##### 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 September 30, 2009

OR



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

For the transition period from              to

Commission file number: 001-33388





CAI International, Inc.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 94-3109229                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|One Embarcadero Center, Suite 2101 San Francisco, California   |  | 94111                               
|(Address of principal executive offices)                       |  | (Zip Code)                          

415-788-0100

(Registrants telephone number, including area code)

None

(Former name, former address and former fiscal year, if changed since last report)

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 has submitted electronically and posted on its corporate Web site, if any, every Interactive
Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).    Yes   ̈    No   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller
reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈                                                |  | Accelerated filer         |  | x
|                        |  |                                                  | 
|Non-accelerated filer   |  |  ̈  (Do not check if a smaller reporting company) |  | Smaller reporting company |  |  ̈

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

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.



|                                         |  |                  
|---------------------------------------- |  | -----------------
|Common                                   |  | October 31, 2009 
|Common Stock, $.0001 par value per share |  | 17,917,176 shares









---

##### Table of Contents

CAI INTERNATIONAL, INC.

INDEX



|                               |  |                                                                                                   |  |         
|------------------------------ |  | ------------------------------------------------------------------------------------------------- |  | --------
|                               |  |                                                                                                   |  | Page No.
|Part I  Financial Information |  | 4                                                                                                
|                               |  |                                                                                                  
|Item 1.                        |  | Financial Statements (unaudited)                                                                  |  | 4       
|                               |  |                                                                                                  
|                               |  | Consolidated Balance Sheets as of September 30, 2009 and December 31, 2008                        |  | 4       
|                               |  |                                                                                                  
|                               |  | Consolidated Statements of Income for the three and nine months ended September 30, 2009 and 2008 |  | 5       
|                               |  |                                                                                                  
|                               |  | Consolidated Statements of Cash Flows for the nine months ended September 30, 2009 and 2008       |  | 6       
|                               |  |                                                                                                  
|                               |  | Notes to Unaudited Consolidated Financial Statements                                              |  | 7       
|                               |  |                                                                                                  
|Item 2.                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations             |  | 15      
|                               |  |                                                                                                  
|Item 3.                        |  | Quantitative and Qualitative Disclosures About Market Risk                                        |  | 25      
|                               |  |                                                                                                  
|Item 4.                        |  | Controls and Procedures                                                                           |  | 26      
|                               | 
|Part II  Other Information    |  | 26                                                                                               
|                               |  |                                                                                                  
|Item 1.                        |  | Legal Proceedings                                                                                 |  | 26      
|                               |  |                                                                                                  
|Item 1A.                       |  | Risk Factors                                                                                      |  | 26      
|                               |  |                                                                                                  
|Item 2.                        |  | Unregistered Sales of Equity Securities and Use of Proceeds                                       |  | 26      
|                               |  |                                                                                                  
|Item 3.                        |  | Defaults Upon Senior Securities                                                                   |  | 27      
|                               |  |                                                                                                  
|Item 4.                        |  | Submission of Matters to a Vote of Stockholders                                                   |  | 27      
|                               |  |                                                                                                  
|Item 5.                        |  | Other Information                                                                                 |  | 27      
|                               |  |                                                                                                  
|Item 6.                        |  | Exhibits                                                                                          |  | 27      
|                               | 
|Signature                      |  | 28                                                                                               



2



---

##### Table of Contents

CAUTIONARY STATEMENT FOR PURPOSES OF THE SAFE HARBOR PROVISIONS OF THE PRIVATE SECURITIES
LITIGATION REFORM ACT OF 1995

This Quarterly Report on Form 10-Q contains certain forward-looking statements, including, without
limitation, statements concerning the conditions in our industry, our operations, our economic performance and financial condition, including, in particular, statements relating to our business and growth strategy and service development efforts.
The Private Securities Litigation Reform Act of 1995 provides a safe harbor for certain forward-looking statements so long as such information is identified as forward-looking and is accompanied by meaningful cautionary statements
identifying important factors that could cause actual results to differ materially from those projected in the information. When used in this Quarterly Report on Form 10-Q, the words may, might, should,
estimate, project, plan, anticipate, expect, intend, outlook, believe and other similar expressions are intended to identify forward-looking statements
and information. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their dates. These forward-looking statements are based on estimates and assumptions by our management that, although we
believe to be reasonable, are inherently uncertain and subject to a number of risks and uncertainties. These risks and uncertainties include, without limitation, those identified under Risk Factors below, as well as those identified in
our Annual Report Form 10-K for the fiscal year ended December 31, 2008 filed on March 16, 2009, pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934. We undertake no obligation to publicly update or revise any
forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law. Reference is also made to such risks and uncertainties detailed from time to time in our filings with the SEC.



3



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



|ITEM 1. | FINANCIAL STATEMENTS
|------- | --------------------

CAI International, Inc.

Consolidated Balance Sheets

(In thousands, except share information)

(UNAUDITED)



|                                                                                                                                                                                                    |  |                   |         |   |                  |   |         |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                                                                                    |  | September 30,2009 |         |   | December 31,2008 |  
|ASSETS                                                                                                                                                                                              |  |                   |         |   |                  |   |         |  
|                                                                                                                                                                                                    |  |                  
|Cash                                                                                                                                                                                                |  | $                 | 8,425   |   |                  | $ | 28,535  |  
|Accounts receivable (owned fleet), net of allowance for doubtful accounts of $1,241 and $1,044 at September 30, 2009 and
December 31, 2008, respectively                                            |  |                   | 14,666  |   |                  |   | 16,224  |  
|Accounts receivable (managed fleet)                                                                                                                                                                 |  |                   | 21,507  |   |                  |   | 24,683  |  
|Current portion of direct finance leases                                                                                                                                                            |  |                   | 5,458   |   |                  |   | 6,108   |  
|Prepaid expenses                                                                                                                                                                                    |  |                   | 4,393   |   |                  |   | 2,954   |  
|Deferred tax assets                                                                                                                                                                                 |  |                   | 2,705   |   |                  |   | 1,924   |  
|Other current assets                                                                                                                                                                                |  |                   | 4,825   |   |                  |   | 563     |  
|                                                                                                                                                                                                    |  |                   |         |   |                  |   |         |  
|Total current assets                                                                                                                                                                                |  |                   | 61,979  |   |                  |   | 80,991  |  
|                                                                                                                                                                                                    |  |                   |         |   |                  |   |         |  
|Container rental equipment, net of accumulated depreciation of $ 82,720 and $86,936 at September 30, 2009 and
December 31, 2008, respectively                                                       |  |                   | 308,679 |   |                  |   | 310,397 |  
|Net investment in direct finance leases                                                                                                                                                             |  |                   | 8,437   |   |                  |   | 14,003  |  
|Furniture, fixtures and equipment, net of accumulated depreciation of $886 and $722 at September 30, 2009 and
December 31, 2008, respectively                                                       |  |                   | 511     |   |                  |   | 629     |  
|Intangible assets, net of accumulated amortization of $4,310 and $3,081 at September 30, 2009 and December 31, 2008,
respectively                                                                   |  |                   | 5,471   |   |                  |   | 6,608   |  
|                                                                                                                                                                                                    |  |                   |         |   |                  |   |         |  
|Total assets                                                                                                                                                                                        |  | $                 | 385,077 |   |                  | $ | 412,628 |  
|                                                                                                                                                                                                    |  |                   |         |   |                  |   |         |  
|                                                                                                                                                                                                    |  |                  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                                |  |                   |         |   |                  |   |         |  
|                                                                                                                                                                                                    |  |                  
|Accounts payable                                                                                                                                                                                    |  | $                 | 8,549   |   |                  | $ | 4,682   |  
|Accrued expenses and other current liabilities                                                                                                                                                      |  |                   | 2,990   |   |                  |   | 3,747   |  
|Due to container investors                                                                                                                                                                          |  |                   | 17,111  |   |                  |   | 23,847  |  
|Unearned revenue                                                                                                                                                                                    |  |                   | 4,668   |   |                  |   | 4,542   |  
|Current portion of related party term loan                                                                                                                                                          |  |                   | 800     |   |                  |   |        |  
|Current portion of capital lease obligation                                                                                                                                                         |  |                   | 4,101   |   |                  |   | 4,514   |  
|Rental equipment payable                                                                                                                                                                            |  |                   | 734     |   |                  |   | 3,905   |  
|                                                                                                                                                                                                    |  |                   |         |   |                  |   |         |  
|Total current liabilities                                                                                                                                                                           |  |                   | 38,953  |   |                  |   | 45,237  |  
|                                                                                                                                                                                                    |  |                  
|Revolving credit facility                                                                                                                                                                           |  |                   | 165,500 |   |                  |   | 208,200 |  
|Related party term loan                                                                                                                                                                             |  |                   | 9,200   |   |                  |   |        |  
|Deferred income tax liability                                                                                                                                                                       |  |                   | 25,769  |   |                  |   | 25,348  |  
|Capital lease obligation                                                                                                                                                                            |  |                   | 17,498  |   |                  |   | 18,070  |  
|Income taxes payable                                                                                                                                                                                |  |                   | 2,157   |   |                  |   | 1,983   |  
|                                                                                                                                                                                                    |  |                   |         |   |                  |   |         |  
|Total liabilities                                                                                                                                                                                   |  |                   | 259,077 |   |                  |   | 298,838 |  
|                                                                                                                                                                                                    |  |                   |         |   |                  |   |         |  
|                                                                                                                                                                                                    |  |                  
|Stockholders equity:                                                                                                                                                                               |  |                   |         |   |                  |   |         |  
|Common stock, par value $.0001 per share ; authorized 84,000,000 shares; issued and outstanding, 17,917,176 shares and 17,920,778
shares at September 30, 2009, and December 31, 2008, respectively |  |                   | 2       |   |                  |   | 2       |  
|Additional paid-in capital                                                                                                                                                                          |  |                   | 103,416 |   |                  |   | 102,706 |  
|Accumulated other comprehensive loss                                                                                                                                                                |  |                   | (1,004  | ) |                  |   | (2,022  | )
|Retained earnings                                                                                                                                                                                   |  |                   | 23,586  |   |                  |   | 13,104  |  
|                                                                                                                                                                                                    |  |                   |         |   |                  |   |         |  
|Total stockholders equity                                                                                                                                                                          |  |                   | 126,000 |   |                  |   | 113,790 |  
|                                                                                                                                                                                                    |  |                   |         |   |                  |   |         |  
|Total liabilities and stockholders equity                                                                                                                                                          |  | $                 | 385,077 |   |                  | $ | 412,628 |  
|                                                                                                                                                                                                    |  |                   |         |   |                  |   |         |  

See accompanying notes to unaudited consolidated financial statements.



4



---

##### Table of Contents

CAI International, Inc.

Consolidated Statements of Income

(In thousands, except per share data)

(UNAUDITED)



|                                                |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|----------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |  
|                                                |  | 2009                            |        |   | 2008                           |   |        | 2009 |  |   | 2008   |  
|Revenue:                                        |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Container rental revenue                        |  | $                               | 13,406 |   |                                | $ | 16,353 |      |  | $ | 40,982 |   |  | $ | 41,621 |  
|Management fee revenue                          |  |                                 | 1,815  |   |                                |   | 2,991  |      |  |   | 6,409  |   |  |   | 8,931  |  
|Gain on sale of container portfolios            |  |                                 |       |   |                                |   | 2,158  |      |  |   | 753    |   |  |   | 8,375  |  
|Finance lease income                            |  |                                 | 488    |   |                                |   | 622    |      |  |   | 1,802  |   |  |   | 1,490  |  
|                                                |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Total revenue                                   |  |                                 | 15,709 |   |                                |   | 22,124 |      |  |   | 49,946 |   |  |   | 60,417 |  
|                                                |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|                                                |  |                                 |        |  
|Operating expenses:                             |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Depreciation of container rental equipment      |  |                                 | 4,265  |   |                                |   | 4,493  |      |  |   | 12,858 |   |  |   | 11,225 |  
|Amortization of intangible assets               |  |                                 | 399    |   |                                |   | 422    |      |  |   | 1,207  |   |  |   | 1,123  |  
|Impairment of container rental equipment        |  |                                 | 19     |   |                                |   | 39     |      |  |   | 80     |   |  |   | 241    |  
|Gain on disposition of used container equipment |  |                                 | (990   | ) |                                |   | (949   | )    |  |   | (2,391 | ) |  |   | (3,243 | )
|Storage, handling and other expenses            |  |                                 | 2,231  |   |                                |   | 984    |      |  |   | 6,367  |   |  |   | 3,228  |  
|Marketing, general and administrative expense   |  |                                 | 4,987  |   |                                |   | 5,124  |      |  |   | 14,679 |   |  |   | 14,740 |  
|(Gain) loss on foreign exchange                 |  |                                 | (150   | ) |                                |   | 544    |      |  |   | (153   | ) |  |   | 449    |  
|                                                |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Total operating expenses                        |  |                                 | 10,761 |   |                                |   | 10,657 |      |  |   | 32,647 |   |  |   | 27,763 |  
|                                                |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Operating income                                |  |                                 | 4,948  |   |                                |   | 11,467 |      |  |   | 17,299 |   |  |   | 32,654 |  
|                                                |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|                                                |  |                                 |        |  
|Interest expense                                |  |                                 | 992    |   |                                |   | 2,435  |      |  |   | 3,344  |   |  |   | 6,538  |  
|Interest income                                 |  |                                 | (1     | ) |                                |   | (38    | )    |  |   | (8     | ) |  |   | (208   | )
|                                                |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Net interest expense                            |  |                                 | 991    |   |                                |   | 2,397  |      |  |   | 3,336  |   |  |   | 6,330  |  
|                                                |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Income before income taxes                      |  |                                 | 3,957  |   |                                |   | 9,070  |      |  |   | 13,963 |   |  |   | 26,324 |  
|Income tax expense                              |  |                                 | 763    |   |                                |   | 3,181  |      |  |   | 3,481  |   |  |   | 8,882  |  
|                                                |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Net income                                      |  | $                               | 3,194  |   |                                | $ | 5,889  |      |  | $ | 10,482 |   |  | $ | 17,442 |  
|                                                |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|                                                |  |                                 |        |  
|Net income per share:                           |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Basic                                           |  | $                               | 0.18   |   |                                | $ | 0.34   |      |  | $ | 0.59   |   |  | $ | 1.01   |  
|Diluted                                         |  | $                               | 0.18   |   |                                | $ | 0.34   |      |  | $ | 0.59   |   |  | $ | 1.01   |  
|                                                |  |                                 |        |  
|Weighted average shares outstanding :           |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Basic                                           |  |                                 | 17,905 |   |                                |   | 17,499 |      |  |   | 17,901 |   |  |   | 17,241 |  
|Diluted                                         |  |                                 | 17,905 |   |                                |   | 17,505 |      |  |   | 17,901 |   |  |   | 17,246 |  

See accompanying notes to unaudited consolidated financial statements.



5



---

##### Table of Contents

CAI INTERNATIONAL, INC.

CONSOLIDATED STATEMENTS OF CASH FLOW

(in thousands)

(UNAUDITED)



|                                                                                            |  |                                |         |   |      |   |          |  
|------------------------------------------------------------------------------------------- |  | ------------------------------ | ------- | - | ---- | - | -------- | -
|                                                                                            |  | Nine Months EndedSeptember 30, |        
|                                                                                            |  | 2009                           |         |   | 2008 |  
|Cash flows from operating activities:                                                       |  |                                |         |   |      |   |          |  
|Net income                                                                                  |  | $                              | 10,482  |   |      | $ | 17,442   |  
|Adjustments to reconcile net income to net cash provided by operating activities:           |  |                                |         |   |      |   |          |  
|Depreciation                                                                                |  |                                | 13,023  |   |      |   | 11,351   |  
|Amortization of debt issuance costs                                                         |  |                                | 370     |   |      |   | 351      |  
|Amortization of intangible assets                                                           |  |                                | 1,207   |   |      |   | 1,123    |  
|Impairment of container rental equipment                                                    |  |                                | 80      |   |      |   | 241      |  
|Stock-based compensation expense                                                            |  |                                | 723     |   |      |   | 780      |  
|(Gain) and loss on foreign exchange                                                         |  |                                | (363    | ) |      |   | 449      |  
|Gain on sale of container portfolios                                                        |  |                                | (753    | ) |      |   | (8,375   | )
|Gain on disposition of used container equipment                                             |  |                                | (2,391  | ) |      |   | (3,243   | )
|Deferred income taxes                                                                       |  |                                | (636    | ) |      |   | (106     | )
|Bad debt expense                                                                            |  |                                | 332     |   |      |   | 39       |  
|Changes in other operating assets and liabilities:                                          |  |                                |         |   |      |   |          |  
|Accounts receivable                                                                         |  |                                | 4,546   |   |      |   | (3,485   | )
|Prepaid expenses and other assets                                                           |  |                                | (3,327  | ) |      |   | 343      |  
|Accounts payable, accrued expenses and other current liabilities                            |  |                                | 3,255   |   |      |   | 624      |  
|Due to container investors                                                                  |  |                                | (9,469  | ) |      |   | (450     | )
|Unearned revenue                                                                            |  |                                | 81      |   |      |   | 267      |  
|                                                                                            |  |                                |         |   |      |   |          |  
|Net cash provided by operating activities                                                   |  |                                | 17,160  |   |      |   | 17,351   |  
|                                                                                            |  |                                |         |   |      |   |          |  
|Cash flows from investing activities:                                                       |  |                                |         |   |      |   |          |  
|Purchase of containers                                                                      |  |                                | (30,201 | ) |      |   | (166,912 | )
|Acquisition of Consent Equipment AB, net of cash acquired                                   |  |                                |        |   |      |   | (14,566  | )
|Net proceeds from sale of container portfolios                                              |  |                                | 5,840   |   |      |   | 64,537   |  
|Net proceeds from disposition of used container equipment                                   |  |                                | 17,013  |   |      |   | 15,301   |  
|Purchase of furniture, fixtures and equipment                                               |  |                                | (41     | ) |      |   | (93      | )
|Receipt of principal payments from direct financing leases                                  |  |                                | 4,168   |   |      |   | 4,382    |  
|                                                                                            |  |                                |         |   |      |   |          |  
|Net cash used in investing activities                                                       |  |                                | (3,221  | ) |      |   | (97,351  | )
|                                                                                            |  |                                |         |   |      |   |          |  
|Cash flows from financing activities:                                                       |  |                                |         |   |      |   |          |  
|Proceed from issuance of common stock, (net of underwriting discount and offering expenses) |  |                                |        |   |      |   | 10,320   |  
|Exercise of stock options                                                                   |  |                                |        |   |      |   | 444      |  
|Proceeds from capital leases                                                                |  |                                | 1,345   |   |      |   |         |  
|Proceeds from bank debt                                                                     |  |                                | 25,000  |   |      |   | 123,593  |  
|Principal payments on capital leases                                                        |  |                                | (3,137  | ) |      |   | (2,167   | )
|Principal payments made on bank debt                                                        |  |                                | (57,700 | ) |      |   | (51,000  | )
|Debt issuance costs                                                                         |  |                                |        |   |      |   | (340     | )
|                                                                                            |  |                                |         |   |      |   |          |  
|Net cash (used in) provided by financing activities                                         |  |                                | (34,492 | ) |      |   | 80,850   |  
|                                                                                            |  |                                |         |   |      |   |          |  
|Effect on cash of foreign currency translation                                              |  |                                | 443     |   |      |   | (67      | )
|                                                                                            |  |                                |         |   |      |   |          |  
|Net (decrease) increase in cash                                                             |  |                                | (20,110 | ) |      |   | 783      |  
|Cash at beginning of the period                                                             |  |                                | 28,535  |   |      |   | 8,433    |  
|                                                                                            |  |                                |         |   |      |   |          |  
|Cash at end of the period                                                                   |  | $                              | 8,425   |   |      | $ | 9,216    |  
|                                                                                            |  |                                |         |   |      |   |          |  
|                                                                                            |  |                               
|Supplemental disclosure of cash flow information:                                           |  |                                |         |   |      |   |          |  
|Cash paid during the period for:                                                            |  |                                |         |   |      |   |          |  
|Income taxes                                                                                |  | $                              | 6,132   |   |      | $ | 8,973    |  
|Interest                                                                                    |  |                                | 2,836   |   |      |   | 5,599    |  
|Supplemental disclosure of non-cash investing and financing activity:                       |  |                                |         |   |      |   |          |  
|Transfer of container rental equipment to direct finance lease                              |  |                                | 771     |   |      |   | 12,891   |  
|Transfer of container rental equipment off direct finance lease                             |  |                                | 2,869   |   |      |   |         |  

See accompanying notes to unaudited consolidated financial statements.



6



---

##### Table of Contents

CAI INTERNATIONAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2009 and 2008

(1) The Company and Nature of Operations

CAI International, Inc. and subsidiaries (CAI or the Company) operates in the international intermodal marine cargo
container leasing business. Within this single industry sector, the Company generates revenue from two reportable segments: container leasing and container management. The container leasing segment specializes primarily in the ownership and leasing
of intermodal dry freight standard containers, while the container management segment manages containers for container investors. The Company leases its containers principally to international container shipping lines located throughout the world.
The Company sells containers primarily to investor groups and provides management services to those investors in return for a management fee. The results of operations for each of the Companys segments are shown under Note 11.

On September 12, 2007, the Company formed Container Applications Limited, a wholly owned subsidiary in Barbados, to facilitate the
Companys international leasing and related business operations.

On April 30, 2008, the Company acquired CAI
Consent Sweden AB (Consent), formerly named Consent Equipment AB, a European container and intermodal equipment leasing company, for $14.6 million in cash (net of $1.3 million cash acquired) and assumed approximately $25.7 million in debt. Consent
is headquartered in Gothenburg, Sweden, and has operations located in Sweden, Germany and the United Kingdom.

The
Companys corporate headquarters are located in San Francisco, California.

(2) Accounting Policies and Recent Accounting
Pronouncements

In June 2009, the Financial Accounting Standards Board (FASB) issued Statement No. 168, The FASB
Accounting Standards Codification and the Hierarchy of Generally Accepted Accounting Principlesa replacement of FASB Statement No. 162.The FASB Accounting Standards Codification (ASC) has become the
source of authoritative U.S. generally accepted accounting principles (GAAP) recognized by the FASB to be applied by nongovernmental entities for financial statements issued for interim and annual periods ending after September 15, 2009. Rules
and interpretive releases of the Securities and Exchange Commission (SEC) under authority of federal securities laws are also sources of authoritative GAAP for SEC registrants. Since the effective date of this Statement, the Codification has
superseded all then-existing non-SEC accounting and reporting standards. All other non-grandfathered non-SEC accounting literature not included in the ASC have become non-authoritative. The application of the provisions of SFAS No. 168 has
resulted in revisions to the Companys references to authoritative GAAP in this filing. The ASC did not have any impact to the Companys financial position, results of operations or cash flows.

(a) Accounting Policies

There have been no changes to the Companys accounting policies during the nine months ended September 30, 2009 other than that mentioned in Note 2(b) below relating to the accounting for
convertible debt instrument. Also refer to Notes 2(a) through 2(n) to the consolidated financial statements in the Companys Annual Report Form 10-K for the year ended December 31, 2008, filed with the SEC on March 16, 2009.

In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments necessary
to present fairly the Companys financial position as of September 30, 2009 and December 31, 2008, the results of operations for the three and nine months ended September 30, 2009 and 2008 and the Companys cash flows for
the nine months ended September 30, 2009 and 2008. The results of operations and cash flows for the periods presented are not necessarily indicative of the results of operations or cash flows which may be reported for the remainder of 2009
or in any future period. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. The
accompanying unaudited interim financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the fiscal year ended December 31, 2008 and 2007, included in the Companys
Annual Report Form 10-K filed with the U.S. Securities and Exchange Commission on March 16, 2009.

The accompanying
unaudited consolidated financial statements include the accounts of the Company. All intercompany transactions have been eliminated in consolidation. The minority interest relating to the Companys 80%-owned subsidiary, CAIJ, Inc., is not shown
separately in the accompanying unaudited consolidated financial statements as required under ASC 810, Consolidation (formerly referenced as SFAS No. 160, Non-Controlling Interests in Consolidated Financial StatementsAn Amendment
of ARB No. 51) as the amount is immaterial.



7



---

##### Table of Contents

CAI INTERNATIONAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

September 30, 2009 and 2008



Management performed an evaluation of the Companys activities through the filing
of this Form 10-Q and has concluded there is no significant subsequent events requiring disclosure through November 6, 2009.

(b) Recent Accounting Pronouncements

In May 2008, the FASB issued ASC 470-20, Debt With
Conversion and Other Options (formerly referenced as Financial Staff Position (FSP) No. APB 14-1), which clarifies the accounting for convertible debt instruments that may be settled in cash (including partial cash settlement) upon
conversion. ASC 470-20 requires issuers of applicable convertible debt instruments to account separately for the liability (debt) and equity (conversion option) components in a manner that reflects the issuers nonconvertible debt (unsecured
debt) borrowing rate. ASC 470-20 requires bifurcation of a component of the convertible debt, classification of that component as equity, and then accretion of the resulting discount on the debt as additional interest expense over the expected term
of the debt. ASC 470-20 requires retrospective application to all periods presented.

On January 1, 2009, the Company
adopted and retrospectively applied ASC 470-20 in connection with the Companys $37.5 million convertible note to Interpool, Inc. that was executed in October 2006 and repaid in May 2007. The retrospective application of ASC 470-20 did not have
a material impact on the Companys results and financial position for the prior fiscal years 2006 and 2007. The adoption of ASC 470-20 did not have an impact on the Companys financial position as of September 30, 2009 and
December 31, 2008, the results of operations for the three and nine months ended September 30, 2009 and 2008 and the Companys cash flows for the nine months ended September 30, 2009 and 2008.

In April 2009, the FASB issued ASC 825-10-50, Financial Instruments (formerly referenced as (FSP FAS 107-1 and APB 28-1, Interim
Disclosures about Fair Value of Financial Instruments). ASC 825-10-50 applies to all financial instruments within the scope of ASC 825-10 Financial Instruments (formerly referenced as Statement of Financial Accounting Standards
(SFAS) No. 107, Disclosures about Fair Value of Financial Instruments) held by publicly traded companies. This standard amends ASC 825-10 to require disclosures about fair value of financial instruments for interim reporting
periods of publicly traded companies as well as in annual financial statements. This standard also amends ASC 270-10, Interim Reporting (formerly referenced as APB Opinion No. 28, Interim Financial Reporting), to require those
disclosures in summarized financial information at interim reporting periods. ASC 825-10-50 and ASC 270-10 are effective for the interim reporting periods ending after June 15, 2009, with early adoption permitted for periods ending after
March 15, 2009. The Company has adopted the disclosures required under these ASCs in this filing with the SEC.

In May
2009, the FASB issued ASC 855, Subsequent Events (formerly referenced as SFAS No. 165), to establish general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are
issued or are available to be issued. In accordance with this Statement, an entity should apply the requirements to interim or annual financial periods ending after June 15, 2009. The Company has adopted ASC 855 and evaluated subsequent events
through the date and time the financial statements were issued on November 6, 2009.

In June 2009, the FASB issued SFAS
No. 166, Accounting for Transfers of Financial Assetsan amendment of FASB Statement No. 140 (to be included in ASC 860). SFAS No. 166 eliminates the concept of a qualifying special-purpose entity, creates more stringent
conditions for reporting a transfer of a portion of a financial asset as a sale, clarifies other sale-accounting criteria, and changes the initial measurement of a transferors interest in transferred financial assets. SFAS No. 166 will be
effective for transfers of financial assets in fiscal years beginning after November 15, 2009 and in interim periods within those fiscal years, with earlier adoption prohibited. The Company is currently assessing the potential impacts, if any,
that SFAS No. 166 will have on its consolidated financial statements.

In June 2009, the FASB issued SFAS No. 167,
Amendments to FASB Interpretation No. 46(R), (to be included in ASC 810). SFAS No. 167 eliminates FASB Interpretation No. 46(R)s exceptions to consolidating qualifying special-purpose entities, contains new criteria for
determining the primary beneficiary, and increases the frequency of required reassessments to determine whether a company is the primary beneficiary of a variable interest entity. SFAS No. 167 also contains a new requirement that any term,
transaction, or arrangement that does not have a substantive effect on an entitys status as a variable interest entity, a companys power over a variable interest entity, or a companys obligation to absorb losses or its right to
receive benefits of an entity must be disregarded in applying FASB Interpretation No. 46(R)s provisions. The elimination of the qualifying special-purpose entity concept and its consolidation exceptions means more entities will be subject
to consolidation assessments and reassessments. SFAS No. 167 is effective for fiscal years beginning after November 15, 2009, with earlier adoption prohibited. The Company is currently assessing the potential impacts, if any, that SFAS
No. 167 will have on its consolidated financial statements.

In August 2009, FASB issued
Accounting Standards Update (ASU) No. 2009-05, Fair Value Measurements and Disclosures (Topic 820), Measuring Liabilities at Fair Value. The update amends ASC 820-10, Fair Value Measurements and Disclosure- Overall,
for the fair value measurement of liabilities. ASU No. 2009-05 provides clarification where a quoted price in an active market for an identical liability is unavailable, a reporting entity is required to measure fair value using one or more of
the techniques prescribed by this amendment. This amendment is effective for interim and annual periods beginning after August 27, 2009. The Company does not expect ASU No. 2009-05 to have a significant impact to it statement of financial
position and results of operations.



8



---

##### Table of Contents

CAI INTERNATIONAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

September 30, 2009 and 2008



In October 2009, the FASB issued ASU No. 2009-13, Multiple Deliverable Revenue
Arrangement.ASU 2009-13 sets forth the requirements that must be met for an entity to recognize revenue from the sale of a delivered item that is part of a multiple element arrangement when other items have not yet been delivered. This update
amends ASC 605-25, Revenue Recognition- Multiple revenue Arrangements, to eliminate the requirement that all undelivered elements have vendor-specific objective evidence or third party evidence before an entity can recognize the portion of an
overall arrangement fee that is attributable to items that have already been delivered. Additionally, this new guidance will require entities to disclose more information about their multiple-revenue arrangements. This consensus will be effective
prospectively for revenue arrangements entered into or materially modified on or after June 15, 2010. Early adoption is permitted. If a company elects early adoption and the period of adoption is not the beginning of its fiscal year, the
requirements must be applied retrospectively to the beginning of the fiscal year. The Company plans to adopt ASU No. 2009-13 on the aforementioned effective date and does not expect it to have a material effect on its future financial results.

(3) Intangible Assets

The Company amortizes intangible assets on a straight line basis over their estimated useful lives as follows:



|                                                     |  |           
|---------------------------------------------------- |  | ----------
|Trademarks                                           |  | 1-10 years
|Software                                             |  | 1-3 years 
|Contracts- third party                               |  | 7 years   
|Contracts and customer relationships-owned equipment |  | 5-7 years 
|Non-compete agreements                               |  | 2-3 years 

Total amortization expense for the three months ended September 30, 2009 and
2008 were $399,000 and $422,000, respectively, and $1.2 million and $1.1 million for the nine months ended September 30, 2009 and 2008, respectively. Intangible assets as of September 30, 2009 were as follows (in thousands):



|                                                     |  |                     |       |                         |   |        |                    |  |   |      
|---------------------------------------------------- |  | ------------------- | ----- | ----------------------- | - | ------ | ------------------ |  | - | -----
|                                                     |  | GrossCarryingAmount |       | AccumulatedAmortization |   |        | Net CarryingAmount
|Trademarks                                           |  | $                   | 1,282 |                         | $ | (416   | )                  |  | $ | 866  
|Software                                             |  |                     | 540   |                         |   | (540   | )                  |  |   |     
|Contracts- third party                               |  |                     | 3,650 |                         |   | (1,564 | )                  |  |   | 2,086
|Contracts and customer relationships-owned equipment |  |                     | 4,148 |                         |   | (1,694 | )                  |  |   | 2,454
|Non-compete agreements                               |  |                     | 160   |                         |   | (95    | )                  |  |   | 65   
|                                                     |  |                     |       |                         |   |        |                    |  |   |      
|                                                     |  | $                   | 9,780 |                         | $ | (4,309 | )                  |  | $ | 5,471
|                                                     |  |                     |       |                         |   |        |                    |  |   |      

(4) Revolving Credit Facility, Term Loan, Capital Lease Obligations and Interest Rate Swap

(a) Revolving Credit Facility

The Company has a senior secured line of credit agreement with a consortium of banks to finance the acquisition of assets and for general working capital purposes. This agreement was amended on
May 27, 2008 to increase the maximum credit availability. As of September 30, 2009, the maximum credit commitment under the senior secured line of credit was $290.0 million.

The Companys senior secured credit facility, including any amounts drawn on the facility, is secured by substantially all of the
assets of the Company including the containers owned by the Company, the underlying leases thereon, the Companys interest in any money received under such contracts and a pledge of the stock of the Companys subsidiaries. The facility may
be increased under certain conditions described in the agreement governing the facility. In addition, there is a commitment fee on the unused amount of the total commitment, payable quarterly in arrears. The agreement provides that swing line loans
(short-term borrowings of up to $10.0 million in the aggregate that are payable within 10 business days or at maturity date, whichever comes earlier) and standby letters of credit (up to $15.0 million in the aggregate) will be available to the
Company. These credit commitments are part of, and not in addition to, the total commitment provided under the agreement. The interest rates vary depending upon whether the loans are characterized as Base Rate loans or Eurodollar rate loans, as
defined in the senior secured credit facility. The interest rate is determined by the type of borrowing plus a margin. As of September 30, 2009, the interest rate under the amended agreement was approximately 1.2%. The agreement governing the
Companys senior secured



9



---

##### Table of Contents

CAI INTERNATIONAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

September 30, 2009 and 2008



credit facility also contains various financial and other covenants. It also includes certain restrictions on the Companys ability to incur other indebtedness or pay dividends to
stockholders. As of September 30, 2009, the Company was in compliance with the terms of the senior secured credit facility.

As of September 30, 2009, the outstanding balance under the Companys senior secured revolving credit facility was $165.5 million. As of September 30, 2009, the Company had $124.2 million in availability under the senior
secured credit facility (net of $328,000 in letters of credit) subject to our ability to meet the collateral requirements under the agreement governing the facility. The entire amount of the facility drawn at any time plus accrued interest and fees
is callable on demand in the event of certain specified events of default. The Companys senior secured credit facility will terminate on September 25, 2012 when all borrowings by the Company thereunder will become due and payable.

(b) Related Party Term Loan

On August 20, 2009, the Company signed a $10.0 million five-year loan agreement with the Development Bank of Japan (DBJ). As of the date of closing of the loan agreement, DBJ owned approximately 9.4%
of the Companys outstanding common stock. The loan is payable in 19 quarterly installments of $200,000 starting October 31, 2009 and a final payment of $6.2 million on July 31, 2014. The loan bears a variable interest rate based on
BBA LIBOR rate plus 2.4% and is secured by a number of container rental equipment owned by the Company. The loan had a balance of $10.0 million and interest rate of 2.7% as of September 30, 2009. The agreement governing the Companys term
loan contains various financial and other covenants. As of September 30, 2009, the Company was in compliance with the terms of the term loan.

(c) Capital Lease Obligations

Upon the acquisition of Consent in
April 2008, the Company assumed Consents capital lease obligations of $25.7 million. As of September 30, 2009, and December 31, 2008 the capital lease obligations had a balance of $21.6 million and $22.6 million, respectively. The
underlying obligations are denominated in U.S. Dollars and Euros at fixed and floating interest rates and maturity dates between September 2013 and June 2019. The weighted average interest rate under the capital lease obligations was approximately
2.8% as of September 30, 2009. The liability under each lease is secured by the underlying equipment on the lease.

(d) Interest Rate Swap

In conjunction with its acquisition of Consent, the Company assumed an interest
rate swap agreement with a European bank. The interest rate swap contract with the bank is based on a notional amount in Euros equivalent to approximately $4.4 million as of September 30, 2009, with a fixed interest rate of 4.07% against the
three-month Euribor rate. The contract expires on July 1, 2010. As of September 30, 2009, the interest liability under the rate swap agreement had a fair value of approximately $105,000. The Company records the monthly change in the fair
value of the agreement as an increase or decrease in interest expense. The purpose of the interest rate swap agreement is to manage the risk associated with fluctuations in interest rates.

(5) StockBased Compensation Plan

(a) Stock Options

The following table summarizes activity in the
Companys stock option plan for the nine-month period ended September 30, 2009:



|                                             |  |               |  |                                |      
|-------------------------------------------- |  | ------------- |  | ------------------------------ | -----
|                                             |  | No. of Shares |  | Weighted AverageExercise Price
|Outstanding options, December 31, 2008       |  | 450,180       |  | $                              | 15.01
|Options granted                              |  | 480,000       |  | $                              | 5.60 
|                                             |  |               |  |                                |      
|Balance, September 30, 2009                  |  | 930,180       |  | $                              | 10.16
|                                             |  |               |  |                                |      
|Weighted-average remaining term              |  | 8.7 years     |  |                                |      
|Options exercisable as of September 30, 2009 |  | 287,605       |  | $                              | 15.02
|Options exercised                            |  | None          |  |                                |      

On June 5, 2009, the Company granted stock options totaling 450,000 shares
valued at $934,000, or $2.23 per share (net of $70,000 estimated forfeiture) to officers and certain management employees, and options for 30,000 shares valued at $59,000 or $2.10 per share (net of $4,000 estimated forfeiture) to the Companys
independent directors. The fair value of the stock options granted to



10



---

##### Table of Contents

CAI INTERNATIONAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

September 30, 2009 and 2008



the Companys officers, certain management employees and independent directors was determined using the Black-Scholes-Merton pricing model using the following assumptions:



| | a. | Officers and employees with a four-year vesting period: Stock price- $5.60, Exercise price- $5.60, Expected term- 6.25 years, Volatility- 35.1%, Risk free interest
rate- 2.83%, Dividend yield- 0%.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | b. | Independent directors with a one-year vesting period: calculated based on the same set of assumptions used for valuing officers and employees options, except for
the volatility rate and expected term of 35.2% and 5.5 years, respectively.
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

An estimated forfeiture rate of 7%
was applied and deducted from the resulting calculations. The forfeiture rate was estimated based on the average forfeiture rates for similar companies for the last four years and the Companys estimated future forfeitures. The risk-free rate
is based on the implied yield on a U.S. Treasury bond with a term approximating the expected term of the option. In the absence of historical data, the assumed volatility factors used in the calculation were derived from the average price volatility
of common shares for similar companies as of June 5, 2009 over a period approximating the expected term of the options. As the Company has no historical data, the expected option term is calculated using the simplified method (Plain
Vanilla approach).

The Company recorded stock-based compensation expense of $224,000 and $182,000 relating to stock
options for the three months ended September 30, 2009 and 2008, respectively, and $592,000 and $646,000 for the nine months ended September 30, 2009 and 2008, respectively. As of September 30, 2009, the remaining unamortized
stock-based compensation cost relating to stock options granted to the Companys executive officers and management employees was approximately $1.8 million which is to be recognized over the remaining average vesting period of 2.8 years.
Unamortized stock-based compensation cost relating to independent directors options at September 30, 2009 was approximately $40,000 which is to be recognized over a remaining vesting period of 8 months. The aggregate intrinsic value of
all options vested and outstanding as of September 30, 2009 was approximately $850,000 based on the closing price of the Companys common stock of $7.37 per share.

(b) Restricted Stock Grant

The following table summarizes the activity relating to the Companys restricted stock for the nine-month period ended September 30, 2009:



|                                                     |  |               |   |  |                     |      
|---------------------------------------------------- |  | ------------- | - |  | ------------------- | -----
|                                                     |  | No. of Shares |   |  | Fair ValuePer Share
|Unvested restricted stock shares, December 31, 2008  |  | 23,568        |   |  | $                   | 14.93
|Shares vested and issued                             |  | (11,546       | ) |  | $                   | 14.93
|Forfeitures                                          |  | (478          | ) |  | $                   | 15.00
|                                                     |  |               |   |  |                     |      
|Unvested restricted stock shares, September 30, 2009 |  | 11,544        |   |  | $                   | 14.93
|                                                     |  |               |   |  |                     |      
|Weighted-average remaining vesting period            |  | 7.6 months    |   |  |                     |      

For the nine months ended September 30, 2009, the Company withheld 3,124 shares
from the 11,546 vested shares for employees to cover withholding taxes. The Company returned the withheld shares to the Equity Incentive Plan to make them available for future grant and paid the applicable taxes to federal and state taxing
authorities. The restricted stock shares granted on May 15, 2007 have a three-year vesting period, with one third of vested shares issued every 12 months from grant date. Compensation expense relating to restricted stocks for each of the three
months ended September 30, 2009 and 2008 was $44,000, while related compensation expense for the nine months ended September 30, 2009 and 2008, was $132,000 and $134,000, respectively. As of September 30, 2009, unrecognized
compensation cost related to the restricted stock grants was approximately $104,000 which is expected to be recognized over a weighted average remaining vesting period of 7.6 months.

Compensation expense relating to stock options and restricted stock is recorded as a component of administrative expenses in the
Companys consolidated statements of income.

(6) Income Taxes

The consolidated income tax expense for the three and nine month periods ended September 30, 2009 and 2008 was determined based upon
estimates of the Companys consolidated effective income tax rates for the years ending December 31, 2009 and 2008, respectively. The difference between the consolidated effective income tax rate and the U.S. federal statutory rate is
primarily attributable to state income taxes, foreign income taxes and the effect of certain permanent differences.



11



---

##### Table of Contents

CAI INTERNATIONAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

September 30, 2009 and 2008



ASC 740, Income Taxes (formerly referenced as FASB Interpretation No. 48,
Accounting for Uncertainty in Income Taxes), prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC 740
requires that the Company recognize in the financial statements a liability for tax uncertainty if it is not more likely than not that the position will be sustained on audit, based on the technical merits of the position. ASC 740 also provides
guidance on derecognition, classification, interest and penalties, accounting in interim periods and disclosure. The Company recorded a liability for unrecognized tax benefits of approximately $1.8 million as of December 31, 2008. There have
been no material changes in unrecognized tax benefits at September 30, 2009.

The Company has included an estimated ASC
740 provision for interest and penalties of $88,000 in its calculation of effective tax rate for fiscal 2009. The impact of ASC 740 on the Companys financial results for the quarter ended September 30, 2009 is not material and is included
in the calculation of the Companys annual effective tax rate for fiscal 2009.

The Companys effective tax rates
for the three and nine months ended September 30, 2009 were 19.3% and 24.9%, respectively. The lower effective tax rates are due primarily to higher pretax income from foreign operations where statutory rates are lower than the U.S. income tax
rates. The effective tax rate for the quarter included the effect of a $285,000 one-time tax benefit resulting from the finalization of the Companys tax return for 2008. In addition, the Companys effective tax rate for the nine months
ended September 30, 2009 also included a $138,000 adjustment to income tax expense recorded in June 2009 to correct a purchase accounting entry relating to the acquisition of Consent in April 2008. Without these adjustments, the Companys
effective tax rates for the three and nine months ended September 30, 2009 would have been 26.5% and 28.0%, respectively.

The Companys tax returns are subject to examination by federal, state and foreign taxing authorities. As of September 30, 2009, the statute of limitation for examining the Companys federal income tax returns has not expired
for the years ended December 31, 2006 through 2008. The Companys state income tax returns in the state of California are currently being examined for fiscal 2005 and 2006. As of September 30, 2009, the statutes of limitation for tax
examinations in the states of California, New Jersey and South Carolina have not expired for tax returns filed for the years ended December 31, 2004 through 2008.

(7) Fair Value of Financial Instruments

The carrying amount reported in
the consolidated balance sheets for cash, accounts receivable, and accounts payable approximates fair value because of the immediate or short-term maturity of these financial instruments. The Companys outstanding balances on its senior secured
credit facility and capital lease obligation as of September 30, 2009 were estimated to have fair values of approximately $156.0 million and $20.0 million, respectively, based on the fair values of their estimated future payments calculated
using the prevailing interest rates. Management believes that the principal amount of the Companys term loan payable of $10.0 million obtained on August 20, 2009, approximates its fair value as of September 30, 2009.

(8) Commitments and Contingencies

As of September 30, 2009, the Company had no material commitments and contingencies other than those described in Note 4 above.

(9) Related Party Transaction

During the nine months ended September 30, 2009, the Company sold dry van
containers to Japanese entities that are both owned 99% by Japan Investment Adviser Co., Ltd. (JIA) and 1% by CAIJ. CAIJ is an 80%- owned subsidiary of CAI with the remaining 20% owned by JIA. JIA is owned and controlled by a Managing Director of
CAIJ. Prior to the purchase of containers from the Company, the purchasing entities had received contributions from unrelated Japanese investors, under separate Japanese investment agreements allowed under Japanese commercial laws. The investments
were used to purchase container equipment from the Company. Under the terms of the agreements, the CAI related Japanese entities will manage the investments but may outsource the whole or part of each operation to a third party. The profit or loss
from each investment will substantially belong to each respective investor.

Pursuant to its services agreement with
investors, the purchasing Japanese entities have outsourced the general management of their investments operations to CAIJ. The Japanese entities have also entered into equipment management service agreements whereby the Company will manage
the leasing of equipment that it sold to the investors. The profit/loss from each investment will belong to its respective investor.

The Japanese entities that purchased the containers from the Company are variable interest entities (VIEs). The Company has a variable interest in each VIE by virtue of its 1% ownership in
each of the purchasing entities (through CAIJ) and relationship with JIA which is owned by a related party and owns the remaining 99% of the equity investment in each of the purchasing entities. The Company does not bear the risk of loss nor rewards
of ownership in the operations of the purchasing entities and does not consolidate the VIEs operations in its financial results as all the rights and obligations relating to the profits and losses of the purchasing entities belong to the
unrelated investor.



12



---

##### Table of Contents

CAI INTERNATIONAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

September 30, 2009 and 2008



The sale of containers to the VIEs has been recorded on the Companys books as a
sale in the ordinary course of the business, including gain on sale of container portfolios recognized thereon of $753,000 and $0 during the nine months ended September 30, 2009 and 2008, respectively. No sale of containers to VIEs occurred
during the three months ended September 30, 2009.

On August 20, 2009, the Company signed a $10.0 million five-year
loan agreement with the Development Bank of Japan (DBJ). As of the date of closing of the loan agreement, DBJ owned approximately 9.4% of the Companys outstanding common stock. The loan is payable in 19 quarterly installments of $200,000
starting October 31, 2009 and a final payment of $6.2 million on July 31, 2014. The loan bears a variable interest rate based on BBA LIBOR rate plus 2.4% and is secured by a number of container rental equipment owned by the Company. The
loan had a balance of $10.0 million as of September 30, 2009.

(10) Comprehensive Income

The following table provides a reconciliation of the Companys net income to comprehensive income (in thousands):



|                                         |  |                                 |       |      |                                |        |      |  |      |        |  |   |        |  
|---------------------------------------- |  | ------------------------------- | ----- | ---- | ------------------------------ | ------ | ---- |  | ---- | ------ |  | - | ------ | -
|                                         |  | Three Months EndedSeptember 30, |       |      | Nine months EndedSeptember 30, |       
|                                         |  | 2009                            |       | 2008 |                                |        | 2009 |  | 2008 |       
|Net income                               |  | $                               | 3,194 |      | $                              | 5,889  |      |  | $    | 10,482 |  | $ | 17,442 |  
|Other comprehensive income:              |  |                                 |       |      |                                |        |      |  |      |        |  |   |        |  
|Foreign currency translation adjustments |  |                                 | 636   |      |                                | (1,847 | )    |  |      | 1,018  |  |   | (1,512 | )
|                                         |  |                                 |       |      |                                |        |      |  |      |        |  |   |        |  
|Total                                    |  | $                               | 3,830 |      | $                              | 4,042  |      |  | $    | 11,500 |  | $ | 15,930 |  
|                                         |  |                                 |       |      |                                |        |      |  |      |        |  |   |        |  

(11) Segment Information

The Company operates in one industry segment, container leasing, but has two reportable business segments: container leasing and container
management. The container leasing segment derives its revenue from the ownership and leasing of containers to container shipping lines and freight forwarders. The container management segment derives its revenue from management fees earned from
portfolios of containers and associated leases which are managed on behalf of container investors. It also derives revenue from the sale of containers, previously owned by the Company, to container investors who in turn enter into management
agreements with the Company. There are no inter-segment revenues.

The following tables show condensed segment information for
the Companys container leasing and container management segments for the three and nine months ended September 30, 2009 and 2008, reconciled to the Companys income before taxes as shown in its consolidated statements of income for
such periods (in thousands). The Company makes its management decisions based on pre- tax income, and as such does not allocate income tax expense/benefit to its segments.



13



---

##### Table of Contents

CAI INTERNATIONAL, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

September 30, 2009 and 2008



|                                      |  |                                       |         |                                       |   |        |             |  |   |        |   |                  |   |                     |  |             |         |  |       |        |  |   |        |   |  |   |        
|------------------------------------- |  | ------------------------------------- | ------- | ------------------------------------- | - | ------ | ----------- |  | - | ------ | - | ---------------- | - | ------------------- |  | ----------- | ------- |  | ----- | ------ |  | - | ------ | - |  | - | -------
|                                      |  | Three Months Ended September 30, 2009 |         | Three Months Ended September 30, 2008
|                                      |  | ContainerLeasing                      |         | ContainerManagement                   |   |        | Unallocated |  |   | Total  |   | ContainerLeasing |   | ContainerManagement |  | Unallocated |         |  | Total
|Total revenue                         |  | $                                     | 13,894  |                                       | $ | 1,815  |             |  | $ |       |   |                  | $ | 15,709              |  | $           | 16,975  |  | $     | 5,149  |  | $ |       |   |  | $ | 22,124 
|Operating expenses                    |  |                                       | 7,803   |                                       |   | 2,958  |             |  |   |       |   |                  |   | 10,761              |  |             | 7,550   |  |       | 3,107  |  |   |       |   |  |   | 10,657 
|                                      |  |                                       |         |                                       |   |        |             |  |   |        |   |                  |   |                     |  |             |         |  |       |        |  |   |        |   |  |   |        
|Operating income (loss)               |  |                                       | 6,091   |                                       |   | (1,143 | )           |  |   |       |   |                  |   | 4,948               |  |             | 9,425   |  |       | 2,042  |  |   |       |   |  |   | 11,467 
|Net interest expense                  |  |                                       | 992     |                                       |   |       |             |  |   | (1     | ) |                  |   | 991                 |  |             | 2,435   |  |       |       |  |   | (38    | ) |  |   | 2,397  
|                                      |  |                                       |         |                                       |   |        |             |  |   |        |   |                  |   |                     |  |             |         |  |       |        |  |   |        |   |  |   |        
|Net income (loss) before income taxes |  |                                       | 5,099   |                                       |   | (1,143 | )           |  |   | 1      |   |                  |   | 3,957               |  |             | 6,990   |  |       | 2,042  |  |   | 38     |   |  |   | 9,070  
|Income tax expense                    |  |                                       |        |                                       |   |       |             |  |   | 763    |   |                  |   | 763                 |  |             |        |  |       |       |  |   | 3,181  |   |  |   | 3,181  
|                                      |  |                                       |         |                                       |   |        |             |  |   |        |   |                  |   |                     |  |             |         |  |       |        |  |   |        |   |  |   |        
|Net income (loss)                     |  | $                                     | 5,099   |                                       | $ | (1,143 | )           |  | $ | (762   | ) |                  | $ | 3,194               |  | $           | 6,990   |  | $     | 2,042  |  | $ | (3,143 | ) |  | $ | 5,889  
|                                      |  |                                       |         |                                       |   |        |             |  |   |        |   |                  |   |                     |  |             |         |  |       |        |  |   |        |   |  |   |        
|Total assets                          |  | $                                     | 360,893 |                                       | $ | 24,184 |             |  | $ |       |   |                  | $ | 385,077             |  | $           | 413,466 |  | $     | 62,612 |  | $ |       |   |  | $ | 476,078
|                                      |  |                                       |         |                                       |   |        |             |  |   |        |   |                  |   |                     |  |             |         |  |       |        |  |   |        |   |  |   |        
|                                      |  |                                      
|                                      |  | Nine Months Ended September 30, 2009  |         | Nine Months Ended September 30, 2008 
|                                      |  | ContainerLeasing                      |         | ContainerManagement                   |   |        | Unallocated |  |   | Total  |   | ContainerLeasing |   | ContainerManagement |  | Unallocated |         |  | Total
|Total revenue                         |  | $                                     | 42,784  |                                       | $ | 7,162  |             |  | $ |       |   |                  | $ | 49,946              |  | $           | 43,111  |  | $     | 17,306 |  | $ |       |   |  | $ | 60,417 
|Operating expenses                    |  |                                       | 23,101  |                                       |   | 9,546  |             |  |   |       |   |                  |   | 32,647              |  |             | 18,133  |  |       | 9,630  |  |   |       |   |  |   | 27,763 
|                                      |  |                                       |         |                                       |   |        |             |  |   |        |   |                  |   |                     |  |             |         |  |       |        |  |   |        |   |  |   |        
|Operating income (loss)               |  |                                       | 19,683  |                                       |   | (2,384 | )           |  |   |       |   |                  |   | 17,299              |  |             | 24,978  |  |       | 7,676  |  |   |       |   |  |   | 32,654 
|Net interest expense                  |  |                                       | 3,344   |                                       |   |       |             |  |   | (8     | ) |                  |   | 3,336               |  |             | 6,538   |  |       |       |  |   | (208   | ) |  |   | 6,330  
|                                      |  |                                       |         |                                       |   |        |             |  |   |        |   |                  |   |                     |  |             |         |  |       |        |  |   |        |   |  |   |        
|Net income (loss) before income taxes |  |                                       | 16,339  |                                       |   | (2,384 | )           |  |   | 8      |   |                  |   | 13,963              |  |             | 18,440  |  |       | 7,676  |  |   | 208    |   |  |   | 26,324 
|Income tax expense                    |  |                                       |        |                                       |   |       |             |  |   | 3,481  |   |                  |   | 3,481               |  |             |        |  |       |       |  |   | 8,882  |   |  |   | 8,882  
|                                      |  |                                       |         |                                       |   |        |             |  |   |        |   |                  |   |                     |  |             |         |  |       |        |  |   |        |   |  |   |        
|Net income (loss)                     |  | $                                     | 16,339  |                                       | $ | (2,384 | )           |  | $ | (3,473 | ) |                  | $ | 10,482              |  | $           | 18,440  |  | $     | 7,676  |  | $ | (8,674 | ) |  | $ | 17,442 
|                                      |  |                                       |         |                                       |   |        |             |  |   |        |   |                  |   |                     |  |             |         |  |       |        |  |   |        |   |  |   |        
|Total assets                          |  | $                                     | 360,893 |                                       | $ | 24,184 |             |  | $ |       |   |                  | $ | 385,077             |  | $           | 413,466 |  | $     | 62,612 |  | $ |       |   |  | $ | 476,078
|                                      |  |                                       |         |                                       |   |        |             |  |   |        |   |                  |   |                     |  |             |         |  |       |        |  |   |        |   |  |   |        

The Companys container lessees use containers for their global trade utilizing
many worldwide trade routes. The Company earns its revenue from international carriers when the containers are in use and carrying cargo around the world. Most of the Companys leasing related revenue is denominated in U.S. dollars. Since
all of the Companys containers are used internationally and typically no container is domiciled in one particular place for a prolonged period of time, all of the Companys long-lived assets are considered to be international with no
single country of use.

(12) Earnings Per Share

Basic earnings per share is computed by dividing income available to common shareholders by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflects the
potential dilution that would occur if securities or other contracts to issue common stock were exercised or converted into common stock; however, potential common equivalent shares are excluded if their effect is anti-dilutive.

The following table sets forth the reconciliation of basic and diluted net income per share for the three and nine months ended
September 30, 2009 and 2008 (in thousands, except per share data):



|                                                                              |  |                                 |        |                                |   |        |  |      |        |  |   |       
|----------------------------------------------------------------------------- |  | ------------------------------- | ------ | ------------------------------ | - | ------ |  | ---- | ------ |  | - | ------
|                                                                              |  | Three months endedSeptember 30, |        | Nine months endedSeptember 30,
|                                                                              |  | 2009                            |        | 2008                           |   | 2009   |  | 2008
|Numerator:                                                                    |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Net income used in calculation of basic and diluted earnings per share        |  | $                               | 3,194  |                                | $ | 5,889  |  | $    | 10,482 |  | $ | 17,442
|                                                                              |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Denominator:                                                                  |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Weighted-average shares used in the calculation of basic earnings per share   |  |                                 | 17,905 |                                |   | 17,499 |  |      | 17,901 |  |   | 17,241
|Dilutive effect of stock options and restricted stock                         |  |                                 |       |                                |   | 6      |  |      |       |  |   | 5     
|                                                                              |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Weighted-average shares used in the calculation of diluted earnings per share |  |                                 | 17,905 |                                |   | 17,505 |  |      | 17,901 |  |   | 17,246
|                                                                              |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Net income per share:                                                         |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Basic                                                                         |  | $                               | 0.18   |                                | $ | 0.34   |  | $    | 0.59   |  | $ | 1.01  
|Diluted                                                                       |  | $                               | 0.18   |                                | $ | 0.34   |  | $    | 0.59   |  | $ | 1.01  

The calculation of diluted earnings per share for the
three and nine months ended September 30, 2009 excluded from the denominator 930,180 shares of stock options granted to officers, certain management employees and independent directors and 11,544 shares of restricted stocks because their effect
would have been anti-dilutive. The calculation of diluted earnings per share for the three and nine months ended September 30, 2008 excluded 457,000 and 506,000 shares, respectively, of stock options granted to officers and independent
directors because their effect would have been anti-dilutive.



14



---

##### Table of Contents

|ITEM 2: | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our audited
consolidated financial statements and related notes thereto, included in our Annual Report on Form 10-K for the year ended December 31, 2008 filed with the SEC on March 16, 2009. In addition to historical consolidated financial
information, the following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results may differ materially from those contained in or implied by any forward-looking statements.

The financial information included in this discussion and in our consolidated financial statements may not be indicative of our
consolidated financial position, operating results, changes in equity and cash flows in the future.

Overview

We are one of the worlds leading container leasing and management companies. We purchase containers, lease them to container shipping
lines and either retain them as part of our owned fleet or sell them to container investors for whom we then provide management services. In operating our fleet, we lease, re-lease and dispose of containers and contract for the repair, repositioning
and storage of containers. As of September 30, 2009, our fleet comprised 756,000 twenty-foot equivalent units (TEUs) of containers. The following table shows the composition of our fleet as of September 30, 2009 and 2008 and our average
fleet utilization for the three and nine months ended September 30, 2009 and 2008:



|                      |  |                        |  |                       
|--------------------- |  | ---------------------- |  | ----------------------
|                      |  | As ofSeptember 30,2009 |  | As ofSeptember 30,2008
|                      |  | (unaudited)           
|Managed fleet in TEUs |  | 511,753                |  | 533,888               
|Owned fleet in TEUs   |  | 244,416                |  | 268,495               
|                      |  |                        |  |                       
|Total                 |  | 756,169                |  | 802,383               
|                      |  |                        |  |                       



15



---

##### Table of Contents

|                                              |  |                                 |   |  |                                |   |  |      |   |  |      |  
|--------------------------------------------- |  | ------------------------------- | - |  | ------------------------------ | - |  | ---- | - |  | ---- | -
|                                              |  | Three Months EndedSeptember
30, |   |  | Nine months EndedSeptember 30, |  
|                                              |  | 2009                            |   |  | 2008                           |   |  | 2009 |   |  | 2008 |  
|                                              |  | (unaudited)                     |   |  |                                |   |  |      |  
|Average fleet utilization rate for the period |  | 80.0                            | % |  | 94.2                           | % |  | 82.3 | % |  | 95.1 | %

Average fleet utilization reflects the average number of TEUs in our fleet on lease
as a percentage of total TEUs available for lease. In calculating TEUs available for lease, we exclude units held for sale and units we have purchased that are held at the manufacturer. The utilization rate for a period is calculated by averaging
the utilization rates at the end of each calendar month during the period.

Our fleet as of September 30, 2009 has
declined from last years level as we sold more containers than we purchased. We have slowed down the pace of acquisition for new containers in view of declining utilization and weak capital markets environment. We plan to increase both the
number of owned containers as well as the number of managed containers in our fleet when there is increased demand from customers. We believe it is important to maintain a balance between the size of our owned fleet and our managed fleet in order to
have multiple sources of revenue.

Results of Operations

Three Months Ended September 30, 2009 Compared to Three Months Ended September 30, 2008

The following table summarizes our operating results for the three-month periods ended September 30, 2009 and 2008 (dollars in thousands):



|                   |  |                                 |        |                     |   |        |  |   |         |   |  |       |   
|------------------ |  | ------------------------------- | ------ | ------------------- | - | ------ |  | - | ------- | - |  | ----- | --
|                   |  | Three Months EndedSeptember
30, |        | Increase (Decrease) |  
|                   |  | 2009                            |        | 2008                |   | Amount |  |   | Percent |  
|                   |  | (unaudited)                     |        |                     |   |        |  |  
|Total revenue      |  | $                               | 15,709 |                     | $ | 22,124 |  | $ | (6,415  | ) |  | (29.0 | )%
|Operating expenses |  |                                 | 10,761 |                     |   | 10,657 |  |   | 104     |   |  | 1.0   | % 
|Net income         |  |                                 | 3,194  |                     |   | 5,889  |  |   | (2,695  | ) |  | (45.8 | )%

Total revenue of $15.7 million for the three months ended September 30, 2009 was
down $6.4 million, or 29.0%, from the three months ended September 30, 2008, as revenues declined in all categories for both container leasing and management segments of our business. Operating expenses for the quarter ended September 30,
2009 increased from the same three-month period in 2008, mainly as a result of increased storage, handling and repair expenses that resulted from lower utilization of our owned containers, partially offset by the gain on foreign exchange (compared
to a loss on foreign exchange during the same quarter in 2008) and decreases in nearly all other operating expense categories. Our net income decreased $2.7 million, or 45.8%, to $3.2 million for the three months ended September 30, 2009, from
$5.9 million for the comparable period in 2008. The decrease in net income resulted from lower revenue, and slightly higher operating expenses, partially offset by lower interest expense and income tax expense compared to the three months ended
September 30, 2008.

Revenue. The composition of our revenue is shown on our unaudited financial
statements included in this filing. The following discussion explains the significant changes in the composition of our total revenue for the three months ended September 30, 2009 as compared to the three months ended September 30, 2008.

Container Rental Revenue. Container rental revenue decreased $2.9 million, or 18.0%, to $13.4 million for the
three months ended September 30, 2009 from $16.3 million for the three months ended September 30, 2008. The decrease in container rental revenue was principally due to the 9% decrease in owned TEUs, decrease in utilization of our owned
containers, and lower per diem rates for short and long-term term leases.

Management Fee Revenue. Management fee
revenue for the three months ended September 30, 2009 was $1.8 million, a decline of $1.2 million, or 39.3%, from $3.0 million for the same period in 2008. The lower utilization of managed containers and increased expenses from depot storage
and recovery costs resulted in lower profitability in most of our investors portfolios. The lower profitability of most of our investor portfolios resulted in a lower management fee income.



16



---

##### Table of Contents

During the quarter ended September 30, 2009, the Company did not meet certain
performance criteria in several of its container management contracts. The Company has experienced nonperformance due to the reduced income resulting from the decline in world trade and global recession and its impact on equipment utilization. Total
revenue for the three months ended September 30, 2009 would have been approximately 6.6% lower if the contracts where the Company is not meeting the performance levels set forth therein had been terminated at the beginning of such period.

Gain on Sale of Container Portfolios. No gain on sale of container portfolios was recognized for the three months
ended September 30, 2009 as no containers were sold to investors, compared to gain on sale of $2.2 million recorded for the quarter ended September 30, 2008. With lower investment in new containers and the current unfavorable market
environment during the period, we have not been able to market new container programs.

Finance Lease
Income. Finance lease income decreased $134,000, or 21.5%, to $488,000 for the three months ended September 30, 2009 from $622,000 for the three months ended September 30, 2008. This decrease was primarily due a lower average
principal balance of existing direct finance leases during the three months ended September 30, 2009 compared to the same period last year.

Expenses. Details of our operating expenses for the three-month periods ended September 30, 2009 and 2008 are shown on our unaudited statements of income included in this filing.
The following discussion explains the significant changes in expenses for the three months ended September 30, 2009 as compared to the three months ended September 30, 2008:

Depreciation of Container Rental Equipment. Depreciation of container rental equipment decreased by $228,000, or 5.1%, to $4.3
million for the three months ended September 30, 2009, from $4.5 million for the three months ended September 30, 2008, due primarily to the reduction in our owned fleet.

Storage, Handling and Other Expenses. Storage, handling and other expenses increased by $1.2 million, or 126.7%, to $2.2 million
for the three months ended September 30, 2009, from $984,000 for the three months ended September 30, 2008. The decrease in utilization rate of our owned containers has resulted in higher storage and handling costs due to the increased
volume of units in storage during the three months ended September 30, 2009 as compared to the same period in 2008.

Marketing, General and Administrative Expenses. Marketing, general and administrative expenses decreased by $137,000, or 2.7%, to $5.0 million for the three months ended September 30, 2009 from $5.1 million for the three
months ended September 30, 2008. The decrease in marketing, general and administrative expenses was driven primarily by a reduction in legal, accounting and employee compensation expenses.

Gain on foreign exchange.We recognized a gain of $150,000 on foreign exchange transactions for the three months ended
September 30, 2009 compared to a loss of $544,000 during the three months ended September 30, 2008. Gains on foreign currency occurred when Consent and our U.K. subsidiary settled contracts denominated in U.S. dollars and remeasured
liabilities denominated in U.S. dollars. The average exchange rates of the Euro and British Pound Sterling relative to the U.S. dollar increased over the course of the quarter ended September 30, 2009 compared to the same period last year.

Net Interest Expense. Net interest expense of $1.0 million for the three months ended September 30, 2009
decreased $1.4 million, or 58.7%, from $2.4 million incurred during the three months ended September 30, 2008. The decrease in interest expense was due primarily to the lower interest rate and lower average balance of our debt under our senior
secured credit facility.

Income Tax Expense. Income tax expense for the three months ended September 30,
2009 was $763,000, a $2.4 million, or 76.0%, decrease from $3.2 million for the three months ended September 30, 2008. The decrease was due primarily to a lower pretax income and lower effective tax rate. Our effective tax rate for the quarter
ended September 30, 2009 was 19.3% compared to 35.1% for the same quarter in 2008. The lower effective tax rate for the three months ended September 30, 2009 as compared to the three months ended September 30, 2008 is due primarily to
higher proportion of pretax income coming from foreign operations where statutory rates are lower than the U.S. income tax rates. In addition, there was a $285,000 one-time tax benefit resulting from the finalization of our tax return for 2008.
Without this adjustment for 2008, our effective tax rate for the quarter ended September 30, 2009 would have been 26.5%.



17



---

##### Table of Contents

Segment Information. The following table summarizes our results of
operations for each of our business segments for the three-month periods ended September 30, 2009 and 2008:



|                                                   |  |                                  |        |                     |      |   |        |  |   |         |   |  |        |   
|-------------------------------------------------- |  | -------------------------------- | ------ | ------------------- | ---- | - | ------ |  | - | ------- | - |  | ------ | --
|                                                   |  | Three Months Ended September 30, |        | Increase (Decrease) |     
|                                                   |  | 2009                             |        |                     | 2008 |   | Amount |  |   | Percent |  
|                                                   |  | (in thousands) (unaudited)       |        |                     |      |   |        | 
|Container Leasing                                  |  |                                  |        |                     |      |   |        |  |   |         |   |  |        |   
|Total revenue                                      |  | $                                | 13,894 |                     |      | $ | 16,975 |  | $ | (3,081  | ) |  | (18.2  | )%
|Operating expenses                                 |  |                                  | 7,803  |                     |      |   | 7,550  |  |   | 253     |   |  | 3.4    |   
|Interest expense                                   |  |                                  | 992    |                     |      |   | 2,435  |  |   | (1,443  | ) |  | (59.3  | ) 
|                                                   |  |                                  |        |                     |      |   |        |  |   |         |   |  |        |   
|Income before taxes attributable to segment        |  | $                                | 5,099  |                     |      | $ | 6,990  |  | $ | (1,891  | ) |  | (27.1  | ) 
|                                                   |  |                                  |        |                     |      |   |        |  |   |         |   |  |        |   
|Container Management                               |  |                                  |        |                     |      |   |        |  |   |         |   |  |        |   
|Total revenue                                      |  | $                                | 1,815  |                     |      | $ | 5,149  |  | $ | (3,334  | ) |  | (64.8  | )%
|Operating expenses                                 |  |                                  | 2,958  |                     |      |   | 3,107  |  |   | (149    | ) |  | (4.8   | ) 
|                                                   |  |                                  |        |                     |      |   |        |  |   |         |   |  |        |   
|Income (loss) before taxes attributable to segment |  | $                                | (1,143 | )                   |      | $ | 2,042  |  | $ | (3,185  | ) |  | (156.0 | ) 
|                                                   |  |                                  |        |                     |      |   |        |  |   |         |   |  |        |   

Container Leasing. Total revenue from our container leasing segment
during the quarter ended September 30, 2009 decreased from last year due primarily to a $2.9 million decrease in container rental revenue resulting from lower utilization rates and lower TEUs in our owned container equipment. Finance lease
income also decreased due to the lower average principal balance of existing direct finance leases during the three months ended September 30, 2009 compared to the same period in 2008.

Total operating expenses for the container leasing segment increased $253,000, or 3.4%, to $7.8 million for the three months ended
September 30, 2009 from $7.6 million for the three months ended September 30, 2008. The increase was primarily due to higher container depot storage, handling and repairs expenses, partly offset by gain on foreign exchange (compared to a
loss on foreign exchange during the same quarter in 2008), lower marketing, general and administrative expenses and reduction in all other expense categories.

Interest expense for the quarter ended September 30, 2009 decreased $1.4 million, or 59.3%, to $1.0 million compared to $2.4 million for the same quarter last year. The decrease in interest expense
was due primarily to lower interest rates and lower average balance of our debts.

Container Management. Total
revenue of $1.8 million from our container management segment for the three months ended September 30, 2009 was $3.3 million, or 64.8%, lower than last years revenue of $5.1 million for the same period in 2008. This decrease in revenue
was primarily due to a $2.2 million, or 100%, decrease in gain on sale of container portfolios, and to a $1.2 million, or 39.3%, decline in management fee income compared to the three months ended September 30, 2008. No sale of containers to
investors occurred during the third quarter of 2009. With lower investment in new containers and the unfavorable market environment, we have not been able to market new container programs. The decline in our management fee revenue from the same
three months period in 2008 was attributable to the lower profitability of most of our investor portfolios resulting from the lower utilization of managed containers and increased expenses from depot storage and recovery costs.

Total operating expenses of $3.0 million for the container management segment for the three months ended September 30, 2009 decreased
$149,000, or 4.8%, from $3.1 million for the three months ended September 30, 2008, primarily as a result of a decrease in marketing, general and administrative expenses. These expenses are mostly allocated based on the average percentage of
managed TEUs to total TEUs after direct allocation of bad debt expense and expenses relating to Consent to the container leasing segment.

The container management segment incurred a loss of $1.1 million during the three months ended September 30, 2009 as compared to income before taxes of $2.0 million during the same period in 2008.
The loss during the third quarter of 2009 was primarily attributable to the 64.8% decline in revenue from gain on sale of container portfolios and management fee, partly offset by a 4.8% decrease in operating expenses.



18



---

##### Table of Contents

Nine months Ended September 30, 2009 Compared to Nine months Ended
September 30, 2008

The following table summarizes our operating results for the nine-month periods ended
September 30, 2009 and 2008 (dollars in thousands):



|                   |  |                                |        |                     |   |        |  |   |         |   |  |       |   
|------------------ |  | ------------------------------ | ------ | ------------------- | - | ------ |  | - | ------- | - |  | ----- | --
|                   |  | Ninemonths Ended September 30, |        | Increase (Decrease) |  
|                   |  | 2009                           |        | 2008                |   | Amount |  |   | Percent |  
|                   |  | (unaudited)                    |        |                     |   |        |  |  
|Total revenue      |  | $                              | 49,946 |                     | $ | 60,417 |  | $ | (10,471 | ) |  | (17.3 | )%
|Operating expenses |  |                                | 32,647 |                     |   | 27,763 |  |   | 4,884   |   |  | 17.6  | % 
|Net income         |  |                                | 10,482 |                     |   | 17,442 |  |   | (6,960  | ) |  | (39.9 | )%

Total revenue of $49.9 million for the nine months ended September 30, 2009
declined $10.5 million, or 17.3% from the nine months ended September 30, 2008, due primarily to significant decreases in gain on sale of container portfolios and management fee revenue. Our container rental revenue was essentially unchanged
from the same nine-month period in 2008. Operating expenses for the nine months ended September 30, 2009 increased $4.9 million, or 17.6%, from the same nine-month period in 2008, mainly as a result of higher storage, handling and repairs
expenses, increase in depreciation expense and lower gain on disposition of used container equipment, partly offset by gain on foreign exchange (compared to a loss on foreign exchange during the same period in 2008), lower marketing, general and
administrative expense and lower impairment of container rental equipment. Our net income decreased $7.0 million, or 39.9%, to $10.5 million for the nine months ended September 30, 2009, from $17.4 million for the comparable period in 2008. The
decrease in net income resulted primarily from lower revenue and higher operating expenses, partly offset by lower interest expense and income tax expense compared to the nine months ended September 30, 2008.

Revenue. The composition of our revenue is shown on our unaudited financial statements included in this filing. The
following discussion explains the significant changes in the composition of our total revenue for the nine months ended September 30, 2009 as compared to the nine months ended September 30, 2008:

Container Rental Revenue. Container rental revenue decreased $639,000, or 1.5%, to $41.0 million for the nine months ended
September 30, 2009 from $41.6 million for the nine months ended September 30, 2008. The decrease in container rental revenue was principally due to the lower TEUs and utilization rate of our owned containers and lower average per diem rate
for short term leases. This was partly offset by higher average per diem rate for long-term leases.

Management Fee
Revenue. Management fee revenue for the nine months ended September 30, 2009 was $6.4 million, a decline of $2.5 million, or 28.2%, from $8.9 million for the same period in 2008. The lower utilization and increased expenses from
storage costs resulted in lower profitability in most of our container investors portfolios. The lower profitability of most of our investor portfolios resulted in lower management fee income.

During the quarter ended September 30, 2009, the Company did not meet certain performance criteria in several of its container
management contracts. The Company has experienced nonperformance due to the reduced income resulting from the decline in world trade and global recession and its impact on equipment utilization. Total revenue for the nine months ended
September 30, 2009 would have been approximately 3.4% lower if the contracts where the Company is not meeting the performance levels set forth therein had been terminated at the beginning of 2009.

Gain on Sale of Container Portfolios. Gain on sale of container portfolios of $753,000 for the nine months ended
September 30, 2009 was $7.6 million, or 91.0 %, less than the $8.4 million gain recognized for the nine months ended September 30, 2008. The decrease was due primarily to the decline in the number of TEUs of containers sold at a lower
average margin per TEU during the nine months ended September 30, 2009 as compared to the same nine-month period in 2008.

Finance Lease Income. Finance lease income increased $312,000, or 20.9%, to $1.8 million for the nine months ended September 30, 2009 from $1.5 million for the nine months ended September 30, 2008. This increase was
primarily due to a higher average principal balance of our existing direct finance leases during the nine months ended September 30, 2009 compared to the same period last year.

Expenses. Details of our operating expenses for the nine-month periods ended September 30, 2009 and 2008 are shown
on our unaudited statements of income included in this filing. The following discussion explains the significant changes in expenses for the nine months ended September 30, 2009 as compared to the nine months ended September 30, 2008:

Depreciation of Container Rental Equipment. Depreciation of container rental equipment increased by $1.6 million,
or 14.5%, to $12.9 million for the nine months ended September 30, 2009, from $11.2 million for the nine months ended September 30, 2008. This increase was primarily due to our acquisition of Consent and to the greater percentage of newer
containers in our owned fleet.



19



---

##### Table of Contents

Amortization of Intangible Assets. Amortization expense relating to intangible assets
for the nine months ended September 30, 2009 increased $84,000, or 7.5%, to $1.2 million from $1.1 million during the same period last year. The increase resulted primarily from the added amortization expense attributable to intangible assets
recorded in connection with the acquisition of Consent on April 30, 2008.

Impairment of Container Rental
Equipment. Impairment of container rental equipment decreased $161,000, or 66.8%, to $80,000 for the nine months ended September 30, 2009 from $241,000 during same period in 2008. The decrease was due primarily to the lower number of
containers that were deemed impaired during the nine months ended September 30, 2009 as compared to the same nine-month period ended in 2008. The secondary sales price for most container categories has remained above the carrying value of our
containers held for sale.

Gain on Disposition of Used Container Equipment. Gain on disposition of used container
equipment decreased by $852,000, or 26.3%, to $2.4 million for the nine months ended September 30, 2009, from $3.2 million for the nine months ended September 30, 2008. The decrease primarily resulted from the lower margin on the sale of
used containers which more than offset the impact of higher volume of used containers sold during the nine months ended September 30, 2009 as compared to the same period in 2008.

Storage, Handling and Other Expenses. Storage, handling and other expenses increased by $3.2 million, or 97.2%, to $6.4 million
for the nine months ended September 30, 2009, from $3.2 million for the nine months ended September 30, 2008. The decrease in utilization rate of our owned containers has resulted in higher storage and handling costs due to the increased
volume of units in storage during the nine months ended September 30, 2009 as compared to the same period in 2008.

Gain on foreign exchange.We recorded a gain of $153,000 on foreign exchange transactions for the nine months ended September 30, 2009 compared to a loss of $449,000 during the nine months ended September 30, 2008. Gains on
foreign currency occurred when Consent and our U.K. subsidiary settled contracts denominated in U.S. dollars and remeasured liabilities denominated in U.S. dollars. The average exchange rates of the Euros and British Pound Sterling to U.S.
dollar increased over the course of the nine months ended September 30, 2009 compared to the same period in 2008.

Net
Interest Expense. Net interest expense of $3.3 million for the nine months ended September 30, 2009 decreased $3.0 million, or 47.3%, from $6.3 million incurred during the nine months ended September 30, 2008. The decrease in net
interest expense was due primarily to the lower interest expense resulting from lower interest rates and a lower average balance of our debts. This was partly offset by a $200,000 decrease in interest income.

Income Tax Expense. Income tax expense for the nine months ended September 30, 2009 was $3.5 million, a $5.4 million, or a
60.8%, decrease from $8.9 million for the nine months ended September 30, 2008. The decrease was due primarily to a 47.0% decrease in pretax income and lower effective tax rate. Our effective tax rate for the nine months ended
September 30, 2009 was 24.9% compared to 33.7% for the same period in 2008. The lower effective tax rate for the nine months ended September 30, 2009 as compared to the nine months ended September 30, 2008 is due primarily to higher
proportion of pretax income coming from foreign operations where statutory rates are lower than the U.S. income tax rates. During the nine months ended September 30, 2009, the Company recorded a $138,000 adjustment to income tax expense to
correct a purchase accounting entry relating to the acquisition of Consent in April 2008, and a $285,000 one-time tax benefit relating to the finalization of our 2008 income tax returns. These adjustments reduced the Companys income tax
expense by $423,000 during the nine months ended September 30, 2009. Without these adjustments our effective tax rate for this period would have been 28.0%.



20



---

##### Table of Contents

Segment Information. The following table summarizes our results of
operations for each of our business segments for the nine-month periods ended September 30, 2009 and 2008:



|                                                   |  |                                |        |                     |      |   |        |  |   |         |   |  |        |   
|-------------------------------------------------- |  | ------------------------------ | ------ | ------------------- | ---- | - | ------ |  | - | ------- | - |  | ------ | --
|                                                   |  | Nine Months EndedSeptember 30, |        | Increase (Decrease) |     
|                                                   |  | 2009                           |        |                     | 2008 |   | Amount |  |   | Percent |  
|                                                   |  | (in thousands)(unaudited)      |        |                     |      |   |        | 
|Container Leasing                                  |  |                                |        |                     |      |   |        |  |   |         |   |  |        |   
|Total revenue                                      |  | $                              | 42,784 |                     |      | $ | 43,111 |  | $ | (327    | ) |  | (0.8   | )%
|Operating expenses                                 |  |                                | 23,101 |                     |      |   | 18,133 |  |   | 4,968   |   |  | 27.4   |   
|Interest expense                                   |  |                                | 3,344  |                     |      |   | 6,538  |  |   | (3,194  | ) |  | (48.9  | ) 
|                                                   |  |                                |        |                     |      |   |        |  |   |         |   |  |        |   
|Income before taxes attributable to segment        |  | $                              | 16,339 |                     |      | $ | 18,440 |  | $ | (2,101  | ) |  | (11.4  | ) 
|                                                   |  |                                |        |                     |      |   |        |  |   |         |   |  |        |   
|Container Management                               |  |                                |        |                     |      |   |        |  |   |         |   |  |        |   
|Total revenue                                      |  | $                              | 7,162  |                     |      | $ | 17,306 |  | $ | (10,144 | ) |  | (58.6  | )%
|Operating expenses                                 |  |                                | 9,546  |                     |      |   | 9,630  |  |   | (84     | ) |  | (0.9   | ) 
|                                                   |  |                                |        |                     |      |   |        |  |   |         |   |  |        |   
|Income (loss) before taxes attributable to segment |  | $                              | (2,384 | )                   |      | $ | 7,676  |  | $ | (10,060 | ) |  | (131.1 | ) 
|                                                   |  |                                |        |                     |      |   |        |  |   |         |   |  |        |   

Container Leasing. Total revenue from our container leasing segment for
the nine months ended September 30, 2009 was lower by $327,000 than the $43.1 million during the nine months ended September 30, 2008. The decrease was primarily due to a slightly lower container rental revenue, partly offset by an
increase in finance lease income.

Total operating expenses for the container leasing segment increased $5.0 million, or
27.4%, to $23.1 million for the nine months ended September 30, 2009 from $18.1 million for the nine months ended September 30, 2008. The increase was primarily due to higher storage, handling and repairs expenses resulting from the
decline in the average utilization of our owned containers, increase in depreciation expense attributable to newer containers and to the acquisition of Consent, and lower gain on disposition of used container equipment.

Interest expense for the nine months ended September 30, 2009 decreased $3.2 million, or 48.9%, to $3.3 million compared to $6.5
million for the same period last year. The decrease in interest expense was due primarily to lower interest rates and a lower average debt balance.

Container Management. Total revenue from our container management segment for the nine months ended September 30, 2009 was $7.2 million, a decrease of $10.1 million, or 58.6%, from $17.3
million for the nine months ended September 30, 2008. This decrease in revenue was primarily attributable to a $7.6 million, or 91.0%, decrease in gain on sale of container portfolios, and the $2.5 million, or 28.2%, decline in management fee
revenue compared to the nine months ended September 30, 2008. The decrease in gain on sale of container portfolios was due to the fewer number of TEUs of containers sold during the first nine months of 2009 as compared to the same period in
2008. The lower utilization and increased expenses from storage costs resulted in lower profitability within some of our container investors portfolios which led to lower management fee income.

Total operating expenses of $9.5 million for the container management segment for the nine months ended September 30, 2009 was
essentially unchanged from the same period in 2008. Operating expenses allocated to this segment consists of marketing, general and administrative expense and amortization of intangible assets. These expenses are mostly allocated based on the
average percentage of managed TEUs to total TEUs after direct allocation of bad debt expense and expenses relating to Consent to the container leasing segment.

The container management segment incurred a loss of $2.4 million during the nine months ended September 30, 2009 as compared to income before taxes of $7.7 million during the same nine months period
in 2008. The loss during 2009 was primarily attributable to the fewer number of containers sold to investors resulting in a $7.6 million decline in the gain on sale of container portfolios. Additionally, the lower average utilization of our managed
containers has reduced the profitability of most of our investor portfolios resulting in a decrease of $2.5 million in management fee revenue during the nine months ended September 30, 2009 as compared to the nine months ended
September 30, 2008.



21



---

##### Table of Contents

Liquidity and Capital Resources

Our principal sources of liquidity have been cash flows from operations, sales of container portfolios, borrowings under our senior secured
credit facility, loan from a foreign bank and sale of our stock. We believe that cash flow from operations, future sales of container portfolios and borrowing availability under our senior secured credit facility are sufficient to meet our liquidity
needs for at least the next 12 months.

We have typically funded a significant portion of the purchase price for new
containers through borrowings under our senior secured credit facility. However, from time to time we have funded new container acquisitions through the use of working capital.

As of September 30, 2009, the maximum credit available under our existing senior secured credit agreement was $290.0 million. Our
senior secured credit facility is secured by substantially all of our assets, including our containers and the underlying leases thereon and our interest in any money received under such contracts. The facility may be increased under certain
conditions described in the agreement. In addition, there is a commitment fee on the unused amount of the total commitment, payable quarterly in arrears. The amended agreement provides that swing line loans (short-term borrowings of up to $10.0
million in the aggregate that are payable within 10 business days or at maturity date, whichever comes earlier) and standby letters of credit (up to $15.0 million in the aggregate) will be available to us. These credit commitments are part of, and
not in addition to, the total commitment of $290.0 million. The interest rates vary depending upon whether the loans are characterized as Base Rate loans or Eurodollar Rate loans as defined in the senior secured credit facility. As of
September 30, 2009 the interest rate on our senior secured credit facility was 1.2%. Our senior secured credit facility will expire on September 25, 2012.

As of September 30, 2009, we had $124.2 million (net of $328,000 in letters of credit) in availability under our senior secured credit facility, subject to our ability to meet the collateral
requirements under the agreement governing our senior secured credit facility. The entire amount of the facility drawn at any time plus accrued interest and fees is callable on demand in the event of certain specified events of default.

We intend to use our senior secured credit facility primarily to fund the purchase of containers in the future. We have typically used
the proceeds from sales of container portfolios to container investors to repay our senior secured credit facility. As we expand our owned fleet, our senior secured credit facility balance will be higher, which will result in higher interest
expense. In addition to customary events of default, our senior secured credit facility contains financial covenants that require us to maintain certain ratios in our financial statements. As of September 30, 2009, we were in compliance with
the financial covenants in our senior secured credit facility.

The capital leases of Consent are denominated in U.S. dollars
and Euros, are financed by various European banks and financial institutions and secured by their underlying assets. As of September 30, 2009, our capital lease obligations totaled $21.6 million.

On August 20, 2009, we signed a $10.0 million, five-year loan agreement with Development Bank of Japan (DBJ). The loan is payable in 19
quarterly installments of $200,000 starting October 31, 2009 and a final payment of $6.2 million on July 31, 2014. The loan bears a variable interest rate based on BBA LIBOR rate plus 2.4 % and is secured by certain of our container
rental equipment. The loan had a balance of $10.0 million as of September 30, 2009. DBJ owned approximately 9.4% of the Companys outstanding common stock as of the date of closing of the loan agreement.

Cash Flow

The following
table sets forth certain cash flow information for the nine-month periods ended September 30, 2009 and 2008:



|                                          |  |                                |        |   |      |   |         |  
|----------------------------------------- |  | ------------------------------ | ------ | - | ---- | - | ------- | -
|                                          |  | Nine months EndedSeptember 30, |       
|                                          |  | 2009                           |        |   | 2008 |  
|                                          |  | (in thousands)                 |       
|                                          |  | (unaudited)                    |       
|Net income                                |  | $                              | 10,482 |   |      | $ | 17,442  |  
|Adjustments to income                     |  |                                | 6,678  |   |      |   | (91     | )
|                                          |  |                                |        |   |      |   |         |  
|Net cash provided by operating activities |  |                                | 17,160 |   |      |   | 17,351  |  
|Net cash used in investing activities     |  |                                | (3,221 | ) |      |   | (97,351 | )



22



---

##### Table of Contents

|                                                    |  |                                |         |   |      |   |        |  
|--------------------------------------------------- |  | ------------------------------ | ------- | - | ---- | - | ------ | -
|                                                    |  | Nine months EndedSeptember 30, |        
|                                                    |  | 2009                           |         |   | 2008 |  
|                                                    |  | (in thousands)(unaudited)      |        
|Net cash (used in) provided by financing activities |  |                                | (34,492 | ) |      |   | 80,850 |  
|Effect on cash of foreign currency translation      |  |                                | 443     |   |      |   | (67    | )
|                                                    |  |                                |         |   |      |   |        |  
|Net (decrease) increase in cash                     |  |                                | (20,110 | ) |      |   | 783    |  
|Cash at beginning of period                         |  |                                | 28,535  |   |      |   | 8,433  |  
|                                                    |  |                                |         |   |      |   |        |  
|Cash at end of period                               |  | $                              | 8,425   |   |      | $ | 9,216  |  
|                                                    |  |                                |         |   |      |   |        |  

Cash Flows From Operating Activities

Net cash provided by operating activities for the nine months ended September 30, 2009 and 2008 were $17.2 million and $17.4 million,
respectively. The $191,000 decrease in cash provided by operating activities was due primarily to a $7.0 million reduction in net income, and higher reductions of $9.0 million in due to container investors and $3.7 million in prepaid expenses and
other assets. This decrease was partly offset by a $8.0 million higher decrease in accounts receivable, a decrease of $8.5 million in gains from the sale of container portfolios and disposition of used container equipment, and $2.6 million higher
increase in accounts payable and accrued expenses.

Our net income decreased $7.0 million for the nine months ended
September 30, 2009 due primarily to a $10.5 million decline in our total revenue. The increase in the balance of due to container investors (resulting in an increase in cash used) was due to the earlier than last year payments to one of our
container investors. However, we collected more of our receivables during the first nine months of 2009 compared to the same period of in 2008 which partly offset the impact of lower net income and higher payments to investors on our cash flow.

Cash Flows From Investing Activities

Net cash used in investing activities for the nine months ended September 30, 2009 was $3.2 million compared to $97.4 million for the nine months ended September 30, 2008. The decrease of $94.1
million in cash used in investing activities was due primarily to a $136.7 million reduction in the purchase of container equipment. We have purchased fewer equipment during the nine months ended September 30, 2009 because of the lower demand
for container equipment that has resulted from the economic recession. In addition, we spent $14.6 million in 2008 to purchase Consent. No similar investment was made in 2009. The decrease in cash from investing activities was partly offset by the
$58.7 million reduction in total proceeds from the sale of container portfolios.

Cash Flows From Financing Activities

Net cash used in financing activities for the nine months ended September 30, 2009 was $34.5 million as compared
to $80.9 million provided by financing activities during the same period in 2008. The $115.3 million increase in cash usage from financing activities compared to last year was primarily due to a $98.6 million decrease in bank borrowings and
$7.7 million higher principal payments on bank debt and capital leases. During the nine months ended September 30, 2009, we used available cash to repay borrowings as a result of lower equipment investment requirement.



23



---

##### Table of Contents

Contractual Obligations and Commercial Commitments

The following table sets forth our contractual obligations and commercial commitments by due date as of September 30, 2009 (in thousands):



|                                       |  |                        |         |                     |   |           |  |           |       |           |   |           |  |         |       |  |   |       |  |   |      
|-------------------------------------- |  | ---------------------- | ------- | ------------------- | - | --------- |  | --------- | ----- | --------- | - | --------- |  | ------- | ----- |  | - | ----- |  | - | -----
|                                       |  | Payments Due by Period
|                                       |  | Total                  |         | = < less than1 year |   | >1-2years |  | >2-3years |       | >3-4years |   | >4-5years |  | >5years
|Total debt obligations:                |  |                        |         |                     |   |           |  |           |       |           |   |           |  |         |       |  |   |       |  |   |      
|Senior secured credit facility         |  | $                      | 165,500 |                     | $ |          |  | $         |      |           | $ | 165,500   |  | $       |      |  | $ |      |  | $ |     
|DBJ Term Loan-Principal                |  |                        | 10,000  |                     |   | 800       |  |           | 800   |           |   | 800       |  |         | 800   |  |   | 6,800 |  |   |     
|Total Interest on Debt & Capital Lease |  |                        | 8,977   |                     |   | 2,853     |  |           | 2,729 |           |   | 2,583     |  |         | 394   |  |   | 283   |  |   | 135  
|Purchase obligations payable           |  |                        | 734     |                     |   | 734       |  |           |      |           |   |          |  |         |      |  |   |      |  |   |     
|Rent, office facilities and equipment  |  |                        | 1,434   |                     |   | 995       |  |           | 226   |           |   | 131       |  |         | 82    |  |   |      |  |   |     
|Capital lease obligations              |  |                        | 21,599  |                     |   | 4,101     |  |           | 5,071 |           |   | 3,482     |  |         | 3,465 |  |   | 1,698 |  |   | 3,782
|                                       |  |                        |         |                     |   |           |  |           |       |           |   |           |  |         |       |  |   |       |  |   |      
|Total contractual obligations          |  | $                      | 208,244 |                     | $ | 9,483     |  | $         | 8,826 |           | $ | 172,496   |  | $       | 4,741 |  | $ | 8,781 |  | $ | 3,917



|(1) | Our estimate of interest expense commitment includes $6.2 million relating to our senior secured credit facility, $1.1 million relating to our term
loan with DBJ and $1.7 million relating to our capital lease obligations. The calculation of interest related to our senior secured credit facility assumes that the interest rate of 1.2% as of September 30, 2009 on our senior secured credit
facility will remain at the same interest level over the next five years. We expect that the interest rate will vary over time based upon fluctuations in the underlying indexes upon which this interest rate is based. The interest relating to our
term loan and capital lease obligations was based on an assumed weighted average interest rate of 2.7% and 2.8% , respectively, over the above periods.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Off-Balance Sheet Arrangements

As of September 30, 2009, we had no
off-balance sheet arrangements or obligations other than noted below. An off-balance sheet arrangement includes any contractual obligation, agreement or transaction arrangement involving an unconsolidated entity under which we would have:
(1) retained a contingent interest in transferred assets; (2) an obligation under derivative instruments classified as equity; (3) any obligation arising out of a material variable interest in an unconsolidated entity that provides
financing, liquidity, market risk or credit risk support to us, or that engages in leasing, hedging or research and development services with us; or (4) made guarantees.

We sold fleets of dry van containers to Japanese entities that are owned 99% by Japan Investment Adviser Co., Ltd. (JIA) and 1% by CAIJ.
CAIJ is an 80%- owned subsidiary of CAI with the remaining 20% owned by JIA. JIA is owned and controlled by a Managing Director of CAIJ. Prior to the purchase of containers from the Company, the purchasing entities had received contributions from
unrelated Japanese investors, under separate Japanese investment agreements allowed under Japanese commercial laws. The investments were used to purchase container equipment from the Company. Under the terms of the agreement, the CAI related
Japanese entities will manage each of the investments but may outsource the whole or part of each operation to a third party. The profit/loss from each investment will substantially belong to each respective investor.

Pursuant to its services agreements with investors, the purchasing Japanese entities have outsourced the general management of the
investments operations to CAIJ. The Japanese entities have also entered into equipment management service agreements whereby the Company will manage the leasing of equipment that it sold to the investors. The profit/loss from each investment
will belong to its respective investor. (See Note 9 to our unaudited consolidated financial statements).

Critical Accounting Policies and
Estimates

There have been no material changes to our critical accounting policies and estimates from the disclosures made
in Managements Discussion and Analysis of Financial Conditions and Results of Operations included in our Annual Report Form 10-K at December 31, 2008 filed with the SEC on March 16, 2009, and in our previous Form 10-Q filings with
the SEC for 2009.



24



---

##### Table of Contents

Recent Accounting Pronouncements

The most recent accounting pronouncements that are relevant to our business are described in Note 2(b) to unaudited consolidated financial
statements included in this filing.



|ITEM 3: | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

Market risk represents the risk of changes in value of a financial instrument, derivative or non-derivative, caused by fluctuations in foreign exchange rates and interest rates. Changes in these factors
could cause fluctuations in our results of operations and cash flows. We are exposed to the market risks described below.

Foreign Exchange Rate Risk. Although we have significant foreign-based operations, the U.S. dollar is our primary operating currency. Thus, most of our revenue and expenses are denominated in U.S. dollars. We had
equipment sales in British Pound Sterling, Euros and Japanese Yen and incurred overhead costs in foreign currencies, primarily in British Pound Sterling and Euros. Consent has significant amounts of revenue as well as expenses denominated
in Euro, Swedish Kroner and Norwegian Kroner. During the nine months ended September 30, 2009 the U.S. dollar has decreased in value in relation to other major foreign currencies (such as the Euro and British Pound Sterling). The decrease in
the U.S. dollar has increased our revenues and expenses denominated in foreign currencies. The decrease in the value of the U.S. dollar relative to foreign currencies will also result in U.S. dollar denominated liabilities held at some of our
foreign subsidiaries to decrease in value relative to the foreign subsidiaries local currencies. If the value of the U.S. dollar continues to decrease in relation to foreign currencies, such decrease may have a significant impact on our future
operating results.

Interest Rate Risk.The nature of our business exposes us to market risk arising from
changes in interest rates to which our variable-rate debt is linked. In conjunction with its acquisition of Consent, the Company assumed an interest rate swap agreement with a European bank. The interest rate swap contract with the bank is based on
a notional amount in Euros equivalent to approximately $4.4 million as of September 30, 2009, with a fixed rate of 4.07% against the three-month Euribor rate. The contract expires on July 1, 2010. As of September 30, 2009, the
liability under the rate swap agreement had a fair value of approximately $105,000.

As of September 30, 2009 the
principal amounts of debts outstanding under the variable-rate arrangement of our senior secured credit facility and our term loan with DBJ was $165.5 million and $10.0 million, respectively. In addition, the capital lease obligations we assumed in
conjunction with the acquisition of Consent had a balance of $21.6 million as of September 30, 2009 and have variable interest rates. A 1.0% increase or decrease in underlying interest rates for these obligations will increase or decrease
interest expense by approximately $2.0 million annually assuming debt remains constant at the September 30, 2009 levels.

Credit Risk

We maintain detailed credit records about the container lessees for our total fleet. Our credit policy sets different
maximum exposure limits for our container lessees. Credit criteria may include, but are not limited to, container lessee trade route, country, social and political climate, assessments of net worth, asset ownership, bank and trade credit references,
credit bureau reports, including those from Dynamar, operational history and financial strength. We monitor container lessees performance and lease exposures on an ongoing basis, and our credit management processes are aided by the long
payment experience we have with most of the container lessees for our total fleet and our broad network of long- standing relationships in the shipping industry that provide current information about the container lessees for our total fleet. In
managing this risk we also make an allowance for doubtful accounts. The allowance for doubtful accounts is developed based on two key components: (1) specific reserves for receivables where management believes full collection is doubtful; and
(2) a general reserve for estimated losses inherent in the receivables. The general reserve is estimated by applying certain percentage ranging from 1.0% on accounts that are one to thirty days overdue, to 100% on accounts that are one year
overdue. An allowance of $1.2 million has been established against non-performing receivables. No receivable was written off for the nine months ended September 30, 2009.

The credit risk on accounts receivable related to the containers we manage is the responsibility of the container investors. We hold back a
percentage of lease payments relating to managed containers to be applied against future lessee defaults. Under our management agreements, if we are unable to ultimately collect any amount due from a managed container lessee, the container investors
are obligated to reimburse us for any amounts we have previously paid to them in advance of receiving the amount from the container lessee. We typically pay container investors the amounts due to them under the leases we manage within 60 days after
invoicing lessees. Accordingly, we have credit risk exposure on amounts that we have paid to container investors in advance of receiving the funds from the lessees. Although our container investors are obligated under the terms of our management
agreements to reimburse us for amounts advanced that are subsequently not collected from the managed container lessees, we bear the credit risk if the container investor cannot reimburse us, and if one or more of our managed container lessees will
become insolvent or otherwise be unable to pay us the amounts due under the lease. We receive all funds from our managed container lessees directly and if we determine that a payment due from a container lessee is not collectible, we have the right
to deduct that amount from future payments



25



---

##### Table of Contents

to the relevant container investors to the extent that amount exceeds amounts we have previously held back. We monitor our managed fleet credit risk exposure to managed container lessees and
cease making payments to container investors with respect to containers leased to a lessee that we have determined is unlikely to make payment under the lease.



|ITEM 4. | CONTROLS AND PROCEDURES.
|------- | ------------------------

Based upon the required evaluation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities and Exchange Act of 1934, as amended (the Exchange Act)), our President and
Chief Executive Officer and our Senior Vice President and Chief Financial Officer concluded that as of September 30, 2009 our disclosure controls and procedures were adequate and effective with respect to controls and procedures designed to
ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange
Commissions rules and forms and are accumulated and communicated to the Companys management, including the Companys principal executive and principal financial officers, or persons performing similar functions, as appropriate to
allow timely decisions regarding required disclosure.

There has been no change in our internal control over financial
reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the nine months ended September 30, 2009, 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.
|------- | ------------------

From
time to time we may be a party to litigation matters or disputes arising in the ordinary course of business, including in connection with enforcing our rights under our leases. Currently, we are not a party to any legal proceedings which are
material to our business, financial condition or results of operations.



|ITEM 1A. | RISK FACTORS.
|-------- | -------------

Before
making an investment decision, investors should carefully consider the risks described in the risk factors in Part 1: Item 1A of our Annual Report Form 10-K for the year ended December 31, 2008 filed with the SEC on March 16,
2009. The risks described in the aforementioned filing are not the only ones facing our company. Additional risks not currently known to us or that we currently believe are immaterial may also impair our business operations. Any of these risks could
adversely affect our business, cash flows, financial condition and results of operations. The trading price of our common stock could further decline due to any of these risks, and investors may lose all or part of their investment. In assessing
these risks, investors should also refer to the other information contained or incorporated by reference in this 10-Q filing. There have been no material changes in our risk factors from those discussed in our Annual Report on Form 10-K.



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------

The following table sets forth information regarding purchases of our equity securities during the quarter ended September 30, 2009, all of which were shares subject to restricted stock awards that
we purchased to cover applicable tax withholding obligations when these awards vested:



|                                        |  |                                              |  |                                          |      |                                                                                            |   |                                                                                                                       |  
|--------------------------------------- |  | -------------------------------------------- |  | ---------------------------------------- | ---- | ------------------------------------------------------------------------------------------ | - | --------------------------------------------------------------------------------------------------------------------- | -
|Period                                  |  | (a)Total number ofshares (or
units)purchased |  | (b)Average price paid pershare (or unit) |      | (c)Total number ofshares (or
units)purchased as part ofpublicly announcedplans or programs |   | (d)Maximum number (orapproximate dollarvalue) of shares (orunits) that may yet
bepurchased under theplans or programs
|Month 1                                 |  |                                              |  |                                          |      |                                                                                            |   |                                                                                                                       |  
|July 1, 2009 to July 31, 2009           |  | 241                                          |  | $                                        | 6.82 |                                                                                            |  |                                                                                                                       | 
|Month 2                                 |  |                                              |  |                                          |      |                                                                                            |   |                                                                                                                       |  
|August 1, 2009 to August 31, 2009       |  |                                             |  |                                          |     |                                                                                            |  |                                                                                                                       | 
|Month 3                                 |  |                                              |  |                                          |      |                                                                                            |   |                                                                                                                       |  
|September 1, 2009 to September 30, 2009 |  |                                             |  |                                          |     |                                                                                            |  |                                                                                                                       | 
|                                        |  |                                              |  |                                          |      |                                                                                            |   |                                                                                                                       |  
|Total                                   |  | 241                                          |  | $                                        | 6.82 |                                                                                            |  |                                                                                                                       | 



26



---

##### Table of Contents

|ITEM 3. | DEFAULTS UPON SENIOR SECURITIES
|------- | -------------------------------

None.



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF STOCKHOLDERS
|------- | -----------------------------------------------

a. None



|ITEM 5. | OTHER INFORMATION
|------- | -----------------

None.



|ITEM 6. | EXHIBITS.
|------- | ---------



|     |  |                                                                                                                                                                                                   
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1  |  | Amended and Restated Certificate of Incorporation of CAI International, Inc. (incorporated by reference to Exhibit 3.1 of our Registration Statement on Form S-1, as
amended, File No. 333-140496)
|     | 
|3.2  |  | Amended and Restated Bylaws of CAI International, Inc. (incorporated by reference to Exhibit 3.1 of our Current Report on Form 8-K, dated March 10, 2009)                                         
|     | 
|31.1 |  | Certification of Chief Executive Officer pursuant to Exchange Act Rule 13a-14(a)/15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                  
|     | 
|31.2 |  | Certification of Chief Financial Officer pursuant to Exchange Act Rule 13a-14(a)/15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                  
|     | 
|32.1 |  | Certification of Chief Executive Officer furnished pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                      
|     | 
|32.2 |  | Certification of Chief Financial Officer furnished pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                      



27



---

##### Table of Contents

CAI INTERNATIONAL, INC.

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.



|                 |  |  |  |                                                  
|---------------- |  |  |  | -------------------------------------------------
|                 |  |  |  | CAI International, Inc. (Registrant)             
|                 |  | 
|November 6, 2009 |  |  |  | /s/    MASAAKI (JOHN)
NISHIBORI                  
|                 |  |  |  | Masaaki (John) Nishibori                         
|                 |  |  |  | President and Chief Executive Officer            
|                 |  |  |  | (Principal Executive Officer)                    
|                 |  | 
|November 6, 2009 |  |  |  | /s/    VICTOR M.
GARCIA                          
|                 |  |  |  | Victor M. Garcia                                 
|                 |  |  |  | Senior Vice President and Chief Financial Officer
|                 |  |  |  | (Principal Financial and Accounting Officer)     



28



---

##### Table of Contents

EXHIBIT INDEX



|     |  |                                                                                                                                                                                                   
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1  |  | Amended and Restated Certificate of Incorporation of CAI International, Inc. (incorporated by reference to Exhibit 3.1 of our Registration Statement on Form S-1, as
amended, File No. 333-140496)
|     | 
|3.2  |  | Amended and Restated Bylaws of CAI International, Inc. (incorporated by reference to Exhibit 3.1 of our Current Report on Form 8-K, dated March 10, 2009)                                         
|     | 
|31.1 |  | Certification of Chief Executive Officer pursuant to Exchange Act Rule 13a-14(a)/15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                  
|     | 
|31.2 |  | Certification of Chief Financial Officer pursuant to Exchange Act Rule 13a-14(a)/15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                  
|     | 
|32.1 |  | Certification of Chief Executive Officer furnished pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                      
|     | 
|32.2 |  | Certification of Chief Financial Officer furnished pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.