##### Table of Contents

---

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 June 30, 2007

or



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

Commission file number: 000-51237



---

FREIGHTCAR AMERICA, INC.

(Exact
name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 25-1837219                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|Two North Riverside Plaza, Suite 1250 Chicago, Illinois        |  | 60606                               
|(Address of principal executive offices)                       |  | (Zip Code)                          

(800) 458-2235

(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 is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):



|                         |  |                      |  |                       
|------------------------ |  | -------------------- |  | ----------------------
|Large accelerated filer ̈ |  | Accelerated filer  x |  | Non-accelerated filer ̈

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

As of July 31, 2007, there were 12,163,701 shares of the registrants common stock outstanding.



---



---

##### Table of Contents

FREIGHTCAR AMERICA, INC.

INDEX TO FORM 10-Q



|            |  |                                                                                                                       |  |            
|----------- |  | --------------------------------------------------------------------------------------------------------------------- |  | -----------
|Item Number |  |                                                                                                                       |  | Page Number
|            |  | PART I  FINANCIAL INFORMATION                                                                                        |  |            
|            |  |                                                                                                                      
|1.          |  | Financial Statements:                                                                                                 |  |            
|            |  |                                                                                                                      
|            |  | Condensed Consolidated Balance Sheets (Unaudited) as of June 30, 2007 and December 31, 2006                           |  | 3          
|            |  |                                                                                                                      
|            |  | Condensed Consolidated Statements of Operations (Unaudited) for the Three and Six Months Ended June 30, 2007 and 2006 |  | 4          
|            |  |                                                                                                                      
|            |  | Condensed Consolidated Statements of Cash Flows (Unaudited) for the Six Months Ended June 30, 2007 and 2006           |  | 5          
|            |  |                                                                                                                      
|            |  | Notes to Condensed Consolidated Financial Statements (Unaudited)                                                      |  | 6          
|            |  |                                                                                                                      
|2.          |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                 |  | 11         
|            |  |                                                                                                                      
|3.          |  | Quantitative and Qualitative Disclosures About Market Risk                                                            |  | 18         
|            |  |                                                                                                                      
|4.          |  | Controls and Procedures                                                                                               |  | 18         
|            |  |                                                                                                                      
|            |  | PART II  OTHER INFORMATION                                                                                           |  |            
|            |  |                                                                                                                      
|1.          |  | Legal Proceedings                                                                                                     |  | 18         
|            |  |                                                                                                                      
|1A.         |  | Risk Factors                                                                                                          |  | 19         
|            |  |                                                                                                                      
|2.          |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                           |  | 19         
|            |  |                                                                                                                      
|3.          |  | Defaults Upon Senior Securities                                                                                       |  | 19         
|            |  |                                                                                                                      
|4.          |  | Submission of Matters to a Vote of Security Holders                                                                   |  | 19         
|            |  |                                                                                                                      
|5.          |  | Other Information                                                                                                     |  | 19         
|            |  |                                                                                                                      
|6.          |  | Exhibits                                                                                                              |  | 20         
|            |  |                                                                                                                      
|            |  | Signatures                                                                                                            |  | 21         



2



---

##### Table of Contents

PART I  FINANCIAL INFORMATION

Item 1.    Financial Statements.

FreightCar America, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)



|                                                                                                                                                                                                                  |  |                |         |   |                   |   |         |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | ------- | - | ----------------- | - | ------- | -
|                                                                                                                                                                                                                  |  | June 30, 2007  |         |   | December 31, 2006 |  
|                                                                                                                                                                                                                  |  | (In thousands) |        
|Assets                                                                                                                                                                                                            |  |                |         |   |                   |   |         |  
|Current assets                                                                                                                                                                                                    |  |                |         |   |                   |   |         |  
|Cash and cash equivalents                                                                                                                                                                                         |  | $              | 175,434 |   |                   | $ | 212,026 |  
|Accounts receivable, net of allowance for doubtful accounts of $166 and $191, respectively                                                                                                                        |  |                | 16,328  |   |                   |   | 11,369  |  
|Inventories                                                                                                                                                                                                       |  |                | 85,629  |   |                   |   | 106,643 |  
|Deferred income taxes and other current assets                                                                                                                                                                    |  |                | 15,798  |   |                   |   | 13,507  |  
|                                                                                                                                                                                                                  |  |                |         |   |                   |   |         |  
|Total current assets                                                                                                                                                                                              |  |                | 293,189 |   |                   |   | 343,545 |  
|                                                                                                                                                                                                                  |  |               
|Property, plant and equipment, net                                                                                                                                                                                |  |                | 27,462  |   |                   |   | 25,905  |  
|Goodwill and intangible assets, net                                                                                                                                                                               |  |                | 26,899  |   |                   |   | 27,194  |  
|Deferred income taxes and other assets                                                                                                                                                                            |  |                | 22,620  |   |                   |   | 23,337  |  
|                                                                                                                                                                                                                  |  |                |         |   |                   |   |         |  
|Total assets                                                                                                                                                                                                      |  | $              | 370,170 |   |                   | $ | 419,981 |  
|                                                                                                                                                                                                                  |  |                |         |   |                   |   |         |  
|Liabilities and Stockholders Equity                                                                                                                                                                              |  |                |         |   |                   |   |         |  
|Current liabilities                                                                                                                                                                                               |  |                |         |   |                   |   |         |  
|Accounts payable                                                                                                                                                                                                  |  | $              | 56,979  |   |                   | $ | 103,038 |  
|Income taxes payable                                                                                                                                                                                              |  |                | 4,307   |   |                   |   | 9,816   |  
|Accrued warranty                                                                                                                                                                                                  |  |                | 12,617  |   |                   |   | 12,051  |  
|Other current liabilities                                                                                                                                                                                         |  |                | 27,620  |   |                   |   | 32,083  |  
|                                                                                                                                                                                                                  |  |                |         |   |                   |   |         |  
|Total current liabilities                                                                                                                                                                                         |  |                | 101,523 |   |                   |   | 156,988 |  
|                                                                                                                                                                                                                  |  |               
|Accrued postretirement benefits, less current portion                                                                                                                                                             |  |                | 49,877  |   |                   |   | 49,455  |  
|Other long-term liabilities                                                                                                                                                                                       |  |                | 8,274   |   |                   |   | 9,669   |  
|                                                                                                                                                                                                                  |  |                |         |   |                   |   |         |  
|Total liabilities                                                                                                                                                                                                 |  |                | 159,674 |   |                   |   | 216,112 |  
|                                                                                                                                                                                                                  |  |                |         |   |                   |   |         |  
|Commitments and contingencies                                                                                                                                                                                     |  |                |         |   |                   |   |         |  
|Stockholders equity                                                                                                                                                                                              |  |                |         |   |                   |   |         |  
|Preferred stock, $0.01 par value; 2,500,000 shares authorized (100,000 shares each designated as Series A voting and Series B non-voting); 0
shares issued and outstanding at June 30, 2007 and December 31, 2006 |  |                |        |   |                   |   |        |  
|Common stock, $0.01 par value; 50,000,000 shares authorized, 12,731,678 and 12,681,511 shares issued at June 30, 2007 and
December 31, 2006, respectively                                                         |  |                | 127     |   |                   |   | 127     |  
|Additional paid in capital                                                                                                                                                                                        |  |                | 97,785  |   |                   |   | 99,981  |  
|Treasury stock, at cost, 468,853 shares at June 30, 2007                                                                                                                                                          |  |                | (23,182 | ) |                   |   |        |  
|Accumulated other comprehensive loss                                                                                                                                                                              |  |                | (25,732 | ) |                   |   | (26,774 | )
|Retained earnings                                                                                                                                                                                                 |  |                | 161,498 |   |                   |   | 130,535 |  
|                                                                                                                                                                                                                  |  |                |         |   |                   |   |         |  
|Total stockholders equity                                                                                                                                                                                        |  |                | 210,496 |   |                   |   | 203,869 |  
|                                                                                                                                                                                                                  |  |                |         |   |                   |   |         |  
|Total liabilities and stockholders equity                                                                                                                                                                        |  | $              | 370,170 |   |                   | $ | 419,981 |  
|                                                                                                                                                                                                                  |  |                |         |   |                   |   |         |  

See Notes to Condensed Consolidated Financial Statements.



3



---

##### Table of Contents

FreightCar America, Inc.

Condensed Consolidated Statements of Operations

(Unaudited)



|                                                                                                                                                 |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|------------------------------------------------------------------------------------------------------------------------------------------------ |  | ----------------------------------------------- | ---------- | - | ------------------------- | - | ---------- | ---- |  | - | ---------- | - |  | - | ---------- | -
|                                                                                                                                                 |  | Three Months Ended June 30,                     |            |   | Six Months Ended June 30, |  
|                                                                                                                                                 |  | 2007                                            |            |   | 2006                      |   |            | 2007 |  |   | 2006       |  
|                                                                                                                                                 |  | (In thousands, except share and per share data) |           
|Sales                                                                                                                                            |  | $                                               | 195,360    |   |                           | $ | 365,417    |      |  | $ | 517,811    |   |  | $ | 658,210    |  
|Cost of sales                                                                                                                                    |  |                                                 | 170,667    |   |                           |   | 299,824    |      |  |   | 448,985    |   |  |   | 551,483    |  
|                                                                                                                                                 |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Gross profit                                                                                                                                     |  |                                                 | 24,693     |   |                           |   | 65,593     |      |  |   | 68,826     |   |  |   | 106,727    |  
|Selling, general and administrative expense (including non-cash stock-based compensation expense of $687, $528, $1,355 and $1,217,
respectively) |  |                                                 | 8,684      |   |                           |   | 8,232      |      |  |   | 18,970     |   |  |   | 16,528     |  
|                                                                                                                                                 |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Operating income                                                                                                                                 |  |                                                 | 16,009     |   |                           |   | 57,361     |      |  |   | 49,856     |   |  |   | 90,199     |  
|Interest income                                                                                                                                  |  |                                                 | (2,260     | ) |                           |   | (1,230     | )    |  |   | (4,669     | ) |  |   | (1,932     | )
|Interest expense                                                                                                                                 |  |                                                 | 108        |   |                           |   | 85         |      |  |   | 214        |   |  |   | 168        |  
|Amortization of deferred financing costs                                                                                                         |  |                                                 | 76         |   |                           |   | 77         |      |  |   | 153        |   |  |   | 153        |  
|                                                                                                                                                 |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Income before income taxes                                                                                                                       |  |                                                 | 18,085     |   |                           |   | 58,429     |      |  |   | 54,158     |   |  |   | 91,810     |  
|Income tax provision                                                                                                                             |  |                                                 | 6,632      |   |                           |   | 21,828     |      |  |   | 19,753     |   |  |   | 33,836     |  
|                                                                                                                                                 |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Net income                                                                                                                                       |  | $                                               | 11,453     |   |                           | $ | 36,601     |      |  | $ | 34,405     |   |  | $ | 57,974     |  
|                                                                                                                                                 |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Net income per common share  basic                                                                                                              |  | $                                               | 0.94       |   |                           | $ | 2.91       |      |  | $ | 2.77       |   |  | $ | 4.62       |  
|                                                                                                                                                 |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Net income per common share  diluted                                                                                                            |  | $                                               | 0.93       |   |                           | $ | 2.86       |      |  | $ | 2.75       |   |  | $ | 4.54       |  
|                                                                                                                                                 |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Weighted average common shares outstanding  basic                                                                                               |  |                                                 | 12,227,256 |   |                           |   | 12,574,372 |      |  |   | 12,411,238 |   |  |   | 12,554,399 |  
|                                                                                                                                                 |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Weighted average common shares outstanding  diluted                                                                                             |  |                                                 | 12,307,011 |   |                           |   | 12,787,789 |      |  |   | 12,523,593 |   |  |   | 12,779,947 |  
|                                                                                                                                                 |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  
|Dividends declared per common share                                                                                                              |  | $                                               | 0.06       |   |                           | $ | 0.03       |      |  | $ | 0.12       |   |  | $ | 0.06       |  
|                                                                                                                                                 |  |                                                 |            |   |                           |   |            |      |  |   |            |   |  |   |            |  

See Notes to Condensed Consolidated Financial Statements.



4



---

##### Table of Contents

FreightCar America, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)



|                                                                                                 |  |                           |         |   |      |   |         |  
|------------------------------------------------------------------------------------------------ |  | ------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                                 |  | Six Months Ended June 30, |        
|                                                                                                 |  | 2007                      |         |   | 2006 |  
|                                                                                                 |  | (In thousands)            |        
|Cash flows from operating activities                                                             |  |                           |         |   |      |   |         |  
|Net income                                                                                       |  | $                         | 34,405  |   |      | $ | 57,974  |  
|Adjustments to reconcile net income to net cash flows (used in) provided by operating activities |  |                           |         |   |      |   |         |  
|Depreciation and amortization                                                                    |  |                           | 1,872   |   |      |   | 3,722   |  
|Other non-cash items                                                                             |  |                           | 1,166   |   |      |   | (1,151  | )
|Stock-based compensation expense                                                                 |  |                           | 1,355   |   |      |   | 1,217   |  
|Changes in operating assets and liabilities:                                                     |  |                           |         |   |      |   |         |  
|Accounts receivable                                                                              |  |                           | (4,959  | ) |      |   | (12,134 | )
|Inventories                                                                                      |  |                           | 20,056  |   |      |   | (38,012 | )
|Accounts payable                                                                                 |  |                           | (44,988 | ) |      |   | 60,028  |  
|Income tax payable                                                                               |  |                           | (5,345  | ) |      |   | 6,808   |  
|Other accrued liabilities                                                                        |  |                           | (7,680  | ) |      |   | 3,658   |  
|                                                                                                 |  |                           |         |   |      |   |         |  
|Net cash flows (used in) provided by operating activities                                        |  |                           | (4,118  | ) |      |   | 82,110  |  
|                                                                                                 |  |                           |         |   |      |   |         |  
|Cash flows from investing activities                                                             |  |                           |         |   |      |   |         |  
|Purchases of property, plant and equipment                                                       |  |                           | (4,205  | ) |      |   | (2,216  | )
|                                                                                                 |  |                           |         |   |      |   |         |  
|Net cash flows used in investing activities                                                      |  |                           | (4,205  | ) |      |   | (2,216  | )
|                                                                                                 |  |                           |         |   |      |   |         |  
|Cash flows from financing activities                                                             |  |                           |         |   |      |   |         |  
|Payments on long-term debt                                                                       |  |                           | (30     | ) |      |   | (35     | )
|Stock repurchases                                                                                |  |                           | (29,622 | ) |      |   |        |  
|Issuance of common stock                                                                         |  |                           | 2,089   |   |      |   | 1,044   |  
|Excess tax benefit from stock-based compensation                                                 |  |                           | 800     |   |      |   | 1,196   |  
|Cash dividends paid to stockholders                                                              |  |                           | (1,506  | ) |      |   | (756    | )
|                                                                                                 |  |                           |         |   |      |   |         |  
|Net cash flows (used in) provided by financing activities                                        |  |                           | (28,269 | ) |      |   | 1,449   |  
|                                                                                                 |  |                           |         |   |      |   |         |  
|Net (decrease) increase in cash and cash equivalents                                             |  |                           | (36,592 | ) |      |   | 81,343  |  
|Cash and cash equivalents at beginning of period                                                 |  |                           | 212,026 |   |      |   | 61,737  |  
|                                                                                                 |  |                           |         |   |      |   |         |  
|Cash and cash equivalents at end of period                                                       |  | $                         | 175,434 |   |      | $ | 143,080 |  
|                                                                                                 |  |                           |         |   |      |   |         |  
|Supplemental cash flow information                                                               |  |                           |         |   |      |   |         |  
|Income taxes paid                                                                                |  | $                         | 24,259  |   |      | $ | 27,141  |  
|                                                                                                 |  |                           |         |   |      |   |         |  

See Notes to Condensed Consolidated Financial Statements.



5



---

##### Table of Contents

FreightCar America, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

(In thousands except
share and per share data)

Note 1  Description of the Business

FreightCar America, Inc. (America), through its direct and indirect wholly owned subsidiaries, JAC Intermedco, Inc. (Intermedco), JAC Operations, Inc. (Operations), Johnstown
America Corporation (JAC), Freight Car Services, Inc. (FCS), JAIX Leasing Company (JAIX), JAC Patent Company (JAC Patent) and FreightCar Roanoke, Inc. (FCR) (herein collectively referred to
as the Company), manufactures, rebuilds, repairs, sells and leases railroad freight cars used for hauling coal, other bulk commodities, steel and other metals, forest products, intermodal containers and automobiles and trucks. The
Company has manufacturing facilities in Danville, Illinois, Roanoke, Virginia and Johnstown, Pennsylvania. The Companys operations comprise one operating segment. The Company and its direct and indirect wholly owned subsidiaries are all
Delaware corporations.

Note 2  Basis of Presentation

The accompanying condensed consolidated financial statements include the accounts of America, Intermedco, Operations, JAC, FCS, JAIX, JAC Patent and FCR. All significant intercompany accounts and transactions have been eliminated in
consolidation. The foregoing financial information has been prepared in accordance with the accounting principles generally accepted in the United States of America (GAAP) and rules and regulations of the Securities and Exchange
Commission (the SEC) for interim financial reporting. The preparation of the financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements
and accompanying notes. Actual results could differ from these estimates. The results of operations for the three months and six months ended June 30, 2007 are not necessarily indicative of the results to be expected for the full year. The
accompanying interim financial information is unaudited; however, the Company believes the financial information reflects all adjustments (consisting of items of a normal recurring nature) necessary for a fair presentation of financial position,
results of operations and cash flows in conformity with GAAP. Certain information and note disclosures normally included in the Companys annual financial statements prepared in accordance with GAAP have been condensed or omitted. These interim
financial statements should be read in conjunction with the audited financial statements contained in the Companys Form 10-K for the year ended December 31, 2006.

Note 3  Recent Accounting Pronouncements

In June 2006, the Financial Accounting Standards Board (the
FASB) issued FASB Interpretation (FIN) No. 48, Accounting for Uncertainty in Income Taxes  An Interpretation of FASB Standard No. 109. FIN No. 48 prescribes a recognition threshold and measurement
attribute for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return, and also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods,
disclosure and transition. FIN No. 48 is effective for fiscal years beginning after December 15, 2006. The Company adopted the provisions of FIN No. 48 on January 1, 2007. As a result of the implementation of FIN No. 48, the
Company recorded an increase in gross unrecognized tax benefits of $2,638 and a decrease to retained earnings and accumulated other comprehensive loss of $1,936 and $94, respectively. If recognized, $1,454 of the gross unrecognized tax benefits
would impact the Companys effective tax rate. The amount of unrecognized tax benefits did not materially change as of June 30, 2007. It is expected that the amount of unrecognized tax benefits will change in the next twelve months.
However, the Company does not expect the change to have a significant impact on its results of operations or financial position. The Company recognizes accrued interest related to unrecognized tax benefits and penalties in income tax expense in the
condensed consolidated statements of operations. As of January 1, 2007, the Company recorded a liability of $681 for the payment of interest and penalties. The liability for the payment of interest and penalties did not materially change as of
June 30, 2007. As of January 1, 2007, the Company is subject to U.S. Federal income tax examinations for the tax years 2003 through 2006. The Company operates in a number of state tax jurisdictions and generally is subject to state
income tax examinations for the tax years 2003 through 2006, with limited exceptions in certain states that may require examinations for years prior to 2003.

In September 2006, the FASB issued Statement of Financial Accounting Standards (SFAS) No. 157, Fair Value Measurements. SFAS No. 157 defines fair value, establishes a framework for measuring fair value and
expands disclosures about fair value measurements. SFAS No. 157 requires companies to disclose the fair value of their financial instruments according to a fair value hierarchy as defined in the standard. Additionally, companies are required to
provide enhanced disclosure regarding financial instruments in one of the categories, including a separate reconciliation of the beginning and



6



---

##### Table of Contents

ending balances for each major category of assets and liabilities. SFAS No. 157 is effective for fiscal years beginning after November 15, 2007,
and interim periods within those fiscal years. Other than the enhanced disclosures required, the Company does not expect the provisions of SFAS No. 157 to have a material impact on the Companys financial statements.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities.SFAS No. 159 permits companies to
measure certain financial instruments and certain other items at fair value. The standard requires that unrealized gains and losses on items for which the fair value option has been elected be reported in earnings. SFAS No. 159 is effective for
fiscal years beginning after November 15, 2007, although earlier adoption is permitted. The Company is in the process of evaluating the financial impact of adopting SFAS No. 159.

Note 4  Inventories

Inventories are stated at the lower of
first-in, first-out cost or market and include material, labor and manufacturing overhead. The components of inventories are as follows:



|                                       |  |               |        |                   |   |        
|-------------------------------------- |  | ------------- | ------ | ----------------- | - | -------
|                                       |  | June 30, 2007 |        | December 31, 2006
|Raw materials and purchased components |  | $             | 5,968  |                   | $ | 70     
|Work in process                        |  |               | 79,031 |                   |   | 102,445
|Finished new railcars                  |  |               | 630    |                   |   | 4,128  
|                                       |  |               |        |                   |   |        
|Total inventories                      |  | $             | 85,629 |                   | $ | 106,643
|                                       |  |               |        |                   |   |        

Note 5  Property, Plant and Equipment

Property, plant and equipment consists of the following:



|                                                                                                   |  |               |         |   |                   |   |         |  
|-------------------------------------------------------------------------------------------------- |  | ------------- | ------- | - | ----------------- | - | ------- | -
|                                                                                                   |  | June 30, 2007 |         |   | December 31, 2006 |  
|Land                                                                                               |  | $             | 722     |   |                   | $ | 722     |  
|Buildings and improvements                                                                         |  |               | 28,222  |   |                   |   | 24,743  |  
|Machinery and equipment                                                                            |  |               | 39,845  |   |                   |   | 36,098  |  
|                                                                                                   |  |               |         |   |                   |   |         |  
|Cost of buildings, improvements, machinery and equipment                                           |  |               | 68,067  |   |                   |   | 60,841  |  
|Less: Accumulated depreciation and amortization                                                    |  |               | (41,948 | ) |                   |   | (40,397 | )
|                                                                                                   |  |               |         |   |                   |   |         |  
|Buildings, improvements, machinery and equipment, net of accumulated depreciation and amortization |  |               | 26,119  |   |                   |   | 20,444  |  
|Construction in process                                                                            |  |               | 621     |   |                   |   | 4,739   |  
|                                                                                                   |  |               |         |   |                   |   |         |  
|Total property, plant and equipment, net                                                           |  | $             | 27,462  |   |                   | $ | 25,905  |  
|                                                                                                   |  |               |         |   |                   |   |         |  

Note 6  Goodwill and Intangible Assets

In June 2001, the FASB issued SFAS No. 142, Goodwill and Other Intangible Assets, which became effective for the Company on January 1, 2002. This standard requires that goodwill and intangible assets
with indefinite useful lives shall not be amortized but shall be tested for impairment at least annually by comparing the fair value of the asset to its related carrying value.

The Company performs the goodwill impairment test required by SFAS No. 142 as of January 1 of each year. The valuation uses a combination of methods to determine the fair value of the Company (which consists
of one reporting unit) including prices of comparable businesses, a present value technique and recent transactions involving businesses similar to the Company. There was no adjustment required based on the annual impairment tests for 2006 and 2007.



7



---

##### Table of Contents

Intangible assets consist of the following:



|                                         |  |               |        |   |                   |   |        |  
|---------------------------------------- |  | ------------- | ------ | - | ----------------- | - | ------ | -
|                                         |  | June 30, 2007 |        |   | December 31, 2006 |  
|Patents                                  |  | $             | 13,097 |   |                   | $ | 13,097 |  
|Accumulated amortization                 |  |               | (7,719 | ) |                   |   | (7,424 | )
|                                         |  |               |        |   |                   |   |        |  
|Patents, net of accumulated amortization |  |               | 5,378  |   |                   |   | 5,673  |  
|Goodwill                                 |  |               | 21,521 |   |                   |   | 21,521 |  
|                                         |  |               |        |   |                   |   |        |  
|Total intangible assets                  |  | $             | 26,899 |   |                   | $ | 27,194 |  
|                                         |  |               |        |   |                   |   |        |  

Patents are being amortized on a straight-line method over their remaining legal life from the date of
acquisition. The weighted average remaining life of the Companys patents is 10 years. Amortization expense related to patents, which is included in cost of sales, was $147 for the three months ended June 30, 2007 and 2006, and $295 for
the six months ended June 30, 2007 and 2006. The Company estimates amortization expense for each of the four years in the period ending December 31, 2010 will be approximately $590 and for the year ending December 31, 2011 will be
approximately $586.

Note 7  Product Warranties

Warranty terms are based on the negotiated railcar sales contracts and typically are for periods of one to five years. The changes in the warranty reserve for the three and six months ended June 30, 2007 and 2006, are as follows:



|                                                   |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|-------------------------------------------------- |  | --------------------------- | ------ | - | ------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                   |  | Three Months Ended June 30, |        |   | Six Months Ended June 30, |  
|                                                   |  | 2007                        |        |   | 2006                      |   |        | 2007 |  |   | 2006   |  
|Balance at the beginning of the period             |  | $                           | 12,798 |   |                           | $ | 9,012  |      |  | $ | 12,051 |   |  | $ | 7,878  |  
|Warranties issued during the period                |  |                             | 567    |   |                           |   | 1,592  |      |  |   | 2,099  |   |  |   | 3,077  |  
|Reductions for payments, cost of repairs and other |  |                             | (748   | ) |                           |   | (53    | )    |  |   | (1,533 | ) |  |   | (404   | )
|                                                   |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Balance at the end of the period                   |  | $                           | 12,617 |   |                           | $ | 10,551 |      |  | $ | 12,617 |   |  | $ | 10,551 |  
|                                                   |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  

Note 8  Revolving Credit Facility

On April 11, 2005, the Company entered into an Amended and Restated Credit Agreement (the revolving credit agreement) with LaSalle Bank National Association and the lenders party thereto providing for
the terms of the Companys revolving credit facility (the revolving credit facility). The proceeds of the revolving credit facility are used to finance the working capital requirements of the Company through direct borrowings and
the issuance of stand-by letters of credit. The revolving credit facility has a total commitment of the lesser of (i) $50,000 or (ii) an amount equal to a percentage of eligible accounts receivable plus a percentage of eligible finished
inventory plus a percentage of semi-finished inventory with a sub-facility for letters of credit totaling $30,000. The revolving credit facility has a three-year term ending on April 11, 2008 and bears interest at a rate of LIBOR plus an
applicable margin of between 1.75% and 3.00% depending on the Companys ratio of consolidated senior debt to consolidated EBITDA (as defined in the revolving credit agreement). Borrowings under the revolving credit facility are collateralized
by substantially all of the assets of the Company. The revolving credit facility has both affirmative and negative covenants, including, without limitation, a maximum senior debt leverage ratio, a maximum total debt leverage ratio, a minimum
interest coverage ratio, a minimum tangible net worth and limitations on capital expenditures and dividends. As of June 30, 2007, the Company was in compliance with all covenant requirements under the revolving credit facility. As of
June 30, 2007 and December 31, 2006, the Company had no borrowings under the revolving credit facility. The Company had $16,637 and $18,321 in outstanding letters of credit under the letter of credit sub-facility as of June 30, 2007
and December 31, 2006, respectively, and the ability to borrow $33,363 under the revolving credit facility as of June 30, 2007. Under the revolving credit facility, the Companys subsidiaries are permitted to pay dividends and
transfer funds to the Company without restriction.

Note 9  Stock Repurchase Program

The Companys stock repurchase program was approved by the Companys Board of Directors in January 2007. The program authorizes the repurchase of up to $50,000
in shares in open market purchases at prevailing prices. The Company began repurchasing shares of its common stock in the open market beginning in March 2007. As of June 30, 2007, the Company had repurchased 599,729 shares of common stock for
an aggregate of $29,622.



8



---

##### Table of Contents

Note 10  Comprehensive Income

Comprehensive income is defined as the change in equity of a business enterprise during a period from transactions and other events and circumstances from non-owner sources. Comprehensive income consists of net income
and the unrecognized pension and postretirement costs, which are shown net of tax.

Net income reported in the Condensed Consolidated Statement of
Operations to total comprehensive income is reconciled as follows:



|                                                                     |  |                             |        |                           |   |        |  |      |        |  |   |       
|-------------------------------------------------------------------- |  | --------------------------- | ------ | ------------------------- | - | ------ |  | ---- | ------ |  | - | ------
|                                                                     |  | Three Months Ended June 30, |        | Six Months Ended June 30,
|                                                                     |  | 2007                        |        | 2006                      |   | 2007   |  | 2006
|Net income                                                           |  | $                           | 11,453 |                           | $ | 36,601 |  | $    | 34,405 |  | $ | 57,974
|Other comprehensive income:                                          |  |                             |        |                           |   |        |  |      |        |  |   |       
|Amortization of prior service costs and actuarial losses, net of tax |  |                             | 948    |                           |   |       |  |      | 1,042  |  |   |      
|                                                                     |  |                             |        |                           |   |        |  |      |        |  |   |       
|Total comprehensive income                                           |  | $                           | 12,401 |                           | $ | 36,601 |  | $    | 35,447 |  | $ | 57,974
|                                                                     |  |                             |        |                           |   |        |  |      |        |  |   |       

Note 11  Employee Benefit Plans

The Company has qualified, defined benefit pension plans covering substantially all of the employees of JAC, Operations and JAIX. The Company uses a measurement date of December 31 for all of its employee benefit
plans. Generally, contributions to the plans are not less than the minimum amounts required under the Employee Retirement Income Security Act and not more than the maximum amount that can be deducted for federal income tax purposes. The plans
assets are held by independent trustees and consist primarily of equity and fixed income securities.

The Company also provides certain postretirement
health care benefits for certain of its salaried and hourly retired employees. Generally, employees may become eligible for health care benefits if they retire after attaining specified age and service requirements. These benefits are subject to
deductibles, co-payment provisions and other limitations.

The components of net periodic benefit cost for the three months and six months ended
June 30, 2007 and 2006, are as follows:



|                                      |  |                             |       |   |                           |   |       |      |  |   |        |   |  |   |       |  
|------------------------------------- |  | --------------------------- | ----- | - | ------------------------- | - | ----- | ---- |  | - | ------ | - |  | - | ----- | -
|                                      |  | Three Months Ended June 30, |       |   | Six Months Ended June 30, |  
|Pension Benefits                      |  | 2007                        |       |   | 2006                      |   |       | 2007 |  |   | 2006   |  
|Service cost                          |  | $                           | 411   |   |                           | $ | 625   |      |  | $ | 1,114  |   |  | $ | 1,251 |  
|Interest cost                         |  |                             | 686   |   |                           |   | 658   |      |  |   | 1,385  |   |  |   | 1,315 |  
|Expected return on plan assets        |  |                             | (923  | ) |                           |   | (493  | )    |  |   | (1,758 | ) |  |   | (986  | )
|Amortization of prior service cost    |  |                             | 178   |   |                           |   | 177   |      |  |   | 356    |   |  |   | 354   |  
|Amortization of unrecognized net loss |  |                             | 2     |   |                           |   | 170   |      |  |   | 221    |   |  |   | 339   |  
|                                      |  |                             |       |   |                           |   |       |      |  |   |        |   |  |   |       |  
|                                      |  | $                           | 354   |   |                           | $ | 1,137 |      |  | $ | 1,318  |   |  | $ | 2,273 |  
|                                      |  |                             |       |   |                           |   |       |      |  |   |        |   |  |   |       |  
|                                      |  |                            
|                                      |  | Three Months Ended June 30, |       |   | Six Months Ended June 30, |  
|Postretirement Benefit Plan           |  | 2007                        |       |   | 2006                      |   |       | 2007 |  |   | 2006   |  
|Service cost                          |  | $                           | 144   |   |                           | $ | 173   |      |  | $ | 342    |   |  | $ | 347   |  
|Interest cost                         |  |                             | 743   |   |                           |   | 716   |      |  |   | 1,473  |   |  |   | 1,432 |  
|Amortization of prior service cost    |  |                             | 431   |   |                           |   | 409   |      |  |   | 862    |   |  |   | 817   |  
|Amortization of unrecognized net loss |  |                             | 24    |   |                           |   | 127   |      |  |   | 187    |   |  |   | 253   |  
|                                      |  |                             |       |   |                           |   |       |      |  |   |        |   |  |   |       |  
|                                      |  | $                           | 1,342 |   |                           | $ | 1,425 |      |  | $ | 2,864  |   |  | $ | 2,849 |  
|                                      |  |                             |       |   |                           |   |       |      |  |   |        |   |  |   |       |  

The Company made contributions to the Companys defined benefit pension plan of $3,511 and $1,861,
respectively, for the three months ended June 30, 2007 and 2006, and $5,373 and $2,847, respectively, for the six months ended June 30, 2007 and 2006. Currently, the Company does not plan to make any additional contributions to its defined
benefit pension plan in 2007. The Company made payments to the Companys postretirement benefit plan of approximately $699 and $772, respectively, for the three months ended June 30, 2007 and 2006, and $1,393 and $1,748, respectively, for
the six months



9



---

##### Table of Contents

ended June 30, 2007 and 2006. Total payments to the Companys postretirement benefit plan in 2007 are expected to be approximately $3,191. As of
December 31, 2006, the Companys benefit obligation under its defined benefit pension plans and its postretirement benefit plan were $49,065 and $52,936, respectively, which exceeded the fair value of plan assets by $9,576 and $52,936,
respectively.

The Company also maintains qualified defined contribution plans which provide benefits to employees based on employee contributions, years
of service, employee earnings or certain subsidiary earnings, with discretionary contributions allowed. Expenses related to these plans were $276 and $335 for the three months ended June 30, 2007 and 2006, respectively, and $835 and $828 for
the six months ended June 30, 2007 and 2006, respectively.

Note 12  Risks and Contingencies

The Company is involved in various warranty and repair claims and related threatened and pending legal proceedings with its customers in the normal course of business. In
the opinion of management, the Companys potential losses in excess of the accrued warranty provisions, if any, are not expected to be material to the Companys financial position, results of operations or cash flows.

The Company relies upon third-party suppliers for railcar heavy castings, wheels and other components for its railcars. In particular, it purchases a substantial
percentage of its railcar heavy castings and wheels from subsidiaries of one entity. The Company also relies upon a single supplier to manufacture all of its cold-rolled center sills for its railcars. Any inability by these suppliers to provide the
Company with components for its railcars, any significant decline in the quality of these components or any failure of these suppliers to meet the Companys planned requirements for such components may have a material adverse impact on the
Companys financial condition and results of operations. While the Company believes that it could secure alternative manufacturing sources, the Company may incur substantial delays and significant expense in finding an alternative source and
its results of operations may be significantly affected.

Note 13  Earnings Per Share

Shares used in the computation of the Companys basic and diluted earnings per common share are reconciled as follows:



|                                                                     |  |                             |  |                           |  |            |  |           
|-------------------------------------------------------------------- |  | --------------------------- |  | ------------------------- |  | ---------- |  | ----------
|                                                                     |  | Three Months Ended June 30, |  | Six Months Ended June 30,
|                                                                     |  | 2007                        |  | 2006                      |  | 2007       |  | 2006      
|Weighted average common shares outstanding                           |  | 12,227,256                  |  | 12,574,372                |  | 12,411,238 |  | 12,554,399
|Dilutive effect of employee stock options and nonvested share awards |  | 79,755                      |  | 213,417                   |  | 112,355    |  | 225,548   
|                                                                     |  |                             |  |                           |  |            |  |           
|Weighted average diluted common shares outstanding                   |  | 12,307,011                  |  | 12,787,789                |  | 12,523,593 |  | 12,779,947
|                                                                     |  |                             |  |                           |  |            |  |           

Weighted average diluted common shares outstanding include the incremental shares that would be issued upon the
assumed exercise of stock options and the assumed vesting of nonvested share awards. For the three and six months ended June 30, 2007, there were 10,000 shares of stock options and 62,746 shares of nonvested share awards which were
anti-dilutive and not included in the above calculation.



10



---

##### Table of Contents

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

OVERVIEW

You should read the following discussion in conjunction with our condensed consolidated financial statements and related notes
included elsewhere in this quarterly report on Form 10-Q. This discussion contains forward-looking statements that are based on managements current expectations, estimates and projections about our business and operations. Our actual results
may differ materially from those currently anticipated and expressed in such forward-looking statements. See Cautionary Statement Regarding Forward-Looking Statements.

We are the leading manufacturer of aluminum-bodied railcars and coal-carrying railcars in North America, based on the number of railcars delivered. We also refurbish and rebuild railcars and sell forged, cast and
fabricated parts for the railcars we produce, as well as those manufactured by others. Our primary customers are financial institutions, railroads and shippers.

Our manufacturing facilities are located in Danville, Illinois, Johnstown, Pennsylvania and Roanoke, Virginia. All of our manufacturing facilities have the capability to manufacture a variety of types of railcars.

During the three months ended June 30, 2007, we delivered 2,679 railcars, compared to our delivery of 4,711 new railcars during the three months ended June 30,
2006. Our total backlog of firm orders was 5,589 units at June 30, 2007, compared with 6,006 units at March 31, 2007 and 16,846 units at June 30, 2006. While our backlog declined during the second quarter of 2007, orders in the
railcar industry tend to be uneven and our long-term business prospects remain strong. The backlog as of June 30, 2007 represents estimated sales of $437 million, while the backlog as of June 30, 2006 represented estimated sales of $1,198
million.

Prices for steel and aluminum, the primary raw material components of our railcars, and surcharges on steel and railcar components remain at
historically high levels. Notwithstanding fluctuations in the cost of raw materials, a majority of the contracts covering our current backlog include provisions that allow for variable pricing to protect us against future changes in the cost of raw
materials. We were able to pass on increased material costs to our customers with respect to a majority of our railcar deliveries in the three months ended June 30, 2007.

The North American railcar market is highly cyclical and the trends in the railcar industry are closely related to the overall level of economic activity. We expect railroads and utilities to continue to upgrade their
fleets of aging steel-bodied coal-carrying railcars to lighter and more durable aluminum-bodied coal-carrying railcars. Despite the decline in our backlog, we believe that the long-term outlook for railcar demand is positive, due to the use of coal
as the primary fuel for electricity generation, planned electrical capacity additions and the replacement of aging railcar fleets. We also believe that the long-term outlook for our business, including the demand for our coal-carrying railcars, is
positive, based on our long-term supply agreements, our expanding product portfolio, our operational efficiency in manufacturing railcars and our international opportunities. However, U.S. economic conditions may not continue to improve in the
future or result in a sustained economic recovery, and our business is subject to these and significant other risks that may cause our current positive outlook to change.

Our stock repurchase program was approved by the Board of Directors in January 2007. The program authorizes the repurchase of up to $50 million in shares in open market purchases at prevailing prices. We began
repurchasing shares of our common stock in the open market during the first quarter of 2007. As of June 30, 2007, we had repurchased 599,729 shares of common stock for an aggregate of $29.6 million.



11



---

##### Table of Contents

RESULTS OF OPERATIONS

Three Months Ended June 30, 2007 compared to Three Months Ended June 30, 2006

Sales

Our sales for the three months ended June 30, 2007 were $195.4 million as compared to $365.4 million for the
three months ended June 30, 2006, representing a decrease of $170.0 million. The decrease in sales was primarily due to lower industry volumes, lower demand for coal cars, a less favorable product mix and a more competitive pricing environment.
Revenues from our BethGon II®, AutoFlood III and other coal-carrying railcars comprised 99% of our total revenues for the three months ended June 30, 2007 and 2006.

Gross Profit

Gross profit for the three months ended
June 30, 2007 was $24.7 million as compared to $65.6 million for the three months ended June 30, 2006, representing a decrease of $40.9 million. Gross margins for the three months ended June 30, 2007 were 12.6% compared to 18.0%
during the same period a year ago, reflecting a less favorable product mix. The decrease in gross profit was primarily due to lower volumes, and related leverage, and a more competitive pricing environment. In addition, production rates were
adjusted during the three months ended June 30, 2007, which adversely impacted conversion cost. The adjustment to the production rates substantially reduced production at the Johnstown facility and adversely impacted our gross margins. For the
three months ended June 30, 2007, we were able to pass on increases in raw material costs to our customers with respect to a majority of our railcar deliveries.

Selling, General and Administrative Expenses

Selling, general and administrative expenses for the three months ended
June 30, 2007 were $8.7 million compared to $8.2 million for the three months ended June 30, 2006, representing an increase of $0.5 million. Selling, general and administrative expenses were 4.4% of our sales for the three months ended
June 30, 2007 compared to 2.3% for the three months ended June 30, 2006. The increase in selling, general and administrative expenses is primarily attributable to product development costs related to our intermodal design of $0.4 million
and management transition expenses of $0.4 million, partially offset by reductions to other expenses of $0.3 million.

Interest Expense/Income

Total interest expense for the three months ended June 30, 2007 and 2006, was $0.2 million. For the three months ended June 30, 2007 and
2006, interest expense consisted of third-party interest expense and amortization of deferred financing costs. Interest income for the three months ended June 30, 2007 was $2.3 million, compared to $1.2 million for the three months ended
June 30, 2006. Interest income represents income earned on short-term investments of our cash balances, which increased substantially compared to the three months ended June 30, 2006.

Income Taxes

The provision for income taxes was $6.6 million for the
three months ended June 30, 2007, as compared to a provision of $21.8 million for the three months ended June 30, 2006. The effective tax rate for the three months ended June 30, 2007 was 36.7% compared to 37.4% for the three months
ended June 30, 2006. The effective tax rate for the three months ended June 30, 2007 was higher than the statutory U.S. federal income tax rate of 35% due to the addition of a 4.1% blended state rate, less a 2.0% effect for the domestic
manufacturing deduction and less a 0.4% effect from other differences. The effective tax rate for the three months ended June 30, 2006 was higher than the statutory U.S. federal income tax rate of 35% due to the addition of a 3.6% blended state
rate less a 1.0% effect for domestic manufacturing deductions and less a 0.2% effect for other permanent differences.

Net Income

As a result of the foregoing, net income was $11.5 million for the three months ended June 30, 2007, reflecting a decrease of $25.1 million from net income of $36.6
million for the three months ended June 30, 2006. For the three months ended June 30, 2007, our basic and diluted net income per share was $0.94 and $0.93, respectively, on basic and diluted shares outstanding of 12,227,256 and 12,307,011,
respectively. For the three months ended June 30, 2006, our basic and diluted net income per share was $2.91 and $2.86, respectively, on basic and diluted shares outstanding of 12,574,372 and 12,787,789, respectively.



12



---

##### Table of Contents

Six Months Ended June 30, 2007 compared to Six Months Ended June 30, 2006

Sales

Our
sales for the six months ended June 30, 2007 were $517.8 million as compared to $658.2 million for the six months ended June 30, 2006, representing a decrease of $140.4 million. Units delivered during the six months ended June 30,
2007 were 6,756 units compared to 8,677 units for the six months ended June 30, 2006. The decrease in sales was primarily due to lower industry volumes, lower demand for coal cars and a less favorable product mix, partially offset by higher
pricing. Revenues from our BethGon II®, AutoFlood III and other coal-carrying railcars comprised 85% of our total revenues for the six months ended June 30, 2007 compared to 99%
of total revenues for the six months ended June 30, 2006.

Gross Profit

Gross profit for the six months ended June 30, 2007 was $68.8 million as compared to $106.7 million for the six months ended June 30, 2006, representing a decrease of $37.9 million. The corresponding gross
profit margin was 13.3% compared to 16.2% in the first half of 2006. The decrease in gross profit was primarily due to lower volumes and a less favorable product mix, partially offset by higher pricing. For the six months ended June 30, 2007,
we were able to pass on increases in raw material costs to our customers with respect to a majority of our railcar deliveries.

Selling, General and
Administrative Expenses

Selling, general and administrative expenses for the six months ended June 30, 2007 were $19.0 million compared to $16.5
million for the six months ended June 30, 2006, representing an increase of $2.5 million. Selling, general and administrative expenses were 3.7% of our sales for the six months ended June 30, 2007 compared to 2.5% for the six months ended
June 30, 2006. The increase in selling, general and administrative expenses is primarily attributable to management transition expenses of $1.8 million and an increased investment in product development programs of $0.9 million, partially
offset by reductions to other expenses of $0.2 million.

Interest Expense/Income

Total interest expense for the six months ended June 30, 2007 was $0.4 million compared to $0.3 million for the six months ended June 30, 2006. For the six months ended June 30, 2007 and 2006, interest
expense consisted of third-party interest expense and amortization of deferred financing costs. Interest income for the six months ended June 30, 2007 was $4.7 million, compared to $1.9 million for the six months ended June 30, 2006.
Interest income represents income earned on short-term investments of our cash balances, which increased compared to the six months ended June 30, 2006.

Income Taxes

The provision for income taxes was $19.8 million for the six months ended June 30, 2007, as compared to a provision of
$33.8 million for the six months ended June 30, 2006. The effective tax rate for the six months ended June 30, 2007 was 36.5% compared to 36.9% for the six months ended June 30, 2006. The effective tax rate for the six months ended
June 30, 2007 was higher than the statutory U.S. federal income tax rate of 35% due to the addition of a 3.3% blended state rate and a 0.1% effect from other differences, less a 1.9% effect for the domestic manufacturing deduction. The
effective tax rate for the six months ended June 30, 2006 was higher than the statutory U.S. federal income tax rate of 35% due to the addition of a 3.8% blended state rate less a 1.0% effect for domestic manufacturing deductions and less a
0.9% effect for other permanent differences.

Net Income

As a result of the foregoing, net income was $34.4 million for the six months ended June 30, 2007, reflecting a decrease of $23.6 million from net income of $58.0 million for the six months ended June 30, 2006. For the six months
ended June 30, 2007, our basic and diluted net income per share was $2.77 and $2.75, respectively, on basic and diluted shares outstanding of 12,411,238 and 12,523,593, respectively. For the six months ended June 30, 2006, our basic and
diluted net income per share was $4.62 and $4.54, respectively, on basic and diluted shares outstanding of 12,554,399 and 12,779,947, respectively.



13



---

##### Table of Contents

LIQUIDITY AND CAPITAL RESOURCES

Our primary source of liquidity for the six months ended June 30, 2007 was our cash generated by cash flows from operations in prior periods. For the six months ended June 30, 2006, our primary source of
liquidity was provided by cash flows generated from operations. From the six months ended June 30, 2006 to the six months ended June 30, 2007, the change in net cash provided by operating activities was a decrease of $86.2 million. See
 Cash Flows.

As of June 30, 2007, we had no outstanding borrowings under the revolving credit facility, $16.6 million in
outstanding letters of credit under the letter of credit sub-facility and the ability to borrow $33.4 million under the revolving credit facility. The revolving credit agreement has both affirmative and negative covenants, including, without
limitation, a maximum senior debt leverage ratio, a maximum total debt leverage ratio, a minimum interest coverage ratio, a minimum tangible net worth and limitations on capital expenditures and dividends.

Based on our current level of operations, we believe that our proceeds from operating cash flows and our cash balances, together with amounts available under our
revolving credit facility, will be sufficient to meet our anticipated liquidity needs for the remainder of 2007. Our long-term liquidity is contingent upon future operating performance and our ability to continue to meet financial covenants under
our revolving credit facility and any other indebtedness. We may also require additional capital in the future to fund organic growth opportunities and cost reduction programs, including new equipment, development of railcars, joint ventures and
acquisitions, and these capital requirements could be substantial. Management continuously evaluates manufacturing facility requirements to maximize our low-cost production capacity. We are exploring product diversification initiatives and
international and other opportunities.

Our long-term liquidity needs also depend to a significant extent on our obligations related to our pension and
welfare benefit plans. We provide pension and retiree welfare benefits to certain salaried and hourly employees upon their retirement. The most significant assumptions used in determining our net periodic benefit costs are the discount rate used on
our pension and postretirement welfare obligations and expected return on pension plan assets. Our management expects that any future obligations under our pension plans that are not currently funded will be funded out of our future cash flow from
operations. As of December 31, 2006, our benefit obligation under our defined benefit pension plans and our postretirement benefit plan was $49.1 million and $52.9 million, respectively, which exceeded the fair value of plan assets by $9.6
million and $52.9 million, respectively. As disclosed in Note 11 to the condensed consolidated financial statements, during the six months ended June 30, 2007, we contributed $5.4 million to our defined benefit pension plans and we do not
currently plan to make any additional contributions in 2007. However, we may elect to adjust the level of contributions to our pension plans based on a number of factors, including performance of pension investments, changes in interest rates and
changes in workforce compensation. In August 2006, President Bush signed the Pension Protection Act of 2006 into law. Included in this legislation are changes to the method of valuing pension plan assets and liabilities for funding purposes, as well
as minimum funding levels required by 2008. We are determining the impact that these new requirements will have on our cash flow; however, initial estimates indicate that our defined benefit pension plans will be fully funded by 2008. This
expectation will be affected by future contributions, investment returns on plan assets, growth in plan liabilities and interest rates. Assuming that the plan is fully funded as that term is defined in the Pension Protection Act, we will be required
to fund the ongoing growth in plan liabilities on an annual basis. We anticipate funding pension contributions with cash from operations.

Based upon our
operating performance, capital requirements and obligations under our pension and welfare benefit plans, we may, from time to time, be required to raise additional funds through additional offerings of our common stock and through long-term
borrowings. There can be no assurance that long-term debt, if needed, will be available on terms attractive to us, or at all. Furthermore, any additional equity financing may be dilutive to stockholders and debt financing, if available, may involve
restrictive covenants. Our failure to raise capital if and when needed could have a material adverse effect on our business, results of operations and financial condition.



14



---

##### Table of Contents

Contractual Obligations

The following table summarizes our contractual obligations as of June 30, 2007, and the effect that these obligations and commitments would be expected to have on our liquidity and cash flow in future periods:



|                                   |  |                        |         |        |   |          |  |          |        |               |   |        |  |   |      
|---------------------------------- |  | ---------------------- | ------- | ------ | - | -------- |  | -------- | ------ | ------------- | - | ------ |  | - | -----
|                                   |  | Payments Due by Period
|Contractual Obligations            |  | Total                  |         | 1 Year |   | 2-3Years |  | 4-5Years |        | After 5 Years
|                                   |  | (In thousands)        
|Capital leases from long-term debt |  | $                      | 123     |        | $ | 62       |  | $        | 61     |               | $ |       |  | $ |     
|Operating leases                   |  |                        | 13,748  |        |   | 1,786    |  |          | 3,216  |               |   | 3,579  |  |   | 5,167
|Wheels and axles                   |  |                        | 115,197 |        |   | 30,605   |  |          | 66,152 |               |   | 18,440 |  |   |     
|Aluminum purchases                 |  |                        | 7,646   |        |   | 7,646    |  |          |       |               |   |       |  |   |     
|                                   |  |                        |         |        |   |          |  |          |        |               |   |        |  |   |      
|Total                              |  | $                      | 136,714 |        | $ | 40,099   |  | $        | 69,429 |               | $ | 22,019 |  | $ | 5,167
|                                   |  |                        |         |        |   |          |  |          |        |               |   |        |  |   |      

Wheel and axle purchase commitments consist of a non-cancelable agreement with one of our suppliers to purchase
materials used in the manufacturing process. The quantity commitment is partially based on the aluminum coal car industry backlog published by the American Railway Car Institute and the pricing is based on the Producer Price Index. The estimated
amounts above may vary based on the actual quantities and prices.

Aluminum purchase commitments consist of non-cancelable agreements to purchase fixed
amounts of materials used in the manufacturing process. Purchase commitments are made at a fixed price and are typically entered into after a customer places an order for railcars.

The above table excludes $3.3 million of long-term liabilities for unrecognized tax benefits and accrued interest and penalties at June 30, 2007.

Cash Flows

The following table summarizes our net cash provided by or used in operating, investing and financing
activities for the six months ended June 30, 2007 and 2006:



|                                |  |                          |         |   |      |   |        |  
|------------------------------- |  | ------------------------ | ------- | - | ---- | - | ------ | -
|                                |  | Six Months EndedJune 30, |        
|                                |  | 2007                     |         |   | 2006 |  
|                                |  | (In thousands)           |        
|Net cash provided by (used in): |  |                          |         |   |      |   |        |  
|Operating activities            |  |                          | (4,118  | ) |      | $ | 82,110 |  
|Investing activities            |  |                          | (4,205  | ) |      |   | (2,216 | )
|Financing activities            |  |                          | (28,269 | ) |      |   | 1,449  |  
|                                |  |                          |         |   |      |   |        |  
|Total                           |  | $                        | (36,592 | ) |      | $ | 81,343 |  
|                                |  |                          |         |   |      |   |        |  

Operating Activities.Our net cash provided by or used in operating activities reflects net income adjusted
for non-cash charges and changes in net working capital (including non-current assets and liabilities). Cash flows from operating activities are affected by several factors, including fluctuations in business volume, contract terms for billings and
collections, the timing of collections on our contract receivables, processing of bi-weekly payroll and associated taxes, and payment to our suppliers. Our working capital accounts also fluctuate from quarter to quarter due to the timing of certain
events, such as the payment or non-payment for our railcars. As some of our customers accept delivery of new railcars in train-set quantities, consisting on average of 120 to 135 railcars, variations in our sales lead to significant fluctuations in
our operating profits and cash from operating activities. We do not usually experience business credit issues, although a payment may be delayed pending completion of closing documentation, and a typical order of railcars may not yield cash proceeds
until after the end of a reporting period.

Our net cash used in operating activities for the six months ended June 30, 2007 was $4.1 million as
compared to net cash generated by operating activities of $82.1 million for the six months ended June 30, 2006. The change in operating cash flows was primarily due to the decrease of $24.9 million in net income adjusted for non-cash items, a
decrease of $61.3 million attributable to changes in the primary working capital accounts of accounts receivable and inventories, net of accounts payable, and reductions in income taxes payable and other accrued liabilities.



15



---

##### Table of Contents

Investing Activities. Net cash used in investing activities for the six months ended June 30, 2007 was $4.2
million as compared to $2.2 million for the six months ended June 30, 2006. Net cash used in investing activities for the six months ended June 30, 2007 and 2006, consisted primarily of capital expenditures.

Financing Activities. Net cash used in financing activities for the six months ended June 30, 2007 was $28.3 million, which included $29.6 million of stock
repurchases under our stock repurchase program and cash dividends paid to stockholders, partially offset by the issuance of common stock of $2.1 million. Net cash generated by financing activities for the six months ended June 30, 2006 was $1.4
million and included an excess tax benefit from stock-based compensation of $1.2 million and proceeds from the issuance of common stock of $1.0 million. The cash generated was partially offset by cash dividends paid to stockholders.

Capital Expenditures

Our capital expenditures were $4.2 million for
the six months ended June 30, 2007 as compared to $2.2 million for the six months ended June 30, 2006. For the six months ended June 30, 2007, $2.5 million of the $4.2 million was comprised of expenditures for facility upgrades in the
first quarter of 2007 and purchases of machinery and equipment for our Roanoke, Virginia production facility, primarily as a result of our capacity expansion at the site. In addition, $0.7 million of the $4.2 million was comprised of expenditures
during the second quarter of 2007 for a new car shop facility roof for our Danville, Illinois production facility. The remaining $1.0 million was comprised of general maintenance expenditures for machinery and equipment and facility upgrades.

Excluding unforeseen expenditures, management expects that capital expenditures will be approximately $7.2 million in 2007. These expenditures will be
used to maintain our existing facilities and update manufacturing equipment. Management continuously evaluates manufacturing facility optimization and may elect to make additional capital investments to maximize our low-cost production capabilities.
We are also exploring product diversification initiatives and international and other opportunities. We expect to fund our capital expenditures through cash provided by operating activities and from our existing cash balances.



16



---

##### Table of Contents

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This quarterly report on Form 10-Q contains certain forward-looking statements including, in particular, statements about our plans, strategies and prospects. We have
used the words may, will, expect, anticipate, believe, estimate, plan, intend and similar expressions in this report to identify forward-looking
statements. We have based these forward-looking statements on our current views with respect to future events and financial performance. Our actual results could differ materially from those projected in the forward-looking statements.

Our forward-looking statements are subject to risks and uncertainties, including:



| |  | the cyclical nature of our business;
|- |  | ------------------------------------



| |  | adverse economic and market conditions;
|- |  | ---------------------------------------



| |  | fluctuating costs of raw materials, including steel and aluminum, and delays in the delivery of raw materials;
|- |  | --------------------------------------------------------------------------------------------------------------



| |  | our ability to maintain relationships with our suppliers of railcar components;
|- |  | -------------------------------------------------------------------------------



| |  | our reliance upon a small number of customers that represent a large percentage of our sales;
|- |  | ---------------------------------------------------------------------------------------------



| |  | the variable purchase patterns of our customers and the timing of completion, delivery and acceptance of customer orders;
|- |  | -------------------------------------------------------------------------------------------------------------------------



| |  | the highly competitive nature of our industry;
|- |  | ----------------------------------------------



| |  | risks relating to our relationship with our unionized employees and their unions;
|- |  | ---------------------------------------------------------------------------------



| |  | our ability to manage our health care and pension costs;
|- |  | --------------------------------------------------------



| |  | our reliance on the sales of our aluminum-bodied coal-carrying railcars;
|- |  | ------------------------------------------------------------------------



| |  | shortages of skilled labor;
|- |  | ---------------------------



| |  | the risk of lack of acceptance of our new railcar offerings by our customers;
|- |  | -----------------------------------------------------------------------------



| |  | the cost of complying with environmental laws and regulations;
|- |  | --------------------------------------------------------------



| |  | the costs associated with being a public company;
|- |  | -------------------------------------------------



| |  | potential significant warranty claims; and
|- |  | ------------------------------------------



| |  | various covenants in the agreement governing our indebtedness that limit our managements discretion in the operation of our businesses.
|- |  | ----------------------------------------------------------------------------------------------------------------------------------------

Our actual results could be different from the results described in or anticipated by our forward-looking statements due to the inherent
uncertainty of estimates, forecasts and projections and may be better or worse than anticipated. Given these uncertainties, you should not rely on forward-looking statements. Forward-looking statements represent our estimates and assumptions only as
of the date that they were made. We expressly disclaim any duty to provide updates to forward-looking statements, and the estimates and assumptions associated with them, in order to reflect changes in circumstances or expectations or the occurrence
of unanticipated events except to the extent required by applicable securities laws. All of the forward-looking statements are qualified in their entirety by reference to the factors discussed under Item 1A. Risk Factors. in our
Form 10-K for the year ended December 31, 2006 filed with the Securities and Exchange Commission.



17



---

##### Table of Contents

Item 3.    Quantitative and Qualitative Disclosures About Market Risk.

We have a $50.0 million
revolving credit facility which provides for financing of our working capital requirements and contains a $30.0 million sub-facility for letters of credit. As of June 30, 2007, there were no borrowings under the revolving credit facility and we
had issued approximately $16.6 million in letters of credit under the sub-facility for letters of credit. We are exposed to interest rate risk on the borrowings under the revolving credit facility and do not plan to enter into swaps or other hedging
arrangements to manage this risk, because we do not believe this interest rate risk to be significant. On an annual basis, a 1% change in the interest rate in our revolving credit facility will increase or decrease our interest expense by $10,000
for every $1.0 million of outstanding borrowings.

We are exposed to price risks associated with the purchase of raw materials, especially aluminum and
steel. The cost of aluminum, steel and all other materials used in the production of our railcars represents a significant component of our direct manufacturing costs. Given the significant increases in the price of raw materials since November
2003, this exposure can affect our costs of production. We currently do not plan to enter into any hedging arrangements to manage the price risks associated with raw materials. Instead, we have either renegotiated existing contracts or entered into
new contracts with a majority of our customers that allow for variable pricing to protect us against future changes in the cost of raw materials. As a result, a majority of our contracts for railcars in our backlog at June 30, 2007, permit us
to pass through charges related to increases in the cost of raw materials to our customers. However, we may not always be able to pass on these increases in the future. In particular, when raw material prices increase rapidly or to levels
significantly higher than normal, we may not be able to pass price increases through to our customers, which could adversely affect our operating margins and cash flows. In the event that we are able to increase the prices of our railcars, any such
price increases may reduce demand for our railcars. The current high cost of the raw materials that we use to manufacture railcars, especially aluminum and steel, and delivery delays associated with these raw materials may adversely affect our
financial condition and results of operations.

To the extent that we are unsuccessful in passing on increases in the cost of aluminum and steel to our
customers, a 1% increase in the cost of aluminum and steel would increase our average cost of sales by approximately $220 per railcar, which, for the six months ended June 30, 2007, would have reduced income before income taxes by approximately
$1.5 million.

We are not exposed to any significant foreign currency exchange risks as our policy is to denominate foreign sales and purchases in U.S.
dollars.

Item 4.    Controls and Procedures.

Under the supervision and with the participation of our
Chief Executive Officer and Chief Financial Officer, our management evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end
of the period covered by this quarterly report on Form 10-Q (the Evaluation Date). Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of the Evaluation Date, our disclosure controls and
procedures are effective to ensure that information required to be disclosed in the reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported, within the time periods specified in the
Securities and Exchange Commissions rules and forms.

Changes In Internal Controls

There has been no change in our internal control over financial reporting during the last fiscal quarter that has materially affected, or is reasonably likely to
materially affect, our internal control over financial reporting.

PART II  OTHER INFORMATION

Item 1.    Legal Proceedings.

We are involved in certain threatened and pending legal
proceedings, including workers compensation and employee matters arising from the conduct of our business. Additionally, we are involved in various warranty and repair claims and related threatened and pending legal proceedings with our
customers in the normal course of business. While the ultimate outcome of such legal proceedings cannot be determined at this time, it is the opinion of management that the resolution of these actions will not have a material adverse effect on our
financial condition, results of operations or cash flows.



18



---

##### Table of Contents

Item 1A.    Risk Factors.

There have been no material changes from the risk factors previously
disclosed in Item 1A of our 2006 annual report on Form 10-K.

Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds.

Issuer Purchases of
Equity Securities:



|                                       |  |                               |  |                          |       |                                                                          |         |                                                                                                          |   |           
|-------------------------------------- |  | ----------------------------- |  | ------------------------ | ----- | ------------------------------------------------------------------------ | ------- | -------------------------------------------------------------------------------------------------------- | - | ----------
|Period                                 |  | TotalNumberof SharesPurchased |  | AveragePricePaidPerShare |       | TotalNumber ofSharesPurchasedas Part ofPubliclyAnnouncedPlans orPrograms |         | MaximumNumber (orApproximateDollar Value) ofShares thatMay Yet
BePurchased Underthe Plans orPrograms (1)
|January 1  January 31, 2007           |  |                              |  |                          |      |                                                                          |        |                                                                                                          |   |          
|February 1  February 28, 2007         |  |                              |  |                          |      |                                                                          |        |                                                                                                          |   |          
|March 1  March 31, 2007               |  | 476,599                       |  | $                        | 49.22 |                                                                          | 476,599 |                                                                                                          | $ | 26,543,352
|                                       |  |                               |  |                          |       |                                                                          |         |                                                                                                          |   |           
|Total for quarter ended March 31, 2007 |  | 476,599                       |  | $                        | 49.22 |                                                                          | 476,599 |                                                                                                          | $ | 26,543,352
|                                       |  |                               |  |                         
|April 1  April 30, 2007               |  |                              |  |                          |      |                                                                          |        |                                                                                                          | $ | 26,543,352
|May 1  May 31, 2007                   |  | 11,446                        |  | $                        | 47.49 |                                                                          | 11,446  |                                                                                                          | $ | 25,999,782
|June 1  June 30, 2007                 |  | 111,684                       |  | $                        | 50.33 |                                                                          | 111,684 |                                                                                                          | $ | 20,378,199
|                                       |  |                               |  |                          |       |                                                                          |         |                                                                                                          |   |           
|Total for quarter ended June 30, 2007  |  | 123,130                       |  | $                        | 50.07 |                                                                          | 123,130 |                                                                                                          | $ | 20,378,199

---

|(1) | The Companys stock repurchase program was approved by the Companys Board of Directors and publicly announced on January 24, 2007. The program authorizes the
repurchase of up to $50 million in shares of the Companys common stock in open market purchases at prevailing prices.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Item 3.    Defaults Upon Senior Securities.

None.

Item 4.    Submission of Matters to a Vote of Security Holders.

Our annual meeting of
stockholders was held on May 15, 2007. The purpose of the meeting was to consider and vote upon proposals to (i) elect two directors who were nominated for election as Class II directors to three-year terms and (ii) ratify the
appointment of our independent registered public accounting firm for 2007. Of the 9,888,801 shares present by proxy, the following number of shares voted for, against or withheld and abstained.



| | 1. | To elect two directors who have been nominated for election as Class II directors to three-year terms:
| | -- | ------------------------------------------------------------------------------------------------------



|                |  |           |  |              
|--------------- |  | --------- |  | -------------
|                |  | Votes For |  | VotesWithheld
|Christian Ragot |  | 9,786,485 |  | 102,316      
|William D. Gehl |  | 9,762,948 |  | 125,853      



| | 2. | To ratify the appointment of Deloitte & Touche LLP as our independent registered public accounting firm for fiscal year 2007:
| | -- | -----------------------------------------------------------------------------------------------------------------------------



|          |  |               |  |            
|--------- |  | ------------- |  | -----------
|Votes For |  | Votes Against |  | Abstentions
|9,773,875 |  | 61,653        |  | 53,273     

Item 5.    Other Information.

None.



19



---

##### Table of Contents

Item 6.    Exhibits.



| | (a) | Exhibits filed as part of this Form 10-Q:
| | --- | -----------------------------------------



| |  |                                                                                                                                       
| |  | --------------------------------------------------------------------------------------------------------------------------------------
| | 
| |  | 31.1 Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                              
| | 
| |  | 31.2 Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                              
| | 
| |  | 32     Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.



20



---

##### Table of Contents

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.



|                     |  |  |  |                          |  |                                                                    
|-------------------- |  |  |  | ------------------------ |  | -------------------------------------------------------------------
|                     |  |  |  | FREIGHTCAR AMERICA, INC.
|                     |  |  | 
|Date: August 8, 2007 |  |  |  | By:                      |  | /s/ CHRISTIAN RAGOT                                                
|                     |  |  |  |                          |  | Christian Ragot, President and Chief Executive
Officer             
|                     |  |  | 
|                     |  |  |  | By:                      |  | /s/ KEVIN P. BAGBY                                                 
|                     |  |  |  |                          |  | Kevin P. Bagby, Vice President, Finance and Chief
Financial Officer



21



---

##### Table of Contents

EXHIBIT INDEX



|               |  |                                                                                                                                
|-------------- |  | -------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                    
|               | 
|31.1           |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                            
|               | 
|31.2           |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                            
|               | 
|32             |  | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.