MEDIA CONTACT

Kevin Bagby

TEL.

(800) 458-2235

FOR IMMEDIATE RELEASE

July 27 , 2006 8:01 AM EST

FreightCar America, Inc. Reports Record Performance with Second Quarter Net Income Per Diluted Share of $2.86 on Sales of $365.4 Million

FreightCar America, Inc. (Nasdaq:RAIL) today reported financial results for the three months ended June 30, 2006. For the second quarter of 2006, sales were $365.4 million and net income attributable to common stockholders was $36.6 million, or $2.86 per diluted share. In comparison, for the second quarter of 2005, the Company had sales of $230.7 million and net income attributable to common stockholders of $9.1 million, or $0.76 per diluted share.

After giving effect to the Company's initial public offering and the related transactions, pro forma earnings per share were $2.86 on a fully diluted basis for the three months ended June 30, 2006, compared to pro forma earnings per share of $0.90 on a fully diluted basis for the same period in 2005. Pro forma earnings per share is a non-GAAP financial measure. A reconciliation of the Company's net income per common share attributable to common stockholders to pro forma earnings per share is set forth in the supplemental disclosure attached to this press release.

Net income for the second quarter of 2006 was $36.6 million, compared to net income of $9.1 million for the second quarter of 2005. EBITDA was $59.0 million in the second quarter of 2006, compared with EBITDA of $18.4 million in the second quarter of 2005. The improvement in EBITDA reflects increased sales volume, operating leverage attributable to higher volume, improved productivity, and the impact of pass-through of increases in material costs to our customers with respect to all of our railcar deliveries. EBITDA is a non-GAAP financial measure. A reconciliation of the Company's net income to EBITDA is set forth in the supplemental disclosure attached to this press release.

"Our record earnings performance reflects the outstanding achievements of our management team. We have continued to increase plant productivity at all production facilities, which has enabled us to improve operating leverage while maintaining high quality standards. Our strong relationships with suppliers have allowed us to maintain timely deliveries of materials and components to our plants," said John E. Carroll, Jr., President and CEO.

"Orders for new railcars totaled 3,763 units in the second quarter of 2006, up from 1,031 units ordered in the first quarter of 2006, compared with orders of 5,104 units for the same period in 2005. The backlog of unfilled orders was 16,846 units at June 30, 2006, compared with 17,794 units at March 31, 2006 and 15,867 units at June 30, 2005.

"Given our strong balance sheet and ability to generate significant cash flow, we are diligently reviewing strategic initiatives to further enhance shareholder value, including revenue enhancement and cost reduction opportunities."

For the six months ended June 30, 2006, sales were $658.2 million and net income attributable to common stockholders was $58.0 million, or $4.54 per diluted share. In comparison, for the six months ended June 30, 2005, the Company had sales of $396.5 million and net income attributable to common stockholders of $10.7 million, or $1.11 per diluted share. Pro forma earnings per share and EBITDA amounts for the six months ended June 30, 2006 and 2005, are shown on the attached statements and schedules.

The Company will host a conference call on Thursday, July 27, 2006, at 10:00 a.m. (Eastern Daylight Time) to discuss the Company's second quarter financial results. To participate in the conference call, please dial 888-423-3281. Interested parties are asked to dial in approximately 10 minutes prior to the start time of the call.

An audio replay of the conference call will be available beginning at 1:30 p.m. (Eastern Daylight Time) on Thursday, July 27, 2006, until 11:59 p.m. (Eastern Daylight Time) on August 2, 2006. To access the replay, please dial 800-475-6701. The replay pass code is 836292. An audio replay of the call will also be available on the Company's website for at least one week following the earnings call.

FreightCar America, Inc. manufactures railroad freight cars, with particular expertise in coal-carrying railcars. In addition to coal cars, FreightCar America designs and builds flat cars, mill gondola cars, intermodal cars, coil steel cars and motor vehicle carriers. It is headquartered in Chicago, Illinois and has manufacturing facilities in Danville, Illinois, Roanoke, Virginia and Johnstown, Pennsylvania.

This press release may contain statements relating to our expected financial performance and/or future business prospects, events and plans that are "forward-looking statements" as defined under the Private Securities Litigation Reform Act of 1995. Forward-looking statements represent our estimates and assumptions only as of the date of this press release. Our actual results may differ materially from the results described in or anticipated by our forward-looking statements due to certain risks and uncertainties. These potential risks and uncertainties include, among other things: the cyclical nature of our business; adverse economic and market conditions; fluctuating costs of raw materials, including steel and aluminum, and delays in the delivery of raw materials; our ability to maintain relationships with our suppliers of railcar components; our reliance upon a small number of customers that represent a large percentage of our sales; the variable purchase patterns of our customers and the timing of completion, delivery and acceptance of customer orders; the highly competitive nature of our industry; the risk of lack of acceptance of our new railcar offerings by our customers; and the additional risk factors described in our filings with the Securities and Exchange Commission. We expressly disclaim any duty to provide updates to any forward-looking statements made in this press release, whether as a result of new information, future events or otherwise. More information about FreightCar America is available on its website at www.freightcaramerica.com.


                       FreightCar America, Inc.
                 Condensed Consolidated Balance Sheets
                              (Unaudited)
                                                June 30,    Dec.  31,
                                                  2006        2005
                                               ----------  ----------
                                                  (In thousands)
  Assets
  Current assets
     Cash and cash equivalents                $  143,080  $   61,737
     Accounts receivable, net                     15,988       3,854
     Inventories                                 113,101      75,089
     Deposits and other current assets             4,613       4,033
     Deferred income taxes                        10,205       9,410
                                               ----------  ----------
  Total current assets                           286,987     154,123
 
  Property, plant and equipment, net              22,597      23,889
  Deferred financing costs, net                      535         688
  Intangible assets, net                          12,539      12,834
  Goodwill                                        21,521      21,521
  Deferred income taxes                           12,741      12,227
                                               ----------  ----------
  Total assets                                $  356,920  $  225,282
                                               ==========  ==========
  Liabilities and Stockholders' Equity
  Current liabilities
     Accounts payable                         $  119,542  $   59,514
     Current portion of long-term debt                67          70
     Accrued payroll and employee benefits        13,172      13,015
     Accrued pension costs                        10,174      10,174
     Income taxes payable                         11,043       4,235
     Accrued warranty                             10,551       7,878
     Other current liabilities                     4,757       3,885
                                               ----------  ----------
  Total current liabilities                      169,306      98,771
 
  Long-term debt, less current portion                56         154
  Accrued pension costs, less current portion     11,119      11,693
  Accrued postretirement benefits                 23,565      22,465
                                               ----------  ----------
  Total liabilities                              204,046     133,083
                                               ----------  ----------
  Commitments and contingencies
 
  Stockholders' equity
       Preferred stock                                --          --
       Common stock                                  126         126
       Additional paid in capital                 97,389      93,932
       Accumulated other comprehensive loss       (5,556)     (5,556)
       Retained earnings                          60,915       3,697
                                               ----------  ----------
  Total stockholders' equity                     152,874      92,199
                                               ----------  ----------
  Total liabilities and stockholders' equity  $  356,920  $  225,282
                                               ==========  ==========
 
 
                       FreightCar America, Inc.
            Condensed Consolidated Statements of Operations
                              (Unaudited)
 
                       Three Months Ended         Six Months Ended
                            June 30,                  June 30,
                    ------------------------- ------------------------
                        2006         2005         2006        2005
                     -----------  -----------  -----------  ----------
                     (In thousands, except share and per share data)
 
Sales               $   365,417  $   230,714  $   658,210  $  396,519
Cost of sales           299,824      206,539      551,483     358,976
                     -----------  -----------  -----------  ----------
Gross profit             65,593       24,175      106,727      37,543
 
Selling, general
 and administrative
 expense                  8,232        7,733       16,528      13,809
Provision for
 settlement of
 labor disputes
 (selling, general
 and administrative
 expense)                    --           --           --         370
                     -----------  -----------  -----------  ----------
Operating income         57,361       16,442       90,199      23,364
 
Interest income          (1,230)        (239)      (1,932)       (342)
Related-party
 interest expense            --        1,346           --       3,253
Third-party
 interest expense            85          690          168         964
Interest expense
 and related
 accretion on
 rights to
 additional
 acquisition
 consideration               --        4,823           --       6,382
Write-off of
 deferred financing
 costs                       --          439           --         439
Amortization of
 deferred financing
 costs                       77           89          153         184
                     -----------  -----------  -----------  ----------
Income before
 income taxes            58,429        9,294       91,810      12,484
Income tax
 provision               21,828          149       33,836       1,425
                     -----------  -----------  -----------  ----------
 
Net income               36,601        9,145       57,974      11,059
Redeemable
 preferred stock
 dividends
 accumulated                 --           31           --         311
                     -----------  -----------  -----------  ----------
Net income
 attributable to
 common
 stockholders       $    36,601  $     9,114  $    57,974  $   10,748
                     ===========  ===========  ===========  ==========
Net income per
 common share
 attributable to
 common
 stockholders -
 basic              $      2.91  $      0.76  $      4.62  $     1.11
                     ===========  ===========  ===========  ==========
Net income per
 common share
 attributable to
 common
 stockholders -
 diluted            $      2.86  $      0.76  $      4.54  $     1.11
                     ===========  ===========  ===========  ==========
Weighted average
 common shares
 outstanding -
 basic               12,574,372   11,972,260   12,554,399   9,715,020
                     ===========  ===========  ===========  ==========
Weighted average
 common shares
 outstanding -
 diluted             12,787,789   11,988,740   12,779,947   9,723,306
                     ===========  ===========  ===========  ==========
 
 
                       FreightCar America, Inc.
            Condensed Consolidated Statements of Cash Flows
                              (Unaudited)
                                                     Six Months Ended
                                                         June 30,
                                                   -------------------
                                                     2006      2005
                                                    --------  --------
                                                     (In thousands)
Cash flows from operating activities
Net income                                         $ 57,974  $ 11,059
Adjustments to reconcile net income to net cash
flows provided by operating activities:
 Depreciation and amortization                        3,722     3,727
 Amortization and write-off of deferred financing
  costs                                                 153       623
 Loss on disposal of equipment                            5        --
 Accretion of deferred revenue                           --       513
 Non-cash interest expense related to Senior Notes
  and rights to additional acquisition
  consideration                                          --     9,635
 Deferred income taxes                               (1,309)    1,238
 Stock-based compensation expense                     1,217        69
 Changes in operating assets and liabilities:
    Accounts receivable                             (12,134)   (1,055)
    Inventories                                     (38,012)    3,099
    Deposits and other current assets                  (580)   (2,802)
    Accounts payable                                 60,028   (11,906)
    Other accrued liabilities                         4,304     7,371
    Income tax payable/receivable                     6,808        --
    Deferred revenue, long-term                          --      (337)
                                                    --------  --------
Net cash flows provided by operating activities      82,176    21,234
                                                    --------  --------
Cash flows from investing activities
Restricted cash withdrawals, net                         --    12,955
Purchases of property, plant and equipment           (2,216)   (5,330)
                                                    --------  --------
Net cash flows (used in) provided by investing
 activities                                          (2,216)    7,625
                                                    --------  --------
Cash flows from financing activities
Payments on long-term debt                             (101)  (58,964)
Issuance of common stock, net of issuance costs       1,044    87,322
Excess tax benefit from stock-based compensation      1,196        --
Redemption of preferred stock and payment of
 accumulated dividends                                   --   (13,000)
Payments of additional acquisition consideration         --   (34,963)
Cash dividends paid to stockholders                    (756)       --
                                                    --------  --------
Net cash flows provided by (used in) financing
 activities                                           1,383   (19,605)
                                                    --------  --------
 
Net increase in cash and cash equivalents            81,343     9,254
Cash and cash equivalents at beginning of period     61,737    11,213
                                                    --------  --------
Cash and cash equivalents at end of period         $143,080  $ 20,467
                                                    ========  ========
Supplemental cash flow information
Cash paid for:
 Interest                                            $   270  $55,637
                                                      =======  =======
 Income taxes                                        $27,141  $    --
                                                      =======  =======
Non-cash transactions:
 Capital lease obligations incurred for equipment    $    --  $    39
                                                      =======  =======
 
                       FreightCar America, Inc.
                       Supplemental Disclosure I
 
             Reconciliation of net income per common share
                attributable to common stockholders to
                    pro forma earnings per share(1)
                              (Unaudited)
 
                                  Three Months Ended  Six Months Ended
                                        June 30,          June 30,
                                   ----------------- -----------------
                                      2006    2005      2006    2005
                                    -------  -------  -------  -------
                                   (In thousands, except share and per
                                               share data)
 
Net income per common share
 attributable to common
 stockholders - basic              $  2.91  $  0.76  $  4.62  $  1.11
                                    =======  =======  =======  =======
Net income per common share
 attributable to common
 stockholders - diluted            $  2.86  $  0.76  $  4.54  $  1.11
                                    =======  =======  =======  =======
Net income attributable to common
    stockholders                   $36,601  $ 9,114  $57,974  $10,748
Related-party interest expense          --    1,346       --    3,253
Third-party interest expense            --      690       --      964
Write-off of deferred financing
 costs                                  --      439       --      439
Fees for termination of management
 services agreements (selling,
 general and administrative
 expense)                               --      900       --      900
Tax effects of related-party
 interest expense, third-party
 interest expense, write-off of
 deferred financing costs and fees
 for termination of management
 services agreements                    --   (1,229)      --   (2,022)
Interest expense and related
 accretion on rights to additional
 acquisition consideration              --    4,823       --    6,382
Tax effect of interest expense and
 related accretion on rights to
 additional acquisition
 consideration                          --   (4,820)      --   (5,326)
Redeemable preferred stock
 dividends accumulated                  --       31       --      311
                                    -------  -------  -------  -------
Adjusted net income attributable
 to common stockholders            $36,601  $11,294  $57,974  $15,649
                                    =======  =======  =======  =======
Pro forma earnings per share -
 basic                             $  2.91  $  0.90  $  4.62  $  1.25
                                    =======  =======  =======  =======
Pro forma earnings per share -
 diluted                           $  2.86  $  0.90  $  4.54  $  1.25
                                    =======  =======  =======  =======
 
 
                         Three Months Ended       Six Months Ended
                              June 30,                June 30,
                       ----------------------- -----------------------
                          2006        2005        2006        2005
                       ----------- ----------- ----------- -----------
                       (In thousands, except share and per share data)
 
Weighted average
 common shares
 outstanding -
 basic (prior to
 adjustments)          12,574,372  11,972,260  12,554,399   9,715,020
                       =========== =========== =========== ===========
Effect of common
 shares issued in the
 initial public
 offering, as if the
 transaction occurred
 on the first day of
 the respective period         --     560,440          --   2,817,680
                       ----------- ----------- ----------- -----------
Weighted average
 common shares
 outstanding - basic
 (following
 adjustments)          12,574,372  12,532,700  12,554,399  12,532,700
                       =========== =========== =========== ===========
Dilutive effect of
 options and awards
 granted under the
 2005 Long-Term
 Incentive Plan, as if
 the options and
 awards were granted
 on the first day of
 the respective period    213,417      18,514     225,548      18,514
                       ----------- ----------- ----------- -----------
Weighted average
 common shares
 outstanding - diluted
 (following
 adjustments)          12,787,789  12,551,214  12,779,947  12,551,214
                       =========== =========== =========== ===========
 
(1) Pro forma earnings per share represents the Company's net income
    per common share attributable to common stockholders as adjusted
    to give effect to: (1) the issuance of stock options and
    restricted share awards under the 2005 Long-Term Incentive Plan;
    (2) the completion of the Company's initial public offering on
    April 11, 2005; and (3) the related transactions involving uses of
    the offering proceeds. The adjustments relating to the Company's
    initial public offering and the related transactions reflect: (i)
    the increase in the number of weighted average shares as a result
    of the issuance of the new shares sold in the offering; (ii) the
    removal from the calculation of net income of interest expense
    relating to the Company's term loan, senior notes and PIK notes,
    rights to additional acquisition consideration and industrial
    revenue bonds that the Company is no longer obligated to pay as a
    result of the repayment in full of such obligations with the
    proceeds from the offering; (iii) the removal from the calculation
    of net income of the write-off of deferred financing costs and
    fees for termination of management services agreements in
    connection with the offering; (iv) the redemption of the Company's
    preferred stock with the proceeds from the offering; (v) the tax
    effects of the removal of related-party interest expense,
    third-party interest expense, write-off of deferred financing
    costs and fees for termination of management services agreements
    from the calculation of net income; and (vi) the tax effect of
    interest expense and related accretion on rights to additional
    acquisition consideration, which expense became deductible for tax
    purposes upon payment of the additional acquisition consideration
    with the proceeds from the offering. The Company believes that pro
    forma earnings per share information is useful to investors
    because it illustrates the effect on the Company's financial
    results of the completion of the Company's initial public offering
    and the related transactions. Since the offering and the related
    transactions involved changes to the Company's capital structure
    and the repayment of all of the Company's outstanding debt
    obligations (eliminating for future periods certain expenses that
    the Company historically had been obligated to pay), the Company
    believes that pro forma earnings per share will allow investors to
    more effectively compare the Company's financial results prior to
    and after the offering. Pro forma earnings per share is not a
    financial measure presented in accordance with U.S. generally
    accepted accounting principles, or U.S. GAAP. Accordingly, when
    analyzing our operating performance, investors should not consider
    pro forma earnings per share in isolation or as a substitute for
    earnings per share calculated in accordance with U.S. GAAP. Our
    calculation of pro forma earnings per share is not necessarily
    comparable to that of other similarly titled measures reported by
    other companies.
 
                       FreightCar America, Inc.
                      Supplemental Disclosure II
 
               Reconciliation of net income to EBITDA(1)
                              (Unaudited)
 
                                  Three Months Ended  Six Months Ended
                                        June 30,          June 30,
                                  ------------------ -----------------
                                     2006     2005     2006     2005
                                    -------  -------  -------  -------
                                             (In thousands)
 
Net income                         $36,601  $ 9,145  $57,974  $11,059
Income tax provision                21,828      149   33,836    1,425
Related-party interest expense          --    1,346       --    3,253
Third-party interest expense            85      690      168      964
Interest expense and related
 accretion on rights to additional
 acquisition consideration              --    4,823       --    6,382
Interest income                     (1,230)    (239)  (1,932)    (342)
Amortization of deferred financing
 costs                                  77       89      153      184
Write-off of deferred financing
 costs                                  --      439       --      439
Amortization of intangible assets      147      148      295      295
Depreciation                         1,524    1,767    3,427    3,432
                                    -------  -------  -------  -------
EBITDA                              59,032   18,357   93,921   27,091
                                    =======  =======  =======  =======
 
 
(1) EBITDA represents net income before income tax expense, interest
    expense, net, amortization and depreciation of property and
    equipment. We believe EBITDA is useful to investors in evaluating
    our operating performance compared to that of other companies in
    our industry. In addition, our management uses EBITDA to evaluate
    our operating performance. The calculation of EBITDA eliminates
    the effects of financing, income taxes and the accounting effects
    of capital spending. These items may vary for different companies
    for reasons unrelated to the overall operating performance of a
    company's business. EBITDA is not a financial measure presented in
    accordance with U.S. GAAP. Accordingly, when analyzing our
    operating performance, investors should not consider EBITDA in
    isolation or as a substitute for net income, cash flows from
    operating activities or other statements of operations or
    statements of cash flow data prepared in accordance with U.S.
    GAAP. Our calculation of EBITDA is not necessarily comparable to
    that of other similarly titled measures reported by other
    companies.