 22 railcar repair shops and Watco's 16 shops have been moved into GBW, where the scale of a 38-shop network and operational excellence will yield long-lasting competitive advantages.  Demand for shop capacity and, in particular, tank car shop capacity to address the need for safe rail transport solutions is robust. The GBW network includes 14 shops specializing in tank car repair.  Our wheels and parts business at a combined 13 locations is well positioned to produce growth, as the aftermarket for railcar wheels, parts and related services rises along with an expanding North American railcar fleet."

"Looking ahead, we will continue our balanced approach to capital allocation among (i) investments needed to drive efficiency and margin improvement through our organization, (ii) growth capital; and, (iii) returning capital to shareholders through dividends and share repurchases.  We will accelerate capital investments in 2015, which will drive operational efficiencies and complete previously announced capacity projects at our facilities in Mexico.  These projects include the transitioning from one leased facility in Sahagun, Mexico to an owned facility in Tlaxcala, Mexico, a doubling of our tank car capacity with the flexibility to also build other railcar types on these lines and enhanced vertical integration."

"We continue to pioneer efforts to improve safety in the rail industry with our Tank Car of the Future design and investments in capacity at GBW to retrofit older legacy tank cars. Last month we filed comments with the U.S. Department of Transportation (USDOT), which we expect will issue a final rule on tank car standards by year end. We are confident that Washington will recognize Greenbrier's Tank Car of the Future, as described in the USDOT's proposed rule, as the best design for safer transportation of crude, ethanol and other flammables in North America and that GBW is well positioned to retrofit older legacy tank cars at an accelerated pace. Swift and appropriate action will help reinforce America's longstanding priority to protect the public and preserve the natural environment, while taking care not to impede the economic prosperity associated with the energy renaissance in North America."

"I am proud of our employees, our shared achievements together and our successful completion of the strategic initiatives we announced 18 months ago. I'm confident in the balanced and integrated approach our leaders are taking in each segment of our business in 2015, and that this approach will enhance shareholder value over the long term," continued Furman. 

Business Outlook

Furman concluded, "We ended August with over $505 million of liquidity from cash balances and available borrowings on revolving credit facilities.  With a strong backlog, good industry fundamentals and positive outlook, we are investing in capital projects with high returns where we will quickly recoup our investments.  We are also pursuing growth opportunities in areas core to our business that will diversify our revenue base throughout the cycle.  The future looks bright for Greenbrier.  We remain committed to operational excellence in each of our businesses and enhancing the long-term trajectory of key metrics, such as gross margins, EBITDA and ROIC." 

 Based on current business trends and industry forecasts in fiscal 2015, Greenbrier believes:

  • Deliveries in FY15 will exceed 20,000 units
  • Revenue will exceed $2.5 billion, which excludes revenue from GBW as it is accounted for under the equity method of accounting
  • Diluted EPS will be in the range of $4.25 to $4.55

Similar to previous years, financial results in the second half of the year are expected to be stronger than the first half. Also, while gross margins are expected to increase overall, management does not believe its track will be linear.

In addition, the Company has established two new financial goals:  

  • Aggregate gross margin of at least 20% by the second half of fiscal 2016
  • ROIC of at least 25% by the second half of fiscal 2016

Financial Summary


Q4 FY14

Q3 FY14

Sequential Comparison – Main Drivers

Revenue

$618.1M

$593.3M

Up 4.2% primarily due to increased deliveries

Gross margin

17.2%

16.3%

Up 90 bps due to higher deliveries, favorable product mix and increased marine production

SG&A

$36.2M

$34.8M

Driven by employee-related costs associated with increased levels of activity

Gain on disposition

of equipment

$0.4M

$5.6M

Timing of sales fluctuates and is opportunistic, typically ranging from $1.0M to $5.0M per quarter

Special items

($29.0M)

$0.1M

Q4 non-cash gain resulted from contribution to GBW, Q3 restructuring charges related to the Wheel, Repair & Parts segment

Adjusted EBITDA (1)

$80.8M

$78.0M

Up 3.6% driven by increased deliveries and operating efficiencies

Effective tax rate

37.7%

26.3%

Higher rate driven by high rate on gain on contribution to GBW. Excluding the tax on gain, the rate was 30.6%.

Net earnings (1)

$33.7M

$33.6M

Higher gross margin offset by lower gain on disposition of equipment

Diluted EPS (1)

$1.03

$1.03


(1) Excluding non-cash gain on contribution to GBW in Q4 and restructuring charges in Q3.

 

Segment Summary


Q4 FY14

Q3 FY14

Sequential Comparison – Main Drivers

Manufacturing

Revenue

$492.1M

$425.6M

Up 15.6% primarily due to increase in deliveries

Gross margin

17.9%

17.3%

Increased due to improved efficiencies and product mix including more marine production

Operating margin (1)

14.8%

14.4%


Deliveries

4,800

4,300


Wheels, Repair & Parts

Revenue

$105.0M

$140.7M

Down 25.4% primarily attributable to contribution of repair operation to the GBW joint venture

Gross margin

6.5%

7.7%

Down 120 bps due to operating inefficiencies

Operating margin (1)

30.3%

3.9%

Increase due to gain on contribution to GBW; excluding gain margin was 2.7%

Leasing & Services

Revenue

$21.0M

$27.0M

Q3 benefited from syndication of third party produced railcars

Gross margin

53.7%

45.1%

Up 86 bps due to performance of the owned lease fleet

Operating margin (1) (2)

38.9%

53.9%

Down 15% due to lower gains on disposition of equipment

Lease fleet utilization

98.2%

97.9%


(1) See supplemental segment information on page 13 for additional information.

(2) Includes Gains on disposition of equipment, which is excluded from gross margin.

 

Conference Call

Greenbrier will host a teleconference to discuss its fourth quarter 2014 results. In conjunction with this news release, Greenbrier has posted a supplemental earnings presentation to our website.  Teleconference details are as follows:

  • October 30, 2014
  • 8:00 a.m. Pacific Daylight Time
  • Phone: 1-630-395-0143, Password: "Greenbrier" 
  • Real-time Audio Access:  ("Newsroom" at http://www.gbrx.com)

Please access the site 10 minutes prior to the start time.  Following the call, a webcast replay will be available for 30 days.  Telephone replay will be available through November 15, 2014, at 1-402-280-9971.

About Greenbrier Companies 

Greenbrier, (www.gbrx.com), headquartered in Lake Oswego, Oregon, is a leading supplier of transportation equipment and services to the railroad industry. We build new railroad freight cars in our 4 manufacturing facilities in the U.S. and Mexico and marine barges at our U.S. manufacturing facility.  Greenbrier also sells reconditioned wheel sets and provides wheel services at 9 locations throughout the U.S.  We recondition, manufacture and sell railcar parts at 4 U.S. sites.  Greenbrier is a 50/50 joint venture partner with Watco Companies, LLC in GBW Railcar Services, LLC which repairs and refurbishes freight cars at 38 locations across North America, including 14 tank car repair and maintenance facilities certified by the Association of American Railroads. Greenbrier builds new railroad freight cars and refurbishes freight cars for the European market through our operations in Poland. Greenbrier owns approximately 8,500 railcars, and performs management services for approximately 238,000 railcars.

"SAFE HARBOR" STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995:  This press release may contain forward-looking statements, including statements regarding expected new railcar production volumes and schedules, expected customer demand for the Company's products and services, plans to increase manufacturing capacity, restructuring plans, new railcar delivery volumes and schedules, growth in demand for the Company's railcar services and parts business, and the Company's future financial performance. Greenbrier uses words such as "anticipates," "believes," "forecast," "potential," "goal," "contemplates," "expects," "intends," "plans," "projects," "hopes," "seeks," "estimates," "strategy," "could," "would," "should," "likely," "will," "may," "can," "designed to," "future," "foreseeable future" and similar expressions to identify forward-looking statements.  These forward-looking statements are not guarantees of future performance and are subject to certain risks and uncertainties that could cause actual results to differ materially from in the results contemplated by the forward-looking statements.  Factors that might cause such a difference include, but are not limited to, reported backlog and awards are not indicative of our financial results; uncertainty or changes in the credit markets and financial services industry; high levels of indebtedness and compliance with the terms of our indebtedness; write-downs of goodwill, intangibles and other assets in future periods; sufficient availability of borrowing capacity; fluctuations in demand for newly manufactured railcars or failure to obtain orders as anticipated in developing forecasts; loss of one or more significant customers; customer payment defaults or related issues; actual future costs and the availability of materials and a trained workforce; failure to design or manufacture new products or technologies or to achieve certification or market acceptance of new products or technologies; steel or specialty component price fluctuations and availability and scrap surcharges; changes in product mix and the mix between segments; labor disputes, energy shortages or operating difficulties that might disrupt manufacturing operations or the flow of cargo; production difficulties and product delivery delays as a result of, among other matters, inefficiencies associated with expansion or start-up of production lines or increased production rates, changing technologies, transfer of production between facilities or non-performance of alliance partners, subcontractors or suppliers; ability to obtain suitable contracts for the sale of leased equipment and risks related to car hire and residual values; integration of current or future acquisitions and establishment of joint ventures; succession planning; discovery of defects in railcars or services resulting in increased warranty costs or litigation; physical damage or product or service liability claims that exceed our insurance coverage; train derailments or other accidents or claims that could subject us to legal claims; actions or inactions by various regulatory agencies including potential environmental remediation obligations or changing tank car or other rail car or railroad regulation; and issues arising from investigations of whistleblower complaints; all as may be discussed in more detail under the headings "Risk Factors" and "Forward Looking Statements" in our Annual Report on Form 10-K for the fiscal year ended August 31, 2014, and our other reports on file with the Securities and Exchange Commission.  Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management's opinions only as of the date hereof.  Except as otherwise required by law, we do not assume any obligation to update any forward-looking statements.

Net earnings excluding gain on contribution to GBW and restructuring charges, Adjusted EBITDA, and Diluted earnings per share excluding gain on contribution to GBW and restructuring charges are not financial measures under generally accepted accounting principles (GAAP). We define Net earnings excluding gain on contribution to GBW and restructuring charges as Net earnings before gain on contribution to GBW (after-tax) and restructuring charges (after-tax). We define Adjusted EBITDA as Net earnings attributable to Greenbrier before interest and foreign exchange, income tax expense, restructuring charges, gain on contribution to GBW and depreciation and amortization. We define Diluted earnings per share excluding gain on contribution to GBW and restructuring charges as Net earnings excluding gain on contribution to GBW and restructuring charges before interest and debt issuance costs (net of tax) on convertible notes divided by Weighted average diluted common shares outstanding.  Net earnings excluding gain on contribution to GBW and restructuring charges, Adjusted EBITDA, and Diluted earnings per share excluding gain on contribution to GBW and restructuring charges are performance measurement tools used by Greenbrier. You should not consider Net earnings excluding gain on contribution to GBW and restructuring charges, Adjusted EBITDA, and Diluted earnings per share excluding gain on contribution to GBW and restructuring charges in isolation or as a substitute for other financial statement data determined in accordance with GAAP. In addition, because Adjusted EBITDA and Diluted earnings per share excluding gain on contribution to GBW and restructuring charges are not measures of financial performance under GAAP and are susceptible to varying calculations, the Adjusted EBITDA and Diluted earnings per share excluding gain on contribution to GBW and restructuring charges measures presented may differ from and may not be comparable to similarly titled measures used by other companies.

 

THE GREENBRIER COMPANIES, INC.

Consolidated Balance Sheets

(In thousands, unaudited)








August 31, 2014

May 31,  2014

February 28, 2014

November 30, 2013

August 31, 2013

Assets






   Cash and cash equivalents

$      184,916

$     198,492

$     143,929

$       81,226

$       97,435

   Restricted cash

20,140

9,468

8,964

8,975

8,807

   Accounts receivable, net 

199,679

181,850

148,810

174,745

154,848

   Inventories

305,656

337,197

306,394

328,235

316,783

   Leased railcars for syndication

125,850

96,332

84,657

61,282

68,480

   Equipment on operating leases, net

258,848

274,863

282,328

293,291

305,468

   Property, plant and equipment, net

243,698

215,942

204,804

201,353

201,533

   Investment in unconsolidated affiliates

69,359

12,129

11,753

11,985

10,739

   Goodwill

43,265

57,416

57,416

57,416

57,416

   Intangibles and other assets, net

65,757

66,883

65,420

64,070

68,232


$ 1,517,168

$   1,450,572

$  1,314,475

$    1,282,578

$   1,289,741







Liabilities and Equity






   Revolving notes

$      13,081

$        18,082

$       26,738

$        38,805

$        48,209

   Accounts payable and accrued liabilities

383,289

356,541

319,611

293,041

315,938

   Deferred income taxes

81,383

79,526

84,848

86,501

86,040

   Deferred revenue

20,603

21,153

14,272

8,706

8,838

   Notes payable

445,091

447,068

371,427

372,666

373,889







   Total equity - Greenbrier

511,390

476,145

456,569

447,599

428,202

   Noncontrolling interest

62,331

52,057

41,010

35,260

28,625

   Total equity

573,721

528,202

497,579

482,859

456,827


$ 1,517,168

$   1,450,572

$  1,314,475

$    1,282,578

$   1,289,741

 

THE GREENBRIER COMPANIES, INC.

Consolidated Statements of Operations

(In thousands, except per share amounts)



Years ending August 31,


2014


2013


2012

Revenue






   Manufacturing

$ 1,624,916


$  1,215,734


$  1,253,964

   Wheels, Repair & Parts

495,627


469,222


481,865

   Leasing & Services

83,419


71,462


71,887


2,203,962


1,756,418


1,807,716

Cost of revenue






   Manufacturing

1,374,008


1,082,889


1,122,384

   Wheels, Repair & Parts

463,938


431,501


433,541

   Leasing & Services

43,796


35,655


37,371


1,881,742


1,550,045


1,593,296







Margin

322,220


206,373


214,420







Selling and administrative

125,270


103,175


104,596

Net gain on disposition of equipment

(15,039)


(18,072)


(8,964)

Gain on contribution to joint venture

(29,006)


-


-

Goodwill impairment

-


76,900


-

Restructuring charges

1,475


2,719


-

Earnings from operations

239,520


41,651


118,788







Other costs






   Interest and foreign exchange

18,695


22,158


24,809

Earnings before income tax and earnings (loss) from unconsolidated affiliates

 

220,825


 

19,493


 

93,979

Income tax expense

(72,401)


(25,060)


(32,393)

Earnings (loss) before earnings (loss) from

   unconsolidated affiliates

 

148,424


 

(5,567)


 

61,586

Earnings (loss) from unconsolidated affiliates

1,355


186


(416)







Net earnings (loss)

149,779


(5,381)


61,170

Net earnings attributable to noncontrolling interest

(37,860)


(5,667)


(2,462)







Net earnings (loss) attributable to Greenbrier

$    111,919


$     (11,048)


$       58,708







Basic earnings (loss) per common share:

$          3.97


$         (0.41)


$           2.21







Diluted earnings (loss) per common share:

$          3.44


$         (0.41)


$           1.91







Weighted average common shares:






Basic

28,164


26,678


26,572

Diluted

34,209


26,678


33,718







Dividends declared per common share

$          0.15


$               -


$                -

 


THE GREENBRIER COMPANIES, INC.

Consolidated Statements of Cash Flows

(In thousands)



Years Ended August 31,



2014


2013


2012

Cash flows from operating activities:







    Net earnings (loss)

$         149,779


$         (5,381)


$         61,170

    Adjustments to reconcile net earnings (loss) to net cash provided by operating activities:






      Deferred income taxes

(4,687)


(9,662)


11,617

      Depreciation and amortization

40,422


41,447


42,371

      Net gain on disposition of equipment

(15,039)


(18,072)


(8,964)

      Accretion of debt discount

-


2,455


3,259

      Stock based compensation expense

11,285


6,302


8,757

      Gain on contribution to joint venture

(29,006)


-


-

      Goodwill impairment

-


76,900


-

      Other

3,350


(1,055)


4,905

      Decrease (increase) in assets:






          Accounts receivable, net

(23,749)


(7,323)


37,763

          Inventories

9,675


19,045


3,709

          Leased railcars for syndication

(57,779)


22,881


(76,071)

          Other

(4,069)


969


-

    Increase (decrease) in liabilities:






          Accounts payable and accrued liabilities

63,362


(15,429)


16,236

          Deferred revenue

11,713


(8,485)


11,304

    Net cash  provided by operating activities

135,907


104,592


116,056

Cash flows from investing activities:






    Proceeds from sales of assets

54,235


75,338


33,560

    Capital expenditures

(70,227)


(60,827)


(117,885)

    Increase in restricted cash

(333)


(2,530)


(4,164)

    Investment in and advances to unconsolidated affiliates

(13,753)


(2,240)


(506)

    Other

-


(3,582)


48

    Net cash provided by (used in) investing activities

(30,078)


6,159


(88,947)

Cash flows from financing activities:






    Net changes in revolving notes with maturities of 90 days or less

-


(16,396)


(57,302)

    Proceeds from revolving notes with maturities longer than 90 days

37,819


38,177


63,773

    Repayments of revolving notes with maturities longer than 90 days

(72,947)


(34,966)


(33,934)

    Proceeds from issuance of notes payable

200,000


2,186


2,750

    Debt issuance costs

(382)


-


-

    Increase in restricted cash

(11,000)


-



    Repayments of notes payable

(128,797)


(58,831)


(7,070)

    Repurchase of stock

(33,583)


-


-

    Dividends

(4,123)


-


-

    Cash distribution to joint venture partner

(5,076)


-


-

    Investment by joint venture partner  

419


3,206


1,362

    Excess tax benefit from restricted stock awards

109


900


1,627

    Other

-


(8)


-

    Net cash used in financing activities

(17,561)


(65,732)


(28,794)

    Effect of exchange rate changes

(787)


(1,155)


5,034

Increase in cash and cash equivalents

87,481


43,864


3,349

Cash and cash equivalents






Beginning of period

97,435


53,571


50,222

End of period

$         184,916


$        97,435


$        53,571















 


THE GREENBRIER COMPANIES, INC.

Supplemental Information

(In thousands, except per share amounts, unaudited)


Operating Results by Quarter for 2014 are as follows:



First


Second


Third


Fourth


Total











Revenue










   Manufacturing

$           359,473


$   347,755


$   425,583


$     492,105


$     1,624,916

   Wheels, Repair & Parts

113,401


136,540


140,663


105,023


495,627

   Leasing & Services

17,481


17,921


27,039


20,978


83,419


490,355


502,216


593,285


618,106


2,203,962

Cost of revenue










   Manufacturing

311,440


306,572


351,829


404,167


1,374,008

   Wheels, Repair & Parts

107,975


127,940


129,825


98,198


463,938

   Leasing & Services

9,381


9,853


14,856


9,9706


43,796


428,796


444,365


496,510


512,071


1,881,742











Margin

61,559


57,851


96,775


106,035


322,220











Selling and administrative expense

26,109


28,125


34,800


36,236


125,270

Net gain on disposition of equipment

(3,651)


(5,416)


(5,619)


(353)


(15,039)

Restructuring charges

879


540


56


-


1,475

Gain on contribution to joint venture

-


-


-


(29,006)


(29,006)

Earnings from operations

38,222


34,602


67,538


99,158


239,520











Other costs










   Interest and foreign exchange

4,744


4,099


5,437


4,415


18,695

Earnings before income tax and earnings (loss) from unconsolidated affiliates

33,478


30,503

 


62,101

 


94,743


220,825

 











Income tax expense

(10,522)


(9,883)


(16,303)


(35,693)


(72,401)

Earnings before earnings (loss) from  unconsolidated affiliates

22,956


20,620


45,798


59,050


148,424

Earnings (loss) from unconsolidated affiliates

41


(67)


298


1,083


1,355

Net earnings

22,997


20,553


46,096


60,133


149,779

Net earnings attributable to noncontrolling interest

 

(7,609)


 

(4,966)


 

(12,508)


 

(12,777)


 

(37,860)

Net earnings attributable to Greenbrier

$         15,388


$     15,587


$       33,588


$         47,356


$         111,919











Basic earnings per common share (1)

$         0.54


$         0.55


$  1.20


$             1.69


$              3.97

Diluted earnings per common share (1)

$         0.49


$         0.50


$  1.03


$             1.43


$              3.44



(1)

Quarterly amounts do not total to the year to date amount as each period is calculated discretely. Diluted earnings per common share includes the dilutive effect of the 2026 Convertible Notes using the treasury stock method and the dilutive effect of shares underlying the 2018 Convertible Notes using the "if converted" method in which debt issuance and interest costs, net of tax, were added back to net earnings.

 


THE GREENBRIER COMPANIES, INC.

Supplemental Information

(In thousands, except per share amounts, unaudited)


Operating Results by Quarter for 2013 are as follows:



First


Second


Third


Fourth


Total











Revenue










   Manufacturing

$    285,368


$     294,047


$     284,591


$       351,728


$      1,215,734

   Wheels, Repair & Parts

112,100


111,952


131,167


114,003


469,222

   Leasing & Services

17,906


17,167


17,905


18,484


71,462


415,374


423,166


433,663


484,215


1,756,418

Cost of revenue










   Manufacturing

258,492


262,650


253,360


308,387


1,082,889

   Wheels, Repair & Parts

101,476


103,134


120,476


106,415


431,501

   Leasing & Services

7,627


9,107


9,808


9,113


35,655


367,595


374,891


383,644


423,915


1,550,045











Margin

47,779


48,275


50,019


60,300


206,373











Selling and administrative

26,100


24,942


25,322


26,811


103,175

Net gain on disposition of equipment

(1,408)


(3,076)


(5,131)


(8,457)


(18,072)

Goodwill impairment

-


-


76,900


-


76,900

Restructuring charges

-


-


-


2,719


2,719

Earnings (loss) from operations

23,087


26,409


(47,072)


39,227


41,651











Other costs










   Interest and foreign exchange

5,900


6,322


5,905


4,031


22,158

Earnings (loss) before income tax and earnings (loss) from unconsolidated affiliates

 

17,187


 

20,087


 

(52,977)


 

35,196


 

19,493











Income tax expense

(4,586)


(5,590)


(2,729)


(12,155)


(25,060)











Earnings (loss) from unconsolidated affiliates

(40)


(105)


82


249


186

Net earnings (loss)

12,561


14,392


(55,624)


23,290


(5,381)

Net earnings attributable to noncontrolling interest

(2,134)


(553)


(406)


(2,574)


(5,667)

Net earnings (loss) attributable to Greenbrier

$      10,427


$       13,839


$   (56,030)


$         20,716


$         (11,048)











Basic earnings (loss) per common share: (1)

$          0.38


$           0.51


$       (2.10)


$             0.74


$              (0.41)

Diluted earnings (loss) per common share: (1)

$          0.35


$           0.45


$       (2.10)


$             0.64


$              (0.41)



(1)

Quarterly amounts do not total to the annual amount as each period is calculated discretely. For the first, second and fourth quarters, diluted earnings per common share includes the outstanding warrants using the treasury stock method and the dilutive effect of shares underlying the 2018 Convertible Notes using the "if converted" method in which debt issuance and interest costs, net of tax, were added back to net earnings.

 

THE GREENBRIER COMPANIES, INC.

Supplemental Information

(In thousands, unaudited)


Segment Information


Three months ended August 31, 2014:










Revenue


Earnings (loss) from operations


External


Intersegment


Total


External


Intersegment


Total

Manufacturing

$       492,105


$               790


$      492,895


$        73,013


$                 61


$    73,074

Wheels, Repair & Parts

105,023


4,090


109,113


31,873


(104)


31,769

Leasing & Services

20,978


8,350


29,328


8,167


8,350


16,517

Eliminations

-


(13,230)


(13,230)


-


(8,307)


(8,307)

Corporate

-


-


-


(13,895)


-


(13,895)


$       618,106


$                   -


$     618,106


$       99,158


$                   -


$    99,158

Three months ended May 31, 2014:










Revenue


Earnings (loss) from operations


External


Intersegment


Total


External


Intersegment


Total

Manufacturing

$       425,583


$                    -


$     425,583


$       61,116


$                    -


$    61,116

Wheels, Repair & Parts

140,663


3,783


144,446


5,524


473


5,997

Leasing & Services

27,039


9,334


36,373


14,582


9,334


23,916

Eliminations

-


(13,117)


(13,117)


-


(9,807)


(9,807)

Corporate

-


-


-


(13,684)


-


(13,684)


$       593,285


$                   -


$     593,285


$       67,538


$                   -


$    67,538

 


Total assets



August 31,


May 31,



2014


2014


Manufacturing

$           521,711


$             500,434


Wheels, Repair & Parts

298,009


316,416


Leasing & Services

436,075


425,751


Unallocated

(261,373)


207,971



$        1,517,168


$          1,450,572


 

THE GREENBRIER COMPANIES, INC.

Supplemental Information

(In thousands, excluding backlog and delivery units, unaudited)


Reconciliation of Net earnings to Adjusted EBITDA (1)





Three Months Ended




August 31,

2014


May 31,

2014

Net earnings

$             60,133


$             46,096

Interest and foreign exchange

4,415


5,437

Income tax expense

35,693


16,303

Depreciation and amortization

9,598


10,071

Restructuring charges

-


56

Gain on contribution to GBW

(29,006)


-

Adjusted EBITDA

$                80,833


$                77,963







(1)

Adjusted EBITDA is not a financial measure under generally accepted accounting principles (GAAP). We define Adjusted EBITDA as Net earnings before interest and foreign exchange, income tax expense, restructuring charges, gain on contribution to GBW, depreciation and amortization. Adjusted EBITDA is a performance measurement tool commonly used by rail supply companies and Greenbrier. You should not consider Adjusted EBITDA in isolation or as a substitute for other financial statement data determined in accordance with GAAP. In addition, because Adjusted EBITDA is not a measure of financial performance under GAAP and is susceptible to varying calculations, the Adjusted EBITDA measure presented may differ from and may not be comparable to similarly titled measures used by other companies.

 




Three Months Ended August 31, 2014


Year Ended August 31, 2014


Backlog Activity (units)







Beginning backlog

26,400


14,400


Orders received

10,400


34,300


Production held as Leased railcars for syndication

(1,600)


(4,100)


Production sold directly to third parties

(3,700)


(13,100)


Ending backlog

31,500


31,500







Delivery Information (units)





Production sold directly to third parties

3,700


13,100


Sales of Leased railcars for syndication

1,100


3,100


Total deliveries

4,800


16,200


 


THE GREENBRIER COMPANIES, INC.

Supplemental Information 
(In thousands, except per share amounts, unaudited)

Reconciliation of common shares outstanding and diluted earnings per share

The shares used in the computation of the Company's basic and diluted earnings per common share and Diluted earnings per share excluding gain on contribution to GBW and restructuring charges are reconciled as follows:


Three Months Ended



August 31,

2014


May 31,

2014


Weighted average basic common shares outstanding (1)

27,988


27,956


Dilutive effect of convertible notes (2)

6,049


6,045


Weighted average diluted common shares outstanding

34,037


34,001






(1)

Restricted stock grants and restricted stock units, including some grants subject to certain performance criteria, are included in weighted average basic common shares outstanding when the Company is in a net earnings position.

(2)

The dilutive effect of the 2018 Convertible notes are included in the Weighted average diluted common shares outstanding as they were considered dilutive under the "if converted" method as further discussed below. The dilutive effect of the 2026 Convertible notes are included in the Weighted average diluted common shares outstanding as the average stock price during the period exceeded the conversion price of $48.05; however, the dilutive impact was inconsequential for the three months ended May 31, 2014.

Diluted earnings per share 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 shares underlying the convertible notes.

 

Reconciliation of Net earnings attributable to Greenbrier to Net earnings excluding gain on contribution to GBW and restructuring charges



Three Months Ended



August 31,

2014


May 31,

2014


Net earnings attributable to Greenbrier

$              47,356


$               33,588


Restructuring charges (after-tax)

-


41


Gain on contribution to GBW (after-tax)

(13,633)


-


Net earnings excluding gain on contribution to GBW and restructuring charges

33,723


33,629


Add back:





Interest and debt issuance costs on the 2018 Convertible notes, net of tax

1,416


1,416


Earnings before interest and debt issuance costs on convertible notes

$              35,139


$               35,060


Weighted average diluted common shares outstanding

34,037


34,001







Diluted earnings per share excluding gain on contribution to GBW and restructuring charges 

$                    1.03


$                    1.03


 

 

SOURCE The Greenbrier Companies, Inc. (GBX)

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
Posted In: Press Releases
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!

Loading...