The Greenbrier Companies, Inc. (GBX) 8-K Results of Operations and Financial Condition

Exhibit 99.1

SUPPLEMENTAL INFORMATION

(In thousands, unaudited)

Segment Information

Greenbrier operates in three reportable segments: Manufacturing; Wheels, Repair & 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 2013 Annual Report on Form 10-K. Performance for each of these segments is evaluated based on earnings (loss) from operations. Corporate includes selling and administrative costs not directly related to goods and services and certain costs that are intertwined among segments due to the Company’s integrated business. Greenbrier’s management does not allocate Interest and foreign exchange or Income tax benefit (expense) 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 are 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.

For the three months ended November 30, 2013

	Revenue								Earnings (loss) from operations
	External		Intersegment			Total			External			Intersegment			Total
Manufacturing	$	359,473	$	—		$	359,473		$	38,314		$	—		$	38,314
Wheels, Repair & Parts		113,401		1,653			115,054			(374	)		31			(343	)
Leasing & Services		17,481		2,869			20,350			8,670			2,869			11,539
Eliminations		—		(4,522	)		(4,522	)		—			(2,900	)		(2,900	)
Corporate		—		—			—			(8,388	)		—			(8,388	)
	$	490,355	$	—		$	490,355		$	38,222		$	—		$	38,222

For the three months ended August 31, 2013

	Revenue								Earnings (loss) from operations
	External		Intersegment			Total			External			Intersegment			Total
Manufacturing	$	351,728	$	15		$	351,743		$	30,227		$	—		$	30,227
Wheels, Repair & Parts		114,003		3,326			117,329			(108	)		(66	)		(174	)
Leasing & Services		18,484		9,040			27,524			15,247			9,040			24,287
Eliminations		—		(12,381	)		(12,381	)		—			(8,974	)		(8,974	)
Corporate		—		—			—			(6,139	)		—			(6,139	)
	$	484,215	$	—		$	484,215		$	39,227		$	—		$	39,227

For the three months ended May 31, 2013

	Revenue								Earnings (loss) from operations
	External		Intersegment			Total			External			Intersegment			Total
Manufacturing	$	284,591	$	27		$	284,618		$	21,551		$	—		$	21,551
Wheels, Repair & Parts		131,167		2,548			133,715			(70,242	)		29			(70,213	)
Leasing & Services		17,905		2,853			20,758			9,427			2,851			12,278
Eliminations		—		(5,428	)		(5,428	)		—			(2,880	)		(2,880	)
Corporate		—		—			—			(7,808	)		—			(7,808	)
	$	433,663	$	—		$	433,663		$	(47,072	)	$	—		$	(47,072	)

1

SUPPLEMENTAL INFORMATION

(In thousands, unaudited)

For the three months ended February 28, 2013

	Revenue								Earnings (loss) from operations
	External		Intersegment			Total			External			Intersegment			Total
Manufacturing	$	294,047	$	253		$	294,300		$	21,542		$	15		$	21,557
Wheels, Repair & Parts		111,952		3,698			115,650			3,247			(191	)		3,056
Leasing & Services		17,167		2,455			19,622			9,036			2,454			11,490
Eliminations		—		(6,406	)		(6,406	)		—			(2,278	)		(2,278	)
Corporate		—		—			—			(7,416	)		—			(7,416	)
	$	423,166	$	—		$	423,166		$	26,409		$	—		$	26,409

For the three months ended November 30, 2012

	Revenue								Earnings (loss) from operations
	External		Intersegment			Total			External			Intersegment			Total
Manufacturing	$	285,368	$	6,949		$	292,317		$	15,502		$	(45	)	$	15,457
Wheels, Repair & Parts		112,100		5,386			117,486	��		6,137			(63	)		6,074
Leasing & Services		17,906		4,392			22,298			8,701			4,392			13,093
Eliminations		—		(16,727	)		(16,727	)		—			(4,284	)		(4,284	)
Corporate		—		—			—			(7,253	)		—			(7,253	)
	$	415,374	$	—		$	415,374		$	23,087		$	—		$	23,087

	Total assets
	November 30,		August 31,		May 31,		February 28,		November 30,
	2013		2013		2013		2013		2012
Manufacturing	$	461,096	$	401,630	$	428,781	$	424,622	$	442,186
Wheels, Repair & Parts		304,249		318,483		334,974		408,958		417,777
Leasing & Services		427,023		463,381		481,331		466,802		487,161
Unallocated		90,210		106,247		40,520		64,539		48,609
	$	1,282,578	$	1,289,741	$	1,285,606	$	1,364,921	$	1,395,733

2