JOHNSTOWN AMERICA INDUSTRIES INC
10-Q, 1997-11-14
RAILROAD EQUIPMENT
Previous: AMERICAN REAL ESTATE INVESTMENT CORP, 10QSB, 1997-11-14
Next: CHATWINS GROUP INC, 10-Q, 1997-11-14



- -------------------------------------------------------------------------------


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                              ---------------------

                                    FORM 10-Q
                              ---------------------


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

                For the quarterly period ended September 30, 1997
                           Commission File No. 0-21830

                              ---------------------

                       Johnstown America Industries, Inc.
             (Exact name of registrant as specified in its charter)
             Incorporated pursuant to the Laws of State of Delaware
                              ---------------------

        Internal Revenue Service - Employer Identification No. 25-1672791


                             980 N. Michigan Avenue
                                   Suite 1000
                                Chicago, IL 60611
                    (Address of principal executive offices)

                                 (312) 280-8844
               Registrant's telephone number, including area code
                              ---------------------

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

          Yes [X]                                             No [  ]

The total number of shares of the  registrant's  Common  Stock,  $.01 par value,
outstanding on November 4, 1997 was 9,762,262.

- --------------------------------------------------------------------------------




<PAGE>



               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

                                TABLE OF CONTENTS



                                                                         Page
                                                                         ----


PART I   FINANCIAL INFORMATION.........................................    2

Item 1   Condensed Consolidated Balance Sheets as
         of September 30, 1997, and December 31, 1996..................   3-4

         Condensed Consolidated Statements of Income for
         the Three and Nine Months Ended September 30, 1997 and 1996...    5

         Condensed Consolidated Statements of Cash Flows
         for the Nine Months Ended September 30, 1997 and 1996.........   6-7

         Notes to Condensed Consolidated Financial Statements..........  8-20


Item 2   Management's Discussion and Analysis of
         Financial Condition and Results of Operations.................  21-28


PART II  OTHER INFORMATION   ..........................................  29-32

                                        1

<PAGE>



                          PART I. FINANCIAL INFORMATION


Item 1. Financial Statements


In  the  opinion  of  the  registrant's  management,   the  unaudited  condensed
consolidated  financial  statements included in this filing on Form 10-Q reflect
all  adjustments  (which  consist  of normal  recurring  adjustments)  which are
considered  necessary for a fair  presentation of financial  information for the
periods presented.


                                        2

<PAGE>


               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                 AS OF SEPTEMBER 30, 1997 AND DECEMBER 31, 1996
                                  (Unaudited)

                                             September 30,        December 31,
(In thousands)                                   1997                1996
                                             ------------         ------------
      ASSETS

Current Assets:
 Cash and cash equivalents.............   $       15,701       $       24,535
 Accounts receivable, net..............           69,598               49,346
 Inventories...........................           54,528               49,589
 Prepaid expenses and other............           20,205               19,360
                                           -------------        -------------
   Total current assets................          160,032              142,830

 Property, plant and equipment, net....          117,244              123,859
 Leasing business assets, net..........           37,018               23,255
 Restricted cash.......................               --                  578
 Deferred financing costs, net.........           12,067               13,450
 Intangible assets, net................          245,272              251,311
                                           -------------        -------------
   Total assets........................   $      571,633       $      555,283
                                           -------------        -------------


     See accompanying notes to condensed consolidated financial statements.

                                        3

<PAGE>
<TABLE>


               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

                CONDENSED CONSOLIDATED BALANCE SHEETS (continued)

                 AS OF SEPTEMBER 30, 1997 AND DECEMBER 31, 1996
                                  (Unaudited)
<S>                                                                    <C>                     <C>

                                                                           September 30,           December 31,
(In thousands)                                                                  1997                   1996
                                                                            -----------            ------------

  LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
 Accounts payable........................................................ $       53,695        $       43,325
 Accrued expenses and other payables.....................................         55,716                55,050
 Current maturities of long-term debt, capital lease and
  JAIX Leasing debt......................................................          3,921                17,236
                                                                           -------------         -------------
   Total current liabilities.............................................        113,332               115,611

Long-term debt and capital lease, less current maturities................         97,783               173,763
JAIX Leasing debt, less current maturities...............................         29,051                13,176
Senior subordinated notes................................................        182,823               100,000
Deferred income taxes....................................................         33,855                29,214
Other long-term liabilities..............................................         45,561                59,982

Shareholders' Equity:
 Preferred stock, par $.01, 20,000 shares
  authorized, none outstanding...........................................             --                    --
  Common stock, par $.01, 201,000 shares
  authorized, 9,762 and 9,754 issued and outstanding
  as of September 30, 1997 and December 31, 1996,
  respectively...........................................................             98                    98
 Paid-in capital.........................................................         55,054                55,049
 Retained earnings.......................................................         14,106                 8,420
 Employee receivables for stock purchases................................            (30)                  (30)
                                                                           -------------         -------------
   Total shareholders' equity    ........................................         69,228                63,537
                                                                               ---------             ---------
   Total liabilities and shareholders' equity............................ $      571,633        $      555,283
                                                                           -------------         -------------
</TABLE>




     See accompanying notes to condensed consolidated financial statements.

                                        4

<PAGE>


               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME

         FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996

                                   (Unaudited)
<TABLE>
<S>                                          <C>               <C>               <C>               <C>

(In thousands, except per share data)
                                                    Three Months Ended                   Nine Months Ended
                                                        September 30,                      September 30,
                                              -------------------------------      -----------------------------
                                                     1997             1996               1997             1996
                                                   --------         --------           -------           ------

Net manufacturing sales.....................  $     184,674    $     139,794      $     455,534     $    423,420
Leasing revenue.............................          2,122            1,051              5,224            3,054
                                               ------------     ------------       ------------      -----------
 Total revenue..............................        186,796          140,845            460,758          426,474

Cost of sales - manufacturing...............        160,922          119,977            391,954          360,157
Cost of leasing.............................          1,157              335              2,646            1,014
                                               ------------     ------------       ------------      -----------
 Gross profit...............................         24,717           20,533             66,158           65,303

Selling, general and administrative
 expenses...................................         11,140           10,774             33,203           34,583
Amortization expense........................          2,169            2,635              6,416            7,768
Reduction of environmental reserves                 (14,300)              --            (14,300)              --
Gain on sale of leased freight cars.........           (239)              --               (826)              --
                                               -------------    ------------       -------------     -----------
 Operating income...........................         25,947            7,124             41,665           22,952

Interest expense, net.......................          8,043            8,381             24,371           24,703
Interest expense - leasing  ................            664              632              1,716            1,895
                                               ------------     ------------       ------------      -----------

 Income (loss) before income
   taxes....................................         17,240           (1,889)            15,578           (3,646)

Provision (benefit)for income taxes.........          7,142             (326)             7,885             (131)
                                               ------------     -------------      ------------      ------------

Net income (loss) before
  extraordinary item........................         10,098           (1,563)             7,693           (3,515)
Extraordinary item, net of tax..............          2,009               --              2,009               --
                                               ------------     ------------       ------------      -----------

 Net income (loss)..........................  $       8,089    $      (1,563)     $       5,684     $     (3,515)
                                               ------------     ------------       ------------      -----------

Earnings (loss) per common and common 
equivalent shares outstanding:
 Income (loss) before extraordinary item      $        1.03    $       (0.16)     $        0.79     $      (0.36)

Extraordinary item, net of tax..............           0.20               --               0.21               --
                                               ------------     ------------       ------------       ----------

 Net income.................................  $        0.83    $       (0.16)     $        0.58     $      (0.36)
                                               ------------     ------------       ------------       ----------

Weighted average common and
 common equivalent shares ..................          9,800            9,741              9,795            9,757
                                               ------------     ------------       ------------      -----------

</TABLE>

     See accompanying notes to condensed consolidated financial statements.

                                        5

<PAGE>

<TABLE>

               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES


                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

              FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996

                                   (Unaudited)
<S>                                                                  <C>                <C>

(In thousands)                                                                  Nine Months Ended
                                                                                  September 30,
                                                                          ----------------------------
                                                                            1997                 1996
                                                                          --------             -------

OPERATING ACTIVITIES:
 Net income (loss)................................................    $      5,684       $     (3,515)

 Adjustments for items not affecting cash from operating activities:
  Depreciation....................................................          11,590             11,240
  Amortization - other............................................           7,317              8,502
  Amortization - deferred financing costs.........................           1,631              2,243
  Gain on sale of leased freight cars.............................            (826)                --
  Deferred tax expense ...........................................           4,641              1,166
  Reduction in environmental reserves.............................         (14,300)                --
  Postretirement benefits.........................................           1,379              1,420


 Changes in operating assets and liabilities:
 Accounts receivable, net.........................................         (20,252)             6,526
 Inventories......................................................          (4,939)              (791)
 Accounts payable.................................................          10,370             (2,368)
 Other assets and liabilities.....................................           2,286             (8,172)
                                                                       -----------        -----------

 Net cash provided by operating activities........................           4,581             16,251
                                                                       -----------        -----------

INVESTING ACTIVITIES:
  Capital expenditures............................................          (4,230)            (6,554)
  Leasing business asset additions................................         (25,622)            (5,077)
  Proceeds from sales of leased freight cars .....................           9,932                 --
  Other...........................................................             578                703
                                                                       -----------        -----------


 Net cash used for investing activities...........................         (19,342)           (10,928)
                                                                       -----------        -----------
</TABLE>



     See accompanying notes to condensed consolidated financial statements.

                                        6

<PAGE>

<TABLE>

               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)

              FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996

                                   (Unaudited)

<S>                                                                   <C>                    <C>


(In thousands)                                                                  Nine Months Ended
                                                                                   September 30,
                                                                                   -------------
                                                                             1997                   1996
                                                                             ----                   ----
FINANCING ACTIVITIES:
 Issuance of senior subordinated notes ..............................         82,823                    --
 Payments of term loans and capital lease............................        (89,296)              (12,609)
 Net borrowings under JAIX Leasing loans.............................         15,876                 5,083
 Payment of deferred financing costs.................................         (3,476)                 (857)
                                                                       -------------           -----------

 Net cash provided by (used for) financing activities................          5,927                (8,383)
                                                                       -------------           -----------

 Net decrease in cash and cash equivalents...........................         (8,834)               (3,060)

CASH AND CASH EQUIVALENTS,
  beginning of period................................................         24,535                11,639
                                                                       -------------           -----------

CASH AND CASH EQUIVALENTS,
  end of period...................................................... $       15,701        $        8,579
                                                                       -------------         -------------


                       SUPPLEMENTAL CASH FLOWS DISCLOSURE

(In thousands)

Cash paid for interest - other....................................... $       25,229        $       24,878
Cash paid for interest - JAIX Leasing................................          1,688                 1,895
Cash paid for income taxes...........................................            718                   889


</TABLE>

     See accompanying notes to condensed consolidated financial statements.

                                        7

<PAGE>


               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                  For the Nine Months Ended September 30, 1997
                                   (Unaudited)


1. BASIS OF PRESENTATION

The financial statements presented herein and these notes are unaudited. Certain
information  and  footnote   disclosures  normally  included  in  the  financial
statements prepared in accordance with generally accepted accounting  principles
have been  condensed  or omitted  pursuant to the rules and  regulations  of the
Securities and Exchange  Commission.  Although the registrant  believes that all
adjustments  (which include only normal recurring  adjustments)  necessary for a
fair presentation have been made, interim periods are not necessarily indicative
of the  results  of  operations  for a  full  year.  As  such,  these  financial
statements should be read in conjunction with the financial statements and notes
thereto  incorporated  by reference in the  registrant's  Form 10-K for the year
ended December 31, 1996 as amended.

The consolidated  financial statements include the accounts of Johnstown America
Industries,  Inc.  and  its  wholly  owned  subsidiaries  (the  "Company").  All
significant  intercompany  transactions and accounts have been eliminated in the
accompanying consolidated financial statements.


2.  INVENTORIES

Inventories of the Company consist of the following (in thousands):

                                           September 30,          December 31,
                                               1997                   1996
                                               ----                   ----
Raw materials and purchased
  components                             $         7,452       $       10,289
Work-in-progress and finished goods               47,076               39,300
                                          --------------        -------------
                                         $        54,528       $       49,589
                                          --------------        -------------




                                        8

<PAGE>


               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

                  For the Nine Months Ended September 30, 1997
                                   (Unaudited)


3.  DEBT

Long-term debt of the Company  (excluding JAIX Leasing Company ("JAIX Leasing"))
consisted of the following:



                                             September 30,         December 31,
                                                 1997                  1996
                                                 ----                  ----
                                                       (in thousands)

  Revolving loans                         $            --        $          --
  Tranche A term loans                                 --               86,670
  Tranche B term loans                             94,173               96,670
                                           --------------         ------------
    Total senior bank facilities                   94,173              183,340

  Industrial revenue bonds                          5,300                5,300
  Capital lease                                     1,825                1,953
                                           --------------         ------------
    Total debt                                    101,298              190,593
    Less: current maturities                       (3,515)             (16,830)
                                           --------------         ------------
    Long-term debt                        $        97,783        $     173,763
                                           --------------         ------------


Long term debt of JAIX Leasing consisted of the following:

  Term loan                               $        29,457        $      13,582
    Less: current maturities                         (406)                (406)
                                           --------------         ------------
    Long-term debt                        $        29,051        $      13,176
                                           --------------         ------------

                                        9

<PAGE>


               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

                  For the Nine Months Ended September 30, 1997
                                   (Unaudited)


Senior Bank Facilities

The Company entered into a credit facility  ("Senior Bank Facilities") on August
23, 1995, in conjunction  with the acquisition of Truck  Components Inc. ("TCI")
and  related  transactions.  The  Revolving  Loans  portion of the  Senior  Bank
Facilities  currently  provides for up to $75 million of outstanding  borrowings
and letters of credit (limited to $35 million), limited by the level of eligible
accounts  receivable  and  inventories.  As of September 30, 1997,  availability
under the Revolving Loans, after  consideration of outstanding letters of credit
of $17 million, was $48 million.

At the Company's election,  the interest rates per annum applicable to the loans
under the Senior Bank Facilities are a fluctuating rate of interest  measured by
reference to either (a) an adjusted London inter-bank offered rate ("LIBOR) plus
a borrowing  margin or (b) an alternate  base rate ("ABR") (equal to the highest
of The Chase  Manhattan  Bank's  published  prime rate, a certificate of deposit
rate  plus 1% and the  Federal  Funds  effective  rate  plus  1/2 of 1%)  plus a
borrowing  margin.  The borrowing  margins  applicable to Revolving  Loans range
between  0.50% and 1.50%  for ABR  loans and  between  1.50% and 2.50% for LIBOR
loans, fluctuating within each range in 0.25% increments if the Company achieves
or fails to achieve  certain  financial  results.  The interest  rate  borrowing
margins  applicable  to the  Tranche B Term Loans are 3.00% for LIBOR  loans and
2.00% for ABR loans and are not subject to  increase  or  decrease  based on the
financial  performance of the Company.  Amounts under the Senior Bank Facilities
not paid  when due bear  interest  at a  default  rate  equal to 2.0%  above the
otherwise applicable rate.

Quarterly  principal  payments  on  the  term  loans  under  the  Senior  Credit
Facilities  began in March 1996. The Tranche A Term Loans were repaid in full in
connection with the August 1997 issuance of Senior  Subordinated Notes discussed
in Note 4. This early  debt  extinguishment  resulted  in a $3.4  million  ($2.0
million after tax) non-cash  extraordinary charge related primarily to the write
off of related unamortized  deferred financing costs. The Revolving Loans mature
on March 31, 2002 and the Tranche B Term Loans  mature on March 31, 2003 and are
subject to certain  mandatory  prepayments.  Subsequent to the prepayment of the
Tranche A Term Loans the future term loan  payments  are as  follows:  1997 $0.8
million,  1998 $3.3 million,  1999 $3.3 million,  2000 $20.0 million, 2001 $23.3
million, 2002 $26.7 million, 2003 $16.7 million.

The Senior Bank Facilities contain various financial covenants including capital
expenditure  limitations,  leverage and interest coverage ratios and minimum net
worth, and also restrict the Company from paying dividends,  repurchasing common
stock and making other distributions in certain  circumstances.  On December 31,
1995, December 31, 1996 and August 4, 1997,

                                       10

<PAGE>


               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

                  For the Nine Months Ended September 30, 1997
                                   (Unaudited)

the Company amended the total debt ratio,  interest coverage ratio and net worth
financial  covenants  under the Credit  Agreement  to avoid  anticipated  future
noncompliance and to address changes in the Company's business, particularly the
effect on the Company's financial position and results of operation of losses at
one of its freight car subsidiaries,  Johnstown America Corpration ("JAC").  The
Company  is  currently  in  compliance  with  all  covenants  under  the  Credit
Agreement.

JAIX Leasing Debt

On June 14, 1996,  JAIX Leasing entered into a ten-year term loan facility which
bears interest at an average  interest rate of 8.78%.  At September 30, 1997 the
facility  had  debt  outstanding  of  $29.5  million.  The  facility,  which  is
non-recourse to Johnstown America Industries, Inc., is secured by the underlying
leases and assets and contains various covenants.


Industrial Revenue Bonds

The Company,  through its wholly owned  subsidiary,  Freight Car Services,  Inc.
("FCS"),  issued  the  Industrial  Revenue  Bonds for $5.3  million  which  bear
interest at a variable rate (3.65% as of September 30, 1997) and can be redeemed
by the Company at any time.  The bonds are secured by a letter of credit  issued
by Johnstown America Industries,  Inc. The bonds have no amortization and mature
on December 1, 2010.  The bonds are also subject to a weekly "put"  provision by
the  holders of the bonds.  In the event that any or all of the bonds are put to
the Company under this provision,  the Company would effectively  refinance such
bonds with additional borrowings under the Revolving Loans portion of the Senior
Bank Facilities.


Interest Rate Contracts

The Company has entered into various  interest rate contracts to fix the cost of
its variable rate Senior Bank  Facilities.  These  contracts limit the effect of
market  fluctuations  on the interest cost of floating  rate debt.  The notional
principal  amounts  outstanding  on the  interest  rate  contracts  covering the
current  period  is $100  million  and the  fixed  rates  of  interest  on these
contracts range from 5.98% to 6.29% plus the applicable  borrowing  margin.  The
contracts have various maturities through August 2000.




                                       11

<PAGE>


               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

                  For the Nine Months Ended September 30, 1997
                                   (Unaudited)


4.  SENIOR SUBORDINATED DEBT

In conjunction  with the  acquisition of TCI, the Company issued $100 million of
Senior  Subordinated  Notes  ("Notes") which are due August 15, 2005 and have an
interest  rate of 11.75% per annum and are  guaranteed  on a  unsecured,  senior
subordinated  joint and several basis by the Guarantor  Subsidiaries.  The Notes
have customary  restrictive  covenants  including  restrictions on incurrence of
additional  indebtedness,  and payment of dividends  and  redemption  of capital
stock.  The Notes are  subordinated  to all  indebtedness  under the Senior Bank
Facilities  and  cross-default  provisions  exist.  Except  in  certain  limited
circumstances,  the Notes are not subject to optional  redemption by the Company
prior to August 15, 2000, and  thereafter are subject to optional  redemption by
the Company at declining redemption premiums. Upon the occurrence of a change in
control (as defined),  the Company is required to offer to repurchase  the Notes
at a price equal to 101% of the principal amount thereof plus accrued interest.

In August  1997,  the Company  issued $80 million  additional  11.75%  Notes due
August  15,  2005  at a  premium  in  a  private  placement.  These  Notes  have
substantially  the same  terms and  conditions  as the  original  Notes.  A $0.8
million loss from the  settlement  of an interest  rate  contract in effect when
these Notes were issued has been deferred  against the outstanding  debt balance
and is being  amortized as  additional  interest  expense over the term of these
notes. The net proceeds from the issuance were used to fully repay the Tranche A
Term Loans under the Senior Bank Facilities.  The Company  commenced an exchange
offer on November 6, 1997 and expects to exchange these $80 million of notes for
publicly-registered notes with similar terms and conditions by December 6, 1997.

5.  ENVIRONMENTAL MATTERS

The Company's subsidiaries are currently involved in several matters relating to
the  investigation  and/or  remediation of locations where the subsidiaries have
arranged for the disposal of foundry and other wastes. Such matters include five
situations  in  which  the  Company,  through  its TCI  subsidiaries  and  their
predecessors,  have been named or are  believed  to be  potentially  responsible
parties  ("PRPs")  in the  contamination  of the sites.  With  respect to claims
involving  Gunite  Corporation  ("Gunite"),  TCI and  Gunite in  September  1997
entered into a private-party  settlement (the  "Settlement")  of certain pending
litigation  with a prior  owner of  Gunite,  pursuant  to which  each of TCI and
Gunite and the prior owner withdrew their claims against the other.  As a result
of the  Settlement,  TCI and Gunite will not be responsible  for liabilities and
costs related to certain  alleged  contamination  of Gunite's  facilities and at
certain  off-site  properties to the extent  arising out of operations of Gunite
prior to the  acquisition  of Gunite by TCI in  September  1987.  As of June 30,
1997,  based  on  all  of  the  information  currently  available,  the  Company
maintained an

                                       12

<PAGE>


               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

                  For the Nine Months Ended September 30, 1997
                                   (Unaudited)

environmental  reserve  in the  amount  of $26.1  million.  As a  result  of the
Settlement,  the Company's environmental reserve was decreased in September 1997
by $14.3  million.  As of September  30, 1997,  based on all of the  information
currently available to the Company, the Company has an environmental  reserve of
$11.6   million   which   management   believes  is  adequate  to  cover  future
expenditures.  This  reserve is based on  current  cost  estimates  and does not
reduce  estimated  expenditures  to net present  value,  although the  Company's
subsidiaries  are not  likely to incur  costs for most of the  reserved  matters
until several years in the future. Any cash expenditures required by the Company
or its subsidiaries to comply with applicable  environmental  laws and/or to pay
for any  remediation  efforts will not be reduced or  otherwise  affected by the
existence of the environmental  reserve. Due to the early stage of investigation
of many of the sites and  potential  remediations  referred to above,  there are
significant uncertainties as to waste quantities involved, the extent and timing
of the remediation  which will be required,  the range of acceptable  solutions,
costs  of  remediation  and  the  number  of  potentially   responsible  parties
contributing to such costs. Based on all of the information presently available,
the Company  believes that the  environmental  reserve will be adequate to cover
its future costs related to the sites associated with the environmental reserve,
and that any  additional  costs will not have a material  adverse  effect on the
financial  condition  or results of  operations  of the  Company.  However,  the
discovery of additional sites, the modification of existing laws or regulations,
the imposition of joint and several liability or the  uncertainties  referred to
above could result in such a material adverse effect.


6.  NEW ACCOUNTING PRONOUNCEMENTS

Statement of Financial  Accounting  Standard  ("SFAS")  No. 128,  "Earnings  Per
Share" was issued in February, 1997 and will be adopted by the Company effective
January  1,  1998.  This  new  pronouncement  establishes  revised  methods  for
computing and reporting  earnings per share.  Adoption of this standard will not
materially  impact  previously  reported  earnings per share,  including the per
share amount reported for the three and nine months ended September 30, 1997.

SFAS No. 130, "Reporting  Comprehensive Income" was issued in July 1997 and will
be adopted by the Company  effective  January 1, 1998.  This new  pronouncements
establishes  standards for reporting and display of comprehensive income and its
components.  As the standard  will only effect  required note  disclosures,  the
adoption  of this  standard is not  expected to have an effect on the  Company's
financial position or results of operations.




                                       13

<PAGE>


               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

                  For the Nine Months Ended September 30, 1997
                                   (Unaudited)

SFAS  No.  131,  "Disclosures  About  Segments  of  an  Enterprise  and  Related
Information"   introduces  a  new  model  for  segment  reporting,   called  the
"management  approach."  The  management  approach  is based on the way that the
chief operating  decision maker organizes segments within the company for making
operating  decisions  and  assessing  performance.  Management of the Company is
evaluating  this  new   pronouncement  to  determine  its  impact  upon  current
reporting. Adoption of this new standard is scheduled for early 1998.

7.  GUARANTOR SUBSIDIARIES

The Notes and the  obligations  under the Senior Bank  Facilities  are fully and
unconditionally  guaranteed  on an  unsecured,  senior  subordinated,  joint and
several basis by each of the  Guarantor  Subsidiaries.  The following  condensed
consolidating  financial data illustrates the composition of the Parent Company,
the  Guarantor  Subsidiaries,  and JAIX Leasing as of and for certain  dates and
periods.  Separate  complete  financial  statements of the respective  Guarantor
Subsidiaries would not provide  additional  information which would be useful in
assessing the financial composition of the Guarantor  Subsidiaries and thus, are
not presented.

Investments  in  subsidiaries  are  accounted  for by the Parent  Company on the
equity  method for  purposes  of the  supplemental  consolidating  presentation.
Earnings  of  subsidiaries  are  therefore  reflected  in the  Parent  Company's
investment  accounts and earnings.  The principle  elimination entries eliminate
the Parent Company's  investment in subsidiaries  and intercompany  balances and
transactions.


                                       14

<PAGE>

<TABLE>

               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

                      Condensed Consolidating Balance Sheet
                            as of September 30, 1997
                                 (In thousands)
                                   (Unaudited)
<S>                                       <C>          <C>              <C>             <C>             <C>

                                              Parent        Guarantor
                                              Company      Subsidiaries    JAIX Leasing   Eliminations    Consolidated

Cash and cash equivalents................. $    14,711    $    (1,139)   $      2,129    $        --     $    15,701
Accounts receivable, net..................          --         68,908             690             --          69,598
Inventories...............................          --         54,528              --             --          54,528
Prepaid expenses and other................       2,568         16,437           1,200             --          20,205
                                            ----------     ----------     -----------     ----------      ----------

     Total current assets.................      17,279        138,734           4,019             --         160,032
Property, plant and equipment, net........       2,598        116,476          35,528           (340)        154,262
Other assets..............................     120,726        245,228             711       (109,326)        257,339
                                            ----------     ----------     -----------     ----------      ----------

     Total assets......................... $   140,603    $   500,438    $     40,258    $   109,666     $   571,633
                                            ----------     ----------     -----------     ----------      ----------


Accounts payable.......................... $       600    $    53,095    $         --    $        --     $    53,695
Other current liabilities.................      (1,628)        62,066            (801)            --          59,637
                                            ----------     ----------     -----------     ----------      ----------
     Total current liabilities............      (1,028)       115,161            (801)            --         113,332

Noncurrent liabilities....................          --         75,936           3,480             --          79,416
Long-term debt and intercompany
  advances, less current maturities ......      72,403        208,203          29,051             --         309,657

Total shareholders' equity................      69,228        101,138           8,528       (109,666)         69,228
                                            ----------     ----------     -----------     ----------      ----------

     Total liabilities and shareholders'
         equity........................... $   140,603    $   500,438    $     40,258    $  (109,666)    $   571,633
                                            ----------     ----------     -----------     ----------      ----------


                                       15

<PAGE>


               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

                   Condensed Consolidating Statement of Income
                  For the Nine Months Ended September 30, 1997
                                 (In thousands)
                                   (Unaudited)

                                               Parent       Guarantor
                                               Company      Subsidiaries    JAIX Leasing   Eliminations    Consolidated

Total revenue............................. $       220    $   455,534     $     5,004    $        --     $   460,758
Cost of sales.............................          38        391,954           2,608             --         394,600
                                            ----------     ----------      ----------     ----------      ----------
 Gross profit.............................         182         63,580           2,396             --          66,158
Selling, general, administrative
 and amortization expenses................        (130)        39,292            (369)            --          38,793
                                            ----------     ----------      ----------     ----------      ----------
Reduction of environmental
  reserves................................          --        (14,300)             --             --         (14,300)
  Operating income........................         312         38,588           2,765             --          41,665
Interest expense, net.....................       8,995         15,500           1,592             --          26,087
Equity (earnings) of subsidiaries.........     (12,829)            --              --         12,829              --
Provision (benefit) for income taxes            (3,547)        10,963             469             --           7,885
                                            ----------     ----------      ----------     ----------      ----------
  Net income (loss) before
  extraordinary item......................       7,693         12,125             704        (12,829)          7,693
Extraordinary item, net of tax............       2,009             --              --             --           2,009
                                            ----------     ----------      ----------     ----------      ----------
  Net income (loss)....................... $     5,684    $    12,125     $       704    $   (12,829)    $     5,684
                                            ----------     ----------      ----------     ----------      ----------










                                       16

<PAGE>


               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

                 Condensed Consolidating Statement of Cash Flows
                  For the Nine Months Ended September 30, 1997
                                 (In thousands)
                                   (Unaudited)


                                              Parent        Guarantor
                                              Company      Subsidiaries    JAIX Leasing    Eliminations    Consolidated

CASH FLOWS FROM
 OPERATING ACTIVITIES..................... $    (6,927)   $    11,129     $       379      $      --     $      4,581

CASH FLOWS FROM
 INVESTING ACTIVITIES:
  Capital expenditures...................         (107)        (4,123)             --             --           (4,230)
  Leasing business assets additions
  and investments.........................          41             --         (25,663)            --          (25,622)
  Proceeds from sale of leased
  freight cars............................       3,024             --           6,908             --            9,932
  Other...................................          --            578              --             --              578
                                            ----------     ----------      ----------       --------      -----------
Cash provided by (used for)
   investing activities...................       2,958         (3,545)        (18,755)            --          (19,342)

CASH FLOWS FROM
 FINANCING ACTIVITIES:
   Senior Subordinated Note
   Issuance...............................      82,823             --              --             --           82,823
   Payments of term loans and
   capital lease..........................     (89,168)          (128)             --             --          (89,296)
   Net borrowings under JAIX
   Leasing loans..........................          --             --          15,876             --           15,876
   Intercompany advances..................      10,078        (10,078)             --             --               --
   Deferred financing costs ..............      (3,113)            --            (363)            --           (3,476)
                                            -----------    ----------      ----------       --------      -----------
Cash provided by (used for)
   financing  activities..................         620        (10,206)         15,513             --            5,927

Net decrease in cash
  and cash equivalents....................      (3,349)        (2,622)         (2,863)            --           (8,834)
CASH AND CASH
 EQUIVALENTS,
  beginning of period.....................      18,060          1,483           4,992             --           24,535
                                            ----------     ----------      ----------       --------      -----------

CASH AND CASH EQUIVALENTS,
  end of period........................... $    14,711    $    (1,139)    $     2,129      $      --     $     15,701
                                            ----------     ----------      ----------       --------      -----------

                                       17

<PAGE>


               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

                      Condensed Consolidating Balance Sheet
                             as of December 31, 1996
                                 (In thousands)
                                   (Unaudited)

                                               Parent      Guarantor
                                              Company      Subsidiaries    JAIX Leasing    Eliminations    Consolidated

Cash and cash equivalents.................$    18,060    $       1,483    $      4,992    $        --     $    24,535
Accounts receivable, net..................         28           49,162             156             --          49,346
Inventories...............................         --           49,589              --             --          49,589
Prepaid expenses and other................      2,979           16,008             373             --          19,360
                                          -----------     ------------     -----------    -----------     -----------

     Total current assets.................     21,067          116,242           5,521             --         142,830

Property, plant and equipment, net              7,577          123,128          16,960           (551)        147,114
Other assets..............................    108,822          255,913             401        (99,797)        265,339
                                          -----------     ------------     -----------    -----------     -----------

     Total assets........................$    137,466    $     495,283    $     22,882   $   (100,348)   $    555,283
                                          -----------     ------------     -----------    -----------     -----------

Accounts payable.........................$        201    $      42,993    $        131   $         --    $     43,325
Other current liabilities.................     18,390           55,835          (1,728)          (211)         72,286
                                          -----------     ------------     -----------    -----------     -----------
     Total current liabilities............     18,591           98,828          (1,597)          (211)        115,611

Noncurrent liabilities....................         --           85,716           3,480             --          89,196
Long-term debt, less current
  maturities and intercompany
  advances (receivables)..................     55,338          218,425          13,176             --         286,939

Total shareholders' equity................     63,537           92,314           7,823       (100,137)         63,537
                                          -----------     ------------     -----------    -----------     -----------

     Total liabilities and
        shareholders' equity             $    137,466    $     495,283    $     22,882   $   (100,348)   $    555,283
                                          -----------     ------------     -----------    -----------     -----------


                                       18

<PAGE>


               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

                   Condensed Consolidating Statement of Income
                  For the Nine Months Ended September 30, 1996
                                 (In thousands)
                                   (Unaudited)

                                             Parent       Guarantor
                                             Company      Subsidiaries    JAIX Leasing    Eliminations    Consolidated

Total revenue............................$         71    $     423,421  $        2,982   $         --    $    426,474
Cost of sales.............................        (11)         360,157           1,025             --         361,171
                                          -----------     ------------   -------------    -----------     -----------
  Gross profit............................         82           63,264           1,957             --          65,303
Selling, general, administrative
 and amortization expenses................        550           41,801              --             --          42,351
                                          -----------     ------------   -------------    -----------     -----------
   Operating income (loss)................       (468)          21,463           1,957             --          22,952
Interest expense, net.....................      8,980           15,806           1,812             --          26,598
Equity (earnings) of subsidiaries.........     (2,448)              --              --          2,448              --
Provision (benefit) for income taxes......     (3,485)           3,298              56             --            (131)
                                          -----------     ------------   -------------    -----------     -----------
   Net income (loss).....................$     (3,515)   $       2,359  $           89   $     (2,448)   $     (3,515)
                                          -----------     ------------   -------------    -----------     -----------




                                       19

<PAGE>


               JOHNSTOWN AMERICA INDUSTRIES, INC. AND SUBSIDIARIES

                 Condensed Consolidating Statement of Cash Flows
                  For the Nine Months Ended September 30, 1996
                                 (In thousands)
                                   (Unaudited)


                                             Parent        Guarantor
                                             Company      Subsidiaries    JAIX Leasing    Eliminations    Consolidated

CASH FLOWS FROM
 OPERATING ACTIVITIES....................$    (11,506)   $      26,452  $        1,306   $         --    $     16,252


CASH FLOWS FROM
 INVESTING ACTIVITIES:
  Capital expenditures....................       (278)          (6,277)             --             --          (6,555)
  Leased assets and investments...........     (5,034)              --             (43)            --          (5,077)
  Changes in restricted cash..............         --              703              --             --             703
                                          -----------     ------------   -------------    -----------     -----------
Cash provided by (used for)
   investing activities...................     (5,312)          (5,574)            (43)            --         (10,929)

CASH FLOWS FROM
 FINANCING ACTIVITIES:
  Net payments under term loans...........    (12,495)            (114)             --             --         (12,609)
  Loan facility of leasing business.......         --               --           5,083             --           5,083
  Change in intercompany advances.........     19,025          (15,588)         (3,437)            --              --
  Dividends received/ (paid)..............      1,600               --          (1,600)            --              --
  Deferred financing costs paid...........       (421)             (14)           (437)            --            (872)
   Other..................................         15               --              --             --              15
                                          -----------     ------------   -------------    -----------     -----------
Cash provided by (used for)
   financing activities...................      7,724          (15,716)           (391)            --          (8,383)

Net increase (decrease) in cash
 and cash equivalents.....................     (9,094)           5,162             872             --          (3,060)
CASH AND CASH
 EQUIVALENTS,
  beginning of period.....................     16,896           (6,156)            899             --          11,639
                                          -----------     ------------   -------------    -----------     -----------

CASH AND CASH
 EQUIVALENTS,
  end of period..........................$      7,802    $        (994) $        1,771   $         --    $      8,579
                                          -----------     ------------   -------------    -----------     -----------
</TABLE>




                                       20

<PAGE>



                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations

             For the Three and Nine Months Ended September 30, 1997


Item 2.


General

The Company  conducts its business  through  three  operating  groups within the
transportation  industry:  truck components and assemblies operations, a leading
manufacturer  of wheel end components,  seating,  steerable drive axles and gear
boxes for the heavy duty  truck  industry,  iron  castings  operations,  a major
producer of complex iron  castings for a wide range of  industries,  and freight
car  operations,  a leading  manufacturer  and lessor of new and rebuilt freight
cars  used  for  hauling  coal,   intermodal   containers,   highway   trailers,
agricultural  and mining  products.  During 1996, the Company's truck components
and assemblies,  iron castings and freight car operations generated net sales of
$237.0 million, $125.1 million and $197.8 million, respectively. During the nine
months ended September 30, 1997, the Company's truck  components and assemblies,
iron castings and freight car operations  generated net sales of $214.4 million,
$98.8  million and $147.6  million,  respectively.  The  significant  decline in
demand experienced in 1996 and early 1997 by JAC produced significant  operating
losses that, coupled with the Company's  significant debt service  requirements,
offset strong  operating income for its truck components and assemblies and iron
castings operations.  Although demand for freight cars has improved,  the market
remains subject to pricing competitiveness in a freight car market characterized
by depressed  demand and production  overcapacity.  Given the cyclicality of the
freight car and heavy-duty truck industries and other market factors,  there can
be no assurance  that the Company will achieve or sustain  profitability  in the
future.

The Company's  sales are affected to a significant  degree by the North American
Class 8 truck and freight car markets. Both the North American Class 8 truck and
the freight car markets are subject to significant  fluctuations due to economic
conditions,  changes  in the  alternative  methods of  transportation  and other
factors.  There can be no assurance that  fluctuations  in such markets will not
have a  material  adverse  effect on the  results  of  operations  or  financial
condition of the Company.

JAC and FCS, the Company's  freight car  manufacturing  subsidiaries,  sales are
driven  principally  by the  number  and type of new and  rebuilt  freight  cars
delivered in any given  period.  Due to the large size of customer  orders,  the
specific  time frame for delivery of freight cars ordered and  variations in the
mix of cars  ordered,  the number and type of cars produced in any given quarter
may  fluctuate  greatly.  As a result,  the  Company's  revenues  and results of
operations and cash flows from operations may fluctuate as well.


                                       21

<PAGE>



During the nine months of 1997 net income included two  non-recurring  items: an
extraordinary   charge  (net  of  tax)  of  $2.0  million  and  a  reduction  in
environmental  liabilities  resulting in non-cash pretax income of $14.3 million
and after tax income of $8.4  million  resulting in net income for the period of
$5.7 million.  The net loss for the first nine months of 1997  excluding the two
non-recurring items was $0.7 million.

The Company  formed its leasing  subsidiary,  JAIX Leasing,  in January 1995 and
currently  leases 1,691 freight cars to various lessees under operating  leases.
Of these freight cars, 560 are owned by JAIX Leasing, representing an investment
of $35.2 million, and the remainder are leased.

The  following  table sets forth for the periods  indicated  certain  historical
financial data of the Company expressed as a percentage of total revenue:

                                                        Nine Months Ended
                                                           September 30,

                                                      1997            1996
                                                      ----            ----

Total revenue....................................    100.0%          100.0%
Gross margins....................................     14.4            15.3
Selling, general and administrative..............      7.2             8.1
Amortization.....................................      1.5             1.8
Gain on sale of lease freight cars...............       .2              --
Reduction of environmental reserves..............     (3.1)             --
                                                    ------         -------
Operating income.................................      9.0%            5.4%


Results of Operations

Three Months Ended September 30, 1997 and 1996
Total Revenue

Total revenue for the three months ended  September 30, 1997 increased  32.7% to
$186.8  million from $140.8  million in 1996.  Revenue from the truck  component
operations  increased  29.9%  ($16.8  million)  while  iron  casting  operations
maintained  stable  revenues.  Revenues in the freight car operations  increased
54.8% ($29.5 million).  Third quarter 1997 shipments  increased to 1,504 new and
rebuilt cars from 1,084 new and rebuilt cars in the same period of 1996.

Cost of Sales - Manufacturing and Gross Profits

Cost of Sales - Manufacturing for the three months ended September 30, 1997 as a
percent of  manufacturing  sales was 87.1%,  compared to 85.8% in 1996.  Related
gross profit  margins were 12.9% and 14.2%,  respectively.  Manufacturing  gross
profits  increased by $3.9  million  while the gross  margin  percent  declined,
reflecting lower gross margins in the freight car business. The

                                       22

<PAGE>



increase in gross profits of $3.9 million  resulted from increased  revenues and
profits in the truck components  operations and improved gross profit margins in
the iron casting  operation.  Gross profit from leasing increased by $.3 million
during the three month period  ending  September  30, 1997  compared to the same
period in 1996.  Overall  company  gross profits  increased  $4.2 million in the
three month  period  ending  September  30, 1997  compared to the same period in
1996.


Selling, General, Administrative and Amortization

Selling,  general, and administrative  expenses as a percentage of total revenue
were 6.0% and 7.6% for the  three  months  ended  September  30,  1997 and 1996,
respectively.  The decrease in selling, general, and administrative expense as a
percent of total  revenue is due  primarily to increased  revenue.  Amortization
expense as a percentage  of total revenue was 1.2% and 1.9% for the three months
ended September 30, 1997 and 1996, respectively.


Operating Income

Operating  income was $25.9  million in the third  quarter of 1997,  compared to
$7.1 million in the third quarter of 1996. The increase in operating  income was
due to increased  revenues of $46.0 million for the quarter  resulting in a $4.2
increase  in gross  profits,  a  reduction  in  environmental  reserves of $14.3
million, a $0.4 million decline in amortization  expense, a $0.2 million gain on
the sale of leased freight cars,  offset by an increase in selling,  general and
administrative expenses of $0.3 million.


Other

Interest expense, net, was $8.7 million in the third quarter of 1997 compared to
$9.0 in the third  quarter of 1996.  Interest  expense in 1997 and 1996 resulted
from borrowings under the Senior Bank Facilities and Senior  Subordinated Notes.
Net income before  extraordinary  item and income before  extraordinary item per
share for the third quarter of 1997 were $10.1  million and $1.03  respectively.
During the quarter the Company recorded an extraordinary  charge of $2.0 million
after tax related to the write-off of $3.4 million of deferred  financing  costs
(pretax) upon the prepayment of the Company's  Tranche A Term Loans.  Net income
and income per share for the third  quarter of 1997 were $8.1  million and $0.83
respectively,  compared  to a net loss and loss per  share of $1.6  million  and
$0.16, respectively, for the third quarter of 1996.


                                       23

<PAGE>



Results of Operations

Nine Months Ended September 30, 1997 and 1996
Total Revenue

Total  revenue for the nine months ended  September 30, 1997  increased  8.0% to
$460.8 million from $426.5 million in the first nine months of 1996. The revenue
increase of $34.3 million was due to the increase in truck component  operations
and iron  castings  offset  partially  by a decrease  in freight  car  revenues.
Revenues  for the nine  months  ended  September  30,  1997 at  truck  component
operations  increased  $34.2  million  (19.0%),   while  iron  casting  revenues
increased  $4.2  million  (4.4%)  over the same  period in 1996.  Although,  the
Company  shipped 3,079 new and rebuilt  freight cars in the first nine months of
1997 versus 2,716 new and rebuilt cars shipped in the same period in 1996,  1997
included 415 cars which were sold to JAIX Leasing  (eliminated from consolidated
sales) resulting in a reduction of net revenues of $4.1 million from freight car
operations.  As of September 30, 1997, the Company's  backlog of new and rebuilt
freight  cars was 2,297 as  compared to 1,374 new and  rebuilt  freight  cars on
September 30, 1996.

Cost of Sales - Manufacturing and Gross Profits

Cost of Sales - Manufacturing  for the nine months ended September 30, 1997 as a
percentage  of  manufacturing  sales was 86.0%,  compared  to 85.1% for the same
period in 1996.  Related gross margins were 14.0% and 14.9%,  respectively.  The
decrease in gross profits resulted  primarily from lower gross profit margins in
the freight car business  offset  partially by increased  profit  margins in the
truck components and iron castings operation.


Selling, General, Administrative and Amortization

Selling,  general, and administrative  expenses as a percentage of total revenue
was 7.2% and 8.1% for the nine months ended 1997 and 1996, respectively.  Actual
selling,  general and  administrative  expenses  declined $1.4 million from 1996
levels  as a result  of cost  reduction  measures  undertaken  at the  Company's
freight car  operations.  Amortization  expense as a percentage of total revenue
was 1.4%  and  1.8% for the nine  months  ended  September  30,  1997 and  1996,
respectively.

Operating Income

Operating  income was $41.7 million for the first nine months of 1997,  compared
to $23.0  million in the same period of 1996 an increase of $18.7  million.  The
Company  increased  its  operating  income by  increasing  gross profits by $0.9
million,  a reduction in selling,  general and  administrative  expenses of $1.4
million,  a reduction  in  amortization  expense of $1.4  million,  reduction of
environmental  reserves of $14.3 and the gain on sale of leased  freight cars of
$0.8 million.

At  September  30,  1997,  the Company had 1,691  freight  cars on lease and the
leasing business

                                       24

<PAGE>



generated $5.2 million in revenue and $2.6 million in operating  income before a
$0.8 million  gain on the sale of leased  freight cars for the first nine months
of 1997 compared with $3.1 million revenue and $2.1 million  operating income in
the prior period.


Other

Interest  expense,  net,  was $26.1  million  for the first nine  months of 1997
compared to $26.6 million in the same period of 1996.  Interest  expense in 1997
and 1996  resulted  from  borrowings  under the Senior Bank  Facilities  and the
Senior  Subordinated  Notes,  as well as from the JAIX Leasing  loans which were
used to finance the addition of freight cars for the lease fleet.

Net income before  extraordinary  item and income before  extraordinary item per
share  for  the  first  nine  months  of  1997  were  $7.7   million  and  $0.79
respectively,  and net income and income per share for the first nine  months of
1997 were $5.7 million and $0.58  respectively,  compared to a net loss and loss
per share of $3.5 million and $0.36, respectively,  for the first nine months of
1996.

Liquidity and Capital Resources

For the nine months ended September 30, 1997, the Company provided net cash from
operations of $4.6 million compared with providing net cash of $16.3 million for
the first nine months of 1996. Due to increased  business  activities,  accounts
receivable  and  inventories  increased  by  $20.3  million  and  $4.9  million,
respectively,  partially  offset  by  increases  in  accounts  payable  of $10.4
million. The Company used $19.3 million of cash in investing  activities,  which
included  net  investments  in the  leasing  fleet of $15.7  million and capital
expenditures  of $4.2 million.  Cash provided by financing  activities  was $5.9
million  for the first nine  months of 1997,  which  included an increase in the
JAIX Leasing debt of $15.9 million to fund the leasing fleet additions offset in
part by a use of cash of $9.9  million  relating  to long  term  debt.  The $9.9
million is  comprised  of $89.3  million for  payment of capital  lease and term
loans,  $3.5 million for deferred  financing costs and $82.8 million in proceeds
from  the  issuance  of  additional  Notes  on  August  12,  1997.  The  Company
anticipates  that  capital   expenditures  for  the  balance  of  1997  will  be
approximately $2.0 million.

The Company's freight car sales are characterized by large order sizes, specific
customer delivery  schedules and related vendor receipts and payment  schedules,
all of which can combine to create  significant  fluctuations in working capital
accounts when comparing end of period balances.  Such fluctuations tend to be of
short  duration,  and the  Company  considers  this to be a  normal  part of its
operating cycle which does not  significantly  impact its financial  flexibility
and liquidity.

As of September  30,  1997,  there was $94.2  million of term loans  outstanding
under the Senior Bank Facilities,  $182.8 million of Notes  outstanding,  and no
borrowings  under the $75  million  revolving  credit line under the Senior Bank
Facilities. Availability under the Revolving Loans,

                                       25

<PAGE>



after  consideration  of outstanding  letters of credit of $17 million,  was $48
million after giving effect to the applicable borrowing base.

Interest  payments on the Notes and interest and  principal  payments  under the
Senior Bank Facilities represent  significant cash requirements for the Company.
The Notes require semiannual  interest payments of approximately  $10.6 million.
Borrowings  under the Senior Bank Facilities bear interest at floating rates and
require  interest  payments on varying  dates  depending  upon the interest rate
option selected by the Company.  The term loans under the Senior Bank Facilities
require periodic principal payments through their maturities.

The Company  issued an  additional  $80 million of 11.75%  Notes at a premium in
August 1997.  This debt has  substantially  the same terms and conditions as the
original Notes.  The proceeds were used to pay down debt  outstanding  under the
Senior Bank  Facilities.  At the time of the issuance the Company wrote off $3.3
million (pretax) or $2.0 million (after tax) of deferred  financing costs. Based
on current  interest  rates the Company  expects  that it will incur  additional
interest expense of approximately $1.5 million, annually.

On December 31, 1995,  December 31, 1996 and August 4, 1997, the Company amended
the total debt ratio,  interest coverage ratio and net worth financial covenants
under the Credit  Agreement to avoid  anticipated  future  noncompliance  and to
address  changes  in the  Company's  business,  particularly  the  effect on the
Company's  financial  position  and results of operation of losses at one of its
freight car  subsidiaries,  JAC. The Company is currently in compliance with all
covenants  under the Credit  Agreement.  In  addition,  in  connection  with the
issuance  of the $80  million of  additional  Notes,  the Credit  Agreement  was
amended to reduce the Revolving Facility from $100 million to $75 million.

The  Company  formed a  leasing  business  in 1994 to  provide  operating  lease
financing for freight cars. This leasing division was formed into a wholly owned
subsidiary,  JAIX Leasing,  in January 1995 and  currently  leases 1,691 freight
cars to various lessees under operating  leases.  Of these freight cars, 560 are
owned by JAIX Leasing  representing  an  investment  of $35.2  million,  and the
remainder  are  leased.  JAIX  Leasing,  which  is not a  Guarantor  Subsidiary,
finances  its  freight  car  leasing  activities  through  its own term loan and
leasing  facilities.  This term loan  facility  was entered into in June 1996 by
JAIX  Leasing  to finance  its  freight  car  leasing  activities  and repay its
existing credit facility. The term loan facility is secured by underlying leases
and  assets of JAIX  Leasing  and the  borrowings  thereunder  are  non-recourse
against the Company.  See  footnote 3 of the  Condensed  Consolidated  Financial
Statements  for the nine months ended  September 30, 1997,  for a description of
this loan. As of September 30, 1997, there was $29.5 million  outstanding  under
this  facility.  In June 1997,  JAIX Leasing  entered  into an  operating  lease
facility  whereby JAIX Leasing will sell freight cars to a lessor and then lease
back the cars (on a non-recourse  basis to the company) for periods of up to two
years. JAIX Leasing will then lease the freight cars to various sub-lessees.

The Company believes that the cash flow generated from its operations,  together
with amounts

                                       26

<PAGE>



available  under the  Revolving  Loans,  should be  sufficient  to fund its debt
service  requirements,  working capital needs,  anticipated capital expenditures
and other  operating  expenses  (including  expenditures  required by applicable
environmental laws and regulations).  The Company's future operating performance
and ability to service or  refinance  the Notes and to extend or  refinance  the
Senior Bank  Facilities  will be subject to future  economic  conditions  and to
financial,  business and other  factors,  many of which are beyond the Company's
control.

As of September  30, 1997,  the Company's  balance sheet  included cash of $15.7
million.


Environmental Matters

The Company's subsidiaries are currently involved in several matters relating to
the  investigation  and/or  remediation of locations where the subsidiaries have
arranged for the disposal of foundry and other wastes. Such matters include five
situations  in  which  the  Company,  through  its TCI  subsidiaries  and  their
predecessors,  have been named or are  believed  to be  potentially  responsible
parties  ("PRPs")  in the  contamination  of the sites.  With  respect to claims
involving   Gunite,   TCI  and  Gunite  in  September   1997  entered  into  the
private-party  Settlement of certain  pending  litigation  with a prior owner of
Gunite,  pursuant to which each of TCI and Gunite and the prior  owner  withdrew
their claims against the other.  As a result of the  Settlement,  TCI and Gunite
will not be responsible  for  liabilities  and costs related to certain  alleged
contamination of Gunite's  facilities and at certain off-site  properties to the
extent arising out of operations of Gunite prior to the acquisition of Gunite by
TCI in  September  1987.  As of June 30, 1997,  based on all of the  information
currently  available,  the Company  maintained an  environmental  reserve in the
amount  of  $26.1  million.  As  a  result  of  the  Settlement,  the  Company's
environmental  reserve was decreased in September 1997 by $14.3  million.  As of
September 30, 1997, based on all of the information  currently  available to the
Company,  the  Company  has an  environmental  reserve  of $11.6  million  which
management  believes is adequate to cover future  expenditures.  This reserve is
based on current cost estimates and does not reduce  estimated  expenditures  to
net present value,  although the Company's  subsidiaries are not likely to incur
costs for most of the reserved  matters until  several years in the future.  Any
cash  expenditures  required by the Company or its  subsidiaries  to comply with
applicable environmental laws and/or to pay for any remediation efforts will not
be reduced or otherwise affected by the existence of the environmental  reserve.
Due to the early  stage of  investigation  of many of the  sites  and  potential
remediations referred to above, there are significant  uncertainties as to waste
quantities  involved,  the extent and  timing of the  remediation  which will be
required, the range of acceptable solutions, costs of remediation and the number
of potentially  responsible parties  contributing to such costs. Based on all of
the information presently available, the Company believes that the environmental
reserve  will be  adequate  to cover  its  future  costs  related  to the  sites
associated with the  environmental  reserve,  and that any additional costs will
not have a material  adverse  effect on the  financial  condition  or results of
operations  of the Company.  However,  the discovery of  additional  sites,  the
modification  of  existing  laws or  regulations,  the  imposition  of joint and
several liability or the uncertainties  referred to above could result in such a
material adverse effect.

                                       27

<PAGE>




New Accounting Pronouncements

Statement of Financial  Accounting  Standard  ("SFAS")  No. 128,  "Earnings  Per
Share" was issued in February, 1997 and will be adopted by the Company effective
January  1,  1998.  This  new  pronouncement  establishes  revised  methods  for
computing and reporting  earnings per share.  Adoption of this standard will not
materially  impact  previously  reported  earnings per share,  including the per
share amount reported for the nine months ended September 30, 1997.

SFAS No. 130, "Reporting  Comprehensive Income" was issued in July 1997 and will
be adopted by the Company  effective  January 1, 1998.  This new  pronouncements
establishes  standards for reporting and display of comprehensive income and its
components.  As the standard  will only effect  required note  disclosures,  the
adoption  of this  standard is not  expected to have an effect on the  Company's
financial position or results of operations.

SFAS  No.  131,  "Disclosures  About  Segments  of  an  Enterprise  and  Related
Information"   introduces  a  new  model  for  segment  reporting,   called  the
"management  approach."  The  management  approach  is based on the way that the
chief operating  decision maker organizes segments within the company for making
operating  decisions  and  assessing  performance.  Management of the Company is
evaluating  this  new   pronouncement  to  determine  its  impact  upon  current
reporting. Adoption of this new standard is scheduled for early 1998.


Forward-Looking Statements

The foregoing  outlook  contains  forward-looking  statements  that are based on
current  expectations  and are  subject to a number of risks and  uncertainties.
Actual results could differ materially from current expectations due to a number
of factors,  including  general  economic  conditions;  competitive  factors and
pricing  pressures;  shifts  in  market  demand,  the  performance  and needs of
industries served by the Company's businesses; and the risks described from time
to time in the Company's Securities and Exchange Commission reports.

Effects of Inflation

General price inflation has not had a material  impact on the Company's  results
of operations.


                                       28

<PAGE>



                           PART II. OTHER INFORMATION


Item 1.  Legal Proceedings

In December  1992,  Johnstown  America  Corporation  ("JAC")  commenced a patent
infringement lawsuit against Trinity Industries,  Inc. ("Trinity") in the United
States  District  Court  for  the  Western  District  of  Pennsylvania  alleging
infringement of JAC's patent for its BethGon Coalporter(R) freight car. The suit
involved Trinity's manufacture,  sale and offering for sale of its Aluminator II
coal freight car in competition  with JAC's BethGon  Coalporter(R)  freight car,
the tubs of which are covered by JAC's patent.  In such suit, JAC seeks monetary
damages and an  injunction  against  Trinity to prohibit  Trinity  from  making,
using,  selling or offering for sale the Aluminator II. The lawsuit was tried in
1996  with  the  United  States  District  Court  for the  Western  District  of
Pennsylvania  entering an order upholding a jury verdict that the patent, though
valid,  was not  infringed by Trinity's  Aluminator II freight car. In addition,
JAC was not held to be liable for any of the  counterclaims  alleged by Trinity.
JAC  thereafter  made motions to the trial court to set aside the verdict as not
being  consistent  with the facts or the law and enter  judgment in favor of JAC
or, alternatively, to order a new trial, which motions were denied. JAC appealed
the  case to the  United  States  Court  of  Appeals  for the  Federal  Circuit.
Following oral argument, the Court of Appeals for the Federal Circuit issued its
opinion dated May 28, 1997 in which the Court held that Trinity's  Aluminator II
literally infringed JAC's patent, reversed the 1996 trial court judgment of non-
infringement  and remanded the case back to the trial court for a  determination
as  to  damages  and  for  consideration  of  JAC's  contention  that  Trinity's
infringement was willful.  Following receipt of such opinion,  JAC made a motion
to the trial court for a permanent  injunction to prohibit  Trinity from making,
selling or  offering to sell its  infringing  Aluminator  II until JAC's  patent
expires in November 1999. Trinity thereafter petitioned the Court of Appeals for
a  rehearing.  The trial court  temporarily  denied JAC's motion for a permanent
injunction until the Court of Appeals decided Trinity's  petition for rehearing.
The Court of Appeals  issued its  opinion  dated July 30,  1997 and Order  dated
August  11,  1997  denying  Trinity's   petition  for  rehearing  and  Trinity's
suggestion  for a rehearing  in banc.  Trinity  thereafter  made a motion to the
Court of Appeals to stay the issuance of its mandate  pending  Trinity  filing a
petition for certiorari to the United States Supreme Court,  which was denied by
the Court of Appeals on  September  2, 1997,  at which time the Court of Appeals
issued its mandate.  In October 1997,  Trinity made a motion for partial summary
judgement on damages to the District Court and filed its petition for certiorari
to the United States  Supreme  Court.  JAC either has or will file its responses
shortly. JAC expects the damage trial to occur in late 1997 or early 1998 and at
this time cannot predict the amount of damages that may be awarded.

The Company may be subject to liability as a result of the disposal of hazardous
substances  on and  off  properties  owned  or  operated  by  its  subsidiaries,
including  Brillion Iron Works, Inc.  ("Brillion"),  Gunite and Fabco Automotive
Corporation  ("Fabco").  On May 25, 1994,  TCI and  Brillion  filed suit against
Beatrice  Company and the Robins  Group for  recovery of costs  expended and for
declaratory and injunctive relief with respect to various  environmental matters
pursuant to

                                       29

<PAGE>



the  indemnification  provisions of the respective stock purchase agreements and
other causes of action,  including  CERCLA  (Truck  Components  Inc.,  et al. v.
Beatrice Company, et al., Northern District of Illinois).  On June 10, 1994, TCI
and Brillion  filed a first amended  complaint in this suit to add  Hunt-Wesson,
Inc., a corporate  successor of Beatrice  that may be a successor to  Beatrice's
liabilities  in these matters.  In 1996,  the district  court entered  judgement
against  Brillion,  holding  that  Beatrice and the Robins Group did not owe any
indemnity for Brillion's  expenses at the sites,  and that Brillion owed Karl F.
Gabler $0.2 million pursuant to a 1987 indemnity contract. Brillion has appealed
this adverse  judgment;  the  appellate  court is expected to rule on Brillion's
appeal  in  late  1997.  Given  the  adverse  judgment  and the  pending  appeal
therefrom,  there can be no  assurance  concerning  the  amounts,  if any,  that
Brillion  will be able to  recover  on its  indemnity  or other  claims  against
Beatrice or the Robins  Group,  nor any  assurances as to the timing of any such
recoveries. With respect to claims involving Gunite, TCI and Gunite in September
1997 entered into the  private-party  Settlement of certain  pending  litigation
with a prior  owner of Gunite,  pursuant to which each of TCI and Gunite and the
prior  owner  withdrew  their  claims  against  the  other.  As a result  of the
Settlement,  TCI and Gunite will not be responsible  for  liabilities  and costs
related to certain alleged  contamination at Gunite's  facilities and at certain
off-site  properties to the extent  arising out of operations of Gunite prior to
the acquisition of Gunite by TCI in September 1987.

The Company is involved in various  lawsuits,  including  worker's  compensation
claims, and warranty claims in the normal course of business.

In the opinion of management of the Company,  the outcome of these  lawsuits and
claims will not have a material  adverse  effect on the  financial  condition or
results of operations of the Company.


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

None



                                       30

<PAGE>



Item 6.  Exhibits and Reports on Form 8-K

(a) Exhibits

4.1     Form of the Company's Series B 11-3/4% Senior Subordinated Note due 2005
        issued  on  August  11,  1997  in  the  aggregate  principal  amount  of
        $80,000,000  (incorporated  by reference to Exhibit 4.1 to the Company's
        Registration Statement on Form S-4, File No. 333-35277)
4.2     Indenture  dated as of August 11, 1997 among the Company,  the Guarantor
        Subsidiaries and the Bank of New York, as Trustee governing  $80,000,000
        aggregate  principal amount of the Company's 11-3/4% Senior Subordinated
        Notes  due  2005  (incorporated  by  reference  to  Exhibit  4.2  to the
        Company's Registration Statement on Form S-4, File No. 333-352777)
4.3     Exchange and  Registration  Rights Agreement dated August 11, 1997 among
        the Company,  the Guarantor  Subsidiaries  and Chase Securities Inc., as
        Initial  Purchaser  (incorporated  by  reference  to Exhibit  4.3 to the
        Company's Registration Statement on Form S-4, File No. 333- 35277)
10.1    Amendment No. 3, Consent and Waiver dated as of August 4, 1997 to Credit
        Agreement,   among  the   Company,   the  Chase   Manhattan   Bank,   as
        Administrative  Agent,  Collateral Agent and Swingline Lender, The First
        National  Bank of Boston  and The First  National  Bank of  Chicago,  as
        co-agents,  and The Chase  Manhattan  Bank  Delaware,  as  Issuing  Bank
        (incorporated   by   reference  to  Exhibit   10.22  to  the   Company's
        Registration Statement on Form S-4, File No. 333-35277)


(b) Reports


The  Company  filed the  following  reports on Form 8-K during the three  months
ended September 30, 1997:


None




                                       31

<PAGE>



                                   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.



JOHNSTOWN AMERICA INDUSTRIES, INC.



By    /s/ Andrew M. Weller
- ---------------------------------
               Andrew M. Weller
               Executive Vice President and
               Chief Financial Officer
               (Principal Financial and Accounting Officer)

Dated: November 13, 1997


                                       32

<TABLE> <S> <C>


<ARTICLE>                     5

<MULTIPLIER>                                   1,000
<CURRENCY>                                     U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JUL-01-1997
<PERIOD-END>                                   SEP-30-1997
<EXCHANGE-RATE>                                1
<CASH>                                         15,701
<SECURITIES>                                   0
<RECEIVABLES>                                  71,577
<ALLOWANCES>                                   1,979
<INVENTORY>                                    54,528
<CURRENT-ASSETS>                               160,032
<PP&E>                                         154,547
<DEPRECIATION>                                 37,303
<TOTAL-ASSETS>                                 571,633
<CURRENT-LIABILITIES>                          113,332
<BONDS>                                        309,657
                          0
                                    0
<COMMON>                                       98
<OTHER-SE>                                     0
<TOTAL-LIABILITY-AND-EQUITY>                   571,633
<SALES>                                        455,534
<TOTAL-REVENUES>                               460,758
<CGS>                                          391,954
<TOTAL-COSTS>                                  394,600
<OTHER-EXPENSES>                               24,493
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             26,087
<INCOME-PRETAX>                                15,578
<INCOME-TAX>                                   7,885
<INCOME-CONTINUING>                            7,693
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                2,009
<CHANGES>                                      0
<NET-INCOME>                                   5,684
<EPS-PRIMARY>                                  .58
<EPS-DILUTED>                                  .58
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission