ABC NACO INC
10-Q, 2000-11-14
METAL FORGINGS & STAMPINGS
Previous: TATHAM OFFSHORE INC, 10-Q, EX-99.4, 2000-11-14
Next: ABC NACO INC, 10-Q, EX-4.1, 2000-11-14



                       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


     September  30,  2000                                              0-22906
---------------------------                             ------------------------
For the Quarterly Period Ended                          Commission  File  Number


                                  ABC-NACO INC.
             (Exact name of registrant as specified in its charter)


       Delaware                                               36-3498749
---------------------------.............................-----------------------
(State  or  other  jurisdiction of                         (I.R.S.  Employer
 incorporation  or  organization)                       Identification  Number)


           2001 Butterfield Road, Suite 502, Downers Grove, IL  60515
           ----------------------------------------------------------
          (Address of principal executive offices, including zip code)


Registrant's  telephone  number,  including  area  code          (630) 852-1300
                                                                ---------------



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

                                                         Yes  X        No
                                                            -----        -----


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


         Class                                 Outstanding  at  November 7, 2000
-----------------------------                     -----------------------------
COMMON STOCK, $.01 PAR  VALUE                          19,872,242 SHARES

<PAGE>
                                  ABC-NACO INC.


                                      INDEX
                                                                            Page
                                                                            ----

Part  I    Financial  Statements

  Item  1   Unaudited  Consolidated  Financial  Statements

               Unaudited  Consolidated  Balance  Sheets                        3

               Unaudited  Consolidated  Statements  of  Operations             4

               Unaudited Consolidated Statements of
                                   Stockholders' Equity                        5

               Unaudited  Consolidated  Statements  of  Cash  Flows            6

               Notes  to  Unaudited Consolidated Financial Statements     7 - 18


  Item  2   Management's Discussion and Analysis of Financial Condition
               and  Results  of  Operations                              19 - 29

  Item  3   Quantitative and Qualitative Disclosures About Market Risk        29

Part  II    Other  Information

  Item  6   Exhibits  and  Reports  on  Form  8-K                             30

<PAGE>
<TABLE>
<CAPTION>

                                             ABC-NACO INC.
                                      CONSOLIDATED BALANCE SHEETS
                             As of September 30, 2000 and December 31, 1999
                                            (UNAUDITED)
(In  thousands,  except  share  data)
                                                                                  Sept. 30,  December 31,
                                                                                   2000          1999
                                                                                   ----          ----
ASSETS
------
CURRENT  ASSETS:

Cash and cash equivalents                                                             $443        $351
<S>                                                                              <C>         <C>
    Accounts receivable, less allowances of $1,724 and $1,804, respectively . .     95,450      79,617
    Inventories . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    104,517      94,132
    Prepaid expenses and other current assets . . . . . . . . . . . . . . . . .     10,996      12,401
    Prepaid income taxes. . . . . . . . . . . . . . . . . . . . . . . . . . . .     17,253       8,680
                                                                                 ----------  ----------

    Total current assets. . . . . . . . . . . . . . . . . . . . . . . . . . . .    228,659     195,181
                                                                                 ----------  ----------

PROPERTY, PLANT AND EQUIPMENT:
    Land. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      7,557       7,644
    Buildings and improvements. . . . . . . . . . . . . . . . . . . . . . . . .     47,022      42,268
    Machinery and equipment . . . . . . . . . . . . . . . . . . . . . . . . . .    284,028     267,189
    Patterns, tools, gauges and dies. . . . . . . . . . . . . . . . . . . . . .     14,864      14,610
    Construction in progress. . . . . . . . . . . . . . . . . . . . . . . . . .     23,063      28,302
                                                                                 ----------  ----------
                                                                                   376,534     360,013
    Less - Accumulated depreciation . . . . . . . . . . . . . . . . . . . . . .   (135,972)   (115,003)
                                                                                 ----------  ----------

        Net property, plant and equipment . . . . . . . . . . . . . . . . . . .    240,562     245,010
                                                                                 ----------  ----------

INVESTMENT IN UNCONSOLIDATED  JOINT VENTURES. . . . . . . . . . . . . . . . . .     15,036      13,886
                                                                                 ----------  ----------

OTHER NON_CURRENT ASSETS - net. . . . . . . . . . . . . . . . . . . . . . . . .     43,462      38,394
                                                                                 ----------  ----------

        Total assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $ 527,719   $ 492,471
                                                                                 ==========  ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
-------------------------------------------------------------------------------

CURRENT LIABILITIES:
    Current maturities of long-term debt. . . . . . . . . . . . . . . . . . . .  $   7,732   $   6,207
    Accounts payable. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     80,661      89,678
    Accrued expenses. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     43,392      42,983
                                                                                 ----------  ----------

        Total current liabilities . . . . . . . . . . . . . . . . . . . . . . .    131,785     138,868
                                                                                 ----------  ----------

LONG-TERM DEBT, less current maturities . . . . . . . . . . . . . . . . . . . .    272,765     246,247
                                                                                 ----------  ----------

DEFERRED INCOME TAXES . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      6,646       6,699
                                                                                 ----------  ----------

OTHER NON_CURRENT LIABILITIES . . . . . . . . . . . . . . . . . . . . . . . . .     13,582      13,978
                                                                                 ----------  ----------

COMMITMENTS AND CONTINGENCIES . . . . . . . . . . . . . . . . . . . . . . . . .          -           -

STOCKHOLDERS' EQUITY:
    Convertible Preferred stock, $1.00 par value; 1,000,000 shares authorized;
        300,000 shares issued and outstanding at September 30, 2000 . . . . . .     28,425           -
    Common stock, $.01 par value; 25,000,000 shares authorized;
         19,872,242 and 19,372,242 shares issued and outstanding, respectively.        199         194
    Additional paid-in capital. . . . . . . . . . . . . . . . . . . . . . . . .     95,565      79,240
    Retained earnings (deficit) . . . . . . . . . . . . . . . . . . . . . . . .    (18,748)      7,954
    Cumulative translation adjustment . . . . . . . . . . . . . . . . . . . . .     (2,500)       (709)
                                                                                 ----------  ----------

        Total stockholders' equity. . . . . . . . . . . . . . . . . . . . . . .    102,941      86,679
                                                                                 ----------  ----------

        Total liabilities and stockholders' equity. . . . . . . . . . . . . . .  $ 527,719   $ 492,471
                                                                                 ==========  ==========
</TABLE>

The accompanying notes to the unaudited consolidated financial statements are an
integral  part  of  these  consolidated  balance  sheets.
<PAGE>
<TABLE>
<CAPTION>

                                                 ABC-NACO INC.
                                     CONSOLIDATED STATEMENTS OF OPERATIONS
                        For the Three and Nine Months Ended September 30, 2000 and 1999
                                                  (Unaudited)



(In  thousands,  except  per  share  data)
                                                                   Three Months Ended      Nine Months Ended
                                                                       September 30,         September 30,
                                                                       -------------         -------------
                                                                      2000       1999       2000       1999
                                                                    ---------  ---------  ---------  ---------
NET SALES                                                           $131,043   $145,072   $443,075   $475,016
<S>                                                                 <C>        <C>        <C>        <C>
COST OF SALES. . . . . . . . . . . . . . . . . . . . . . . . . . .   122,306    121,196    393,045    409,835
                                                                    ---------  ---------  ---------  ---------
        Gross profit . . . . . . . . . . . . . . . . . . . . . . .     8,737     23,876     50,030     65,181
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES . . . . . . . . . . .    14,645     13,055     42,992     43,959
MERGER AND OTHER RESTRUCTURING CHARGES . . . . . . . . . . . . . .     9,838          -     11,427     21,925
                                                                    ---------  ---------  ---------  ---------
        Operating income (loss). . . . . . . . . . . . . . . . . .   (15,746)    10,821     (4,389)      (703)
EQUITY INCOME (LOSS) FROM UNCONSOLIDATED JOINT VENTURES. . . . . .       950       (411)     2,257       (324)
INTEREST EXPENSE . . . . . . . . . . . . . . . . . . . . . . . . .     6,655      4,543     18,883     13,113
AMORTIZATION OF DEFERRED FINANCING COSTS . . . . . . . . . . . . .       464        306      1,008        742
                                                                    ---------  ---------  ---------  ---------
         Income (loss) before income taxes and extraordinary item.   (21,915)     5,561    (22,023)   (14,882)
PROVISION (BENEFIT) FOR INCOME TAXES . . . . . . . . . . . . . . .    (8,793)     1,691     (8,551)      (712)
                                                                    ---------  ---------  ---------  ---------
         Income (loss) before extraordinary item . . . . . . . . .   (13,122)     3,870    (13,472)   (14,170)
EXTRAORDINARY ITEM, net of income tax of $2,062. . . . . . . . . .         -          -          -     (3,158)
                                                                    ---------  ---------  ---------  ---------

        Net income (loss). . . . . . . . . . . . . . . . . . . . .  $(13,122)  $  3,870   $(13,472)  $(17,328)
                                                                    =========  =========  =========  =========


EARNINGS PER SHARE DATA:
       Income (loss) before extraordinary item . . . . . . . . . .  $(13,122)  $  3,870   $(13,472)  $(14,170)
       Adjustment related to preferred stock . . . . . . . . . . .         -          -    (11,877)         -
       Preferred stock dividends . . . . . . . . . . . . . . . . .      (600)         -     (1,353)         -
                                                                    ---------  ---------  ---------  ---------
       Adjusted income (loss) before extraordinary item. . . . . .   (13,722)     3,870    (26,702)   (14,170)
       Extraordinary item. . . . . . . . . . . . . . . . . . . . .         -          -          -     (3,158)
                                                                    ---------  ---------  ---------  ---------
           Net income (loss) available to common stockholders. . .  $(13,722)  $  3,870   $(26,702)  $(17,328)
                                                                    =========  =========  =========  =========

BASIC EARNINGS PER SHARE:
        Adjusted income (loss) before extraordinary item . . . . .  $  (0.69)  $   0.21   $  (1.36)  $  (0.78)
        Extraordinary item . . . . . . . . . . . . . . . . . . . .         -          -          -      (0.17)
                                                                    ---------  ---------  ---------  ---------
             Net income (loss) available to common stockholders. .  $  (0.69)  $   0.21   $  (1.36)  $  (0.95)
                                                                    =========  =========  =========  =========

WEIGHTED AVERAGE SHARES OUTSTANDING. . . . . . . . . . . . . . . .    19,872     18,379     19,572     18,318
                                                                    =========  =========  =========  =========

DILUTED EARNINGS PER SHARE:
        Adjusted income (loss) before extraordinary item . . . . .  $  (0.69)  $   0.21   $  (1.36)  $  (0.78)
        Extraordinary item . . . . . . . . . . . . . . . . . . . .         -          -          -      (0.17)
                                                                    ---------  ---------  ---------  ---------
             Net income (loss) available to common stockholders. .  $  (0.69)  $   0.21   $  (1.36)  $  (0.95)
                                                                    =========  =========  =========  =========

WEIGHTED AVERAGE SHARES AND STOCK EQUIVALENTS. . . . . . . . . . .    19,872     18,607     19,572     18,318
                                                                    =========  =========  =========  =========
</TABLE>

The accompanying notes to the unaudited consolidated financial statements are an
integral  part  of  these  consolidated  statements.
<PAGE>
<TABLE>
<CAPTION>

                                                     ABC-NACO INC.
                                  CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                               For the Nine Months Ended September 30, 2000 and 1999
                                                     (unaudited)

(In  thousands)                                                    Additional   Retained   Cumulative
                                                  Preferred Common   Paid-in    Earnings   Translation
                                                     Stock   Stock   Capital   (Deficit)    Adjustment     Total
                                                    -------  ------  --------  ----------  ------------  ---------
<S>                                                 <C>      <C>     <C>       <C>         <C>           <C>
BALANCE, December 31, 1998 . . . . . . . . . . . .  $     -  $  184  $ 67,981  $  28,888   $      (676)  $ 96,377

  Comprehensive income (loss). . . . . . . . . . .        -       -         -    (17,328)          255    (17,073)

  Income tax benefit from exercised stock options.        -       -       300          -             -        300

  Common stock issued. . . . . . . . . . . . . . .        -       -       102          -             -        102
                                                    -------  ------  --------  ----------  ------------  ---------

BALANCE, September 30, 1999. . . . . . . . . . . .  $     -  $  184  $ 68,383  $  11,560   $      (421)  $ 79,706
                                                    =======  ======  ========  ==========  ============  =========

BALANCE, December 31, 1999 . . . . . . . . . . . .  $     -  $  194  $ 79,240  $   7,954   $      (709)  $ 86,679

  Comprehensive loss . . . . . . . . . . . . . . .        -       -         -    (13,472)       (1,791)   (15,263)

  Preferred stock issued . . . . . . . . . . . . .   28,425       -    11,877    (11,877)            -     28,425

  Preferred stock dividends earned . . . . . . . .        -       -     1,353     (1,353)            -          -

  Shares issued in business acquisition. . . . . .        -       5     3,095          -             -      3,100
                                                    -------  ------  --------  ----------  ------------  ---------

BALANCE, September 30, 2000. . . . . . . . . . . .  $28,425  $  199  $ 95,565  $ (18,748)  $    (2,500)  $102,941
                                                    =======  ======  ========  ==========  ============  =========
</TABLE>

 The  accompanying  notes to the unaudited consolidated financial statements are
an  integral  part  of  these  consolidated  statements.
<PAGE>
<TABLE>
<CAPTION>

                                                  ABC-NACO INC.
                                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                         For the Three and Nine Months Ended September 30, 2000 and 1999
                                                   (UNAUDITED)
(In  thousands)
                                                                      Three Months Ended     Nine Months Ended
                                                                         September 30,          September 30,
                                                                        -------------           -------------
                                                                         2000       1999       2000       1999
                                                                       ---------  ---------  ---------  ---------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)                                                      $(13,122)   $3,870    $(13,472)  $(17,328)
<S>                                                                    <C>        <C>        <C>        <C>
    Adjustments to reconcile net income (loss) to net cash
      used in operating activities:
         Extraordinary item . . . . . . . . . . . . . . . . . . . . .         -          -          -      3,158
         Merger and other restructuring charges . . . . . . . . . . .     9,838          -     11,427     21,925
         Equity (income) loss from unconsolidated joint ventures. . .      (950)       411     (2,257)       324
         Depreciation  and amortization . . . . . . . . . . . . . . .     8,200      8,179     25,257     23,524
         Deferred income taxes. . . . . . . . . . . . . . . . . . . .    (8,617)        60     (8,626)     1,108
         Changes in certain assets and liabilities, net of effect of
           business combinations
                Accounts receivable . . . . . . . . . . . . . . . . .     4,405     (5,006)   (15,533)   (15,800)
                Inventories . . . . . . . . . . . . . . . . . . . . .     6,634     (4,896)   (10,385)     5,253
                Prepaid expenses and other current assets . . . . . .     2,712      6,109      1,405    (12,401)
                Other noncurrent assets . . . . . . . . . . . . . . .      (346)    (2,108)    (1,666)    (2,217)
                Accounts payable and accrued expenses . . . . . . . .   (10,388)   (11,116)   (19,884)   (11,540)
                Other noncurrent liabilities. . . . . . . . . . . . .    (2,027)    (1,422)    (2,187)     1,883
                                                                       ---------  ---------  ---------  ---------

                   Net cash used in operating activities. . . . . . .    (3,661)    (5,919)   (35,921)    (2,111)
                                                                       ---------  ---------  ---------  ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
        Capital expenditures. . . . . . . . . . . . . . . . . . . . .    (4,928)   (11,467)   (15,688)   (32,635)
        Dividends from unconsolidated joint ventures. . . . . . . . .       449          -      1,107          -
        Business acquisition  . . . . . . . . . . . . . . . . . . . .         -          -     (2,000)         -
                                                                       ---------  ---------  ---------  ---------
                   Net cash used in investing activities. . . . . . .    (4,479)   (11,467)   (16,581)   (32,635)
                                                                       ---------  ---------  ---------  ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
        Net borrowings under revolving lines of credit. . . . . . . .     9,875     16,147     27,149     62,074
        Change in cash overdrafts . . . . . . . . . . . . . . . . . .         -      2,766          -     (1,523)
        Payment of term debt. . . . . . . . . . . . . . . . . . . . .      (647)    (3,449)    (1,606)   (28,696)
        Borrowings of term debt . . . . . . . . . . . . . . . . . . .         -          -          -      3,507
        Payment of deferred financing costs . . . . . . . . . . . . .      (680)         -     (1,374)    (1,182)
        Exercised stock options . . . . . . . . . . . . . . . . . . .         -        402          -        402
        Issuance of convertible preferred stock . . . . . . . . . . .         -          -     28,425          -
                                                                       ---------  ---------  ---------  ---------

                    Net cash provided by financing activities . . . .     8,548     15,866     52,594     34,582
                                                                       ---------  ---------  ---------  ---------

                    Net change in cash. . . . . . . . . . . . . . . .       408     (1,520)        92       (164)

CASH AND CASH EQUIVALENTS, beginning of period. . . . . . . . . . . .        35      1,520        351        164
                                                                       ---------  ---------  ---------  ---------

CASH AND CASH EQUIVALENTS, end of period. . . . . . . . . . . . . . .  $    443   $      -   $    443   $      -
                                                                       =========  =========  =========  =========
</TABLE>

The accompanying notes to the unaudited consolidated financial statements are an
integral  part  of  these  consolidated  statements.
<PAGE>
                                  ABC-NACO INC.

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

1.     BASIS  OF  PRESENTATION

ABC-NACO Inc. (the "Company") is a supplier of technologically advanced products
and  services  to the freight railroad and flow control industries.  The Company
operates  in  three business segments: Rail Products, Rail Services and Systems,
and  Flow  and  Specialty  Products,  and has four technology centers around the
world supporting its three business segments. The Company holds market positions
in the design, engineering, and manufacture of high performance freight railcar,
locomotive and passenger rail suspension and coupler systems, wheels and mounted
wheel  sets,  and  specialty  track products.  The Company also supplies freight
railroad  and  transit  signaling  systems  and  services,  as  well  as  highly
engineered  valve  bodies  and  components  for  industrial flow control systems
worldwide.

The  accompanying  unaudited  consolidated  financial statements include, in the
opinion  of  management,  all  adjustments  (consisting of only normal recurring
adjustments)  necessary for a fair presentation of the results of operations and
financial condition of the Company for and as of the interim dates.  Results for
the  interim  period  are  not  necessarily indicative of results for the entire
year.

Certain  information  and  footnote  disclosures  normally included in 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  ("SEC").  The  Company  believes that the
disclosures  contained herein are adequate to make the information presented not
misleading.  These unaudited consolidated financial statements should be read in
conjunction  with  the information and the consolidated financial statements and
notes  thereto  included  in  the  Company's  Annual Report on Form 10-K for the
fiscal year ended July 31, 1999 and the Company's Transition Report on Form 10-K
for  the  five  months  ended  December  31,  1999.

The Company is a result of a merger (the "Merger") on February 19, 1999, between
ABC  Rail  Products Corporation ("ABC") and NACO, Inc. ("NACO").  As a result of
the  Merger,  each outstanding share of NACO common stock was converted into 8.7
shares of the Company's common stock, resulting in the issuance of approximately
9.4  million  shares.  The  Merger  was treated as a tax-free reorganization for
federal income tax purposes and has been accounted for as a pooling-of-interests
transaction.  The  accompanying  consolidated  financial  statements reflect the
combined  results  of ABC and NACO as if the Merger occurred on the first day of
the  earliest  period  presented.

<PAGE>

Unaudited  results  of  operations  for  ABC  and  NACO prior to the Merger from
January  1,  1999,  to  February  19,  1999  were  (in  thousands):
<TABLE>
<CAPTION>

<S>                  <C>       <C>
                    ABC        NACO
                  --------   --------
Revenue.          $52,659   $60,552
Net loss             (669)      (51)
</TABLE>

On  September  23,  1999,  the Company's Board of Directors adopted a resolution
changing  the  Company's  fiscal  year-end  to  December  31  from July 31.  The
principal  reason for the change was to align the Company's fiscal year-end with
the  fiscal  year-end  of  its  major  customers.  The Company filed a Form 10-K
transition  report  for  the five-month transition period from August 1, 1999 to
December  31,  1999  (the  "Transition  Period").

2.     INVENTORIES

Inventories are stated at the lower of cost or market.  Cost is determined using
the  first-in,  first-out  method  for substantially all inventories.  Inventory
costs  include  material,  labor  and  manufacturing  overhead.  Inventories  at
September  30,  2000,  and  December  31,  1999,  consisted of the following (in
thousands):
<TABLE>
<CAPTION>
                                     September 30, December 31,
                                         2000          1999
                                    -------------  ------------
<S>                                   <C>            <C>
  Raw materials. . . . . . . . . . .  $    45,050    $44,148
  Supplies and spare parts . . . . .        8,830      5,258
  Work in process and finished goods       50,637     44,726
                                      -------------  -------

                                      $   104,517    $94,132
                                      ===========    =======
</TABLE>


3.     DEBT

Senior Credit Facility
----------------------
Immediately after the consummation of the Merger, the Company entered into a new
revolving  credit facility (the "Credit Facility") with a syndicate of financial
institutions,  in  which  Bank  of  America National Trust & Savings Association
acted  as  the  Agent  and  Letter  of Credit Issuing Lender and Bank of America
Canada acted as the Canadian Revolving Lender.  The Credit Facility provides the
Company  with  a  revolving  line of credit of up to $200.0 million.  The Credit
Facility's  covenants  include  ratio  restrictions  on  total  leverage, senior
leverage and interest coverage, a minimum net worth restriction and restrictions
on  capital  expenditures.

The  initial  net  proceeds  of  the  Credit Facility were used to (i) refinance
existing bank debt and certain other indebtedness of the Company, (ii) refinance
substantially  all  of  NACO's outstanding debt, (iii) provide initial financing
for the Company's on-going working capital needs, and (iv) pay fees and expenses
relating  to  the  Merger  and the Credit Facility.  The early retirement of the
refinanced  debt  resulted  in a $5.2 million extraordinary charge ($3.2 million
after-tax)  representing  the non-cash write-off of related unamortized deferred
financing  costs  and prepayment penalties of $4.5 million.  The Credit Facility
employs  an  IBOR-based  variable interest rate index and assesses a spread over
the IBOR base, which is determined by a Consolidated Leverage pricing grid.  The
weighted average interest rate at September 30, 2000 was 9.74%.  Availability at
September  30,  2000  was  $6.0  million.

On  October  12, 1999, the Company entered into an Amendment, Waiver and Release
Agreement  to  the  Credit Facility to release certain collateral related to its
Mexican  subsidiary  and  to reflect the change in the Company's fiscal year and
reporting  periods  for covenant measurement purposes.  The Company then entered
into  two subsequent modifications to the Credit Facility that were effective as
of October 29, 1999 to modify certain of the financial leverage covenants in the
Credit  Facility  which  the Company otherwise would not have been in compliance
with  as  of  October  31,  1999.

On March 8, 2000, the Company entered into a Second Amendment and Restatement of
the Credit Facility that was effective as of December 30, 1999 to modify certain
of  the  financial covenants in the Credit Facility, which the Company otherwise
would  have  not  been in compliance with as of December 31, 1999.   The amended
covenants  included  the  Maximum  Consolidated  Leverage  Ratio, Maximum Senior
Leverage  Ratio and the Minimum Interest Coverage Ratio.  In addition, a minimum
pro-forma  EDITDA  covenant  was added to the Credit Facility.   The Company and
its  Lenders also modified other terms and conditions within the Credit Facility
including  the  pricing  grid,  which  is  based upon the Company's Consolidated
Leverage  Ratio.  With  the  Second  Amendment  and  Restatement  of  the Credit
Facility,  the  Company  was  in  compliance with all covenants under the Credit
Facility  as  of  December  31,  1999.

On  October  30,  2000,  the  Company  entered into a Third Amended and Restated
Credit Facility that was effective as of September 30, 2000 to modify certain of
the  financial  covenants  in  the  Credit Facility, which the Company otherwise
would  not  have  been in compliance with as of September 30, 2000.  The amended
covenants  included  the  Maximum  Consolidated  Leverage  Ratio, Maximum Senior
Leverage  Ratio, Minimum Interest Coverage Ratio and Minimum EBITDA requirement.
The  amended  covenant  requirements  as  of,  and  for  the twelve months ended
September 30, 2000, and the actual results, in brackets, were as follows (all as
defined):  Maximum  Consolidated  Leverage  Ratio  - 7.50 (7.35), Maximum Senior
Leverage  Ratio  -5.50 (5.39), Minimum Interest Coverage Ratio - 1.40 (1.53) and
Minimum  EBITDA - $38.0 million ($38.1 million).  The corresponding requirements
as  of  and  for the twelve months ending December 31, 2000 are 7.55, 5.55, 1.30
and  $38.0  million, respectively.  The amendment modified the covenants through
March 31, 2001, at which time the covenants will revert back to the covenants in
place  pursuant  to  the  March  8,  2000  amendment.  The lenders will consider
further  amendments  to  the covenants, if necessary, at that time, based on the
progress  made  through  that  date  on  the  Company's  planned  non-core asset
disposition  program.

The Company and its lenders also modified other terms and conditions within the
Credit Facility including the pricing grid, which continues to be based upon the
Company's  Consolidated  Leverage  Ratio.  The newly applied margin of 400 basis
points  over IBOR is the maximum IBOR margin provided for by the Amendment. As a
result of the Third Amended and Restated Credit Agreement, the revolving line of
credit  now  has  scheduled  commitment reductions as follows: January 1, 2001 -
$10.0  million,  April  1, 2001 - $35.0 million, April 15, 2001 - $15.0 million.
These  commitment  reductions, which will ultimately reduce the revolving Credit
Facility  commitments  to  $140.0 million by April 15, 2001, are not expected to
materially  impair  the  Company's  liquidity  or capital resources position, as
proceeds  realized from the planned disposition of non-core assets (up to 85% of
which  are required to be used to pay down bank debt) are expected to offset the
commitment  reductions.  The  Company  will  also be assessed a significant cash
penalty if outstanding borrowings are not reduced to $175 million by January 31,
2001.

Senior Subordinated Notes
-------------------------
On February 1, 1997, the Company completed an offering (the ''Offering'') of $50
million  of  9 1/8% Senior Subordinated Notes (the ''9 1/8% Notes''). The 9 1/8%
Notes  are  general unsecured obligations of the Company and are subordinated in
right  of  payment to all existing and future senior indebtedness of the Company
and  other  liabilities  of  the  Company's  subsidiaries. The 9 1/8% Notes will
mature  in 2004, unless repurchased earlier at the option of the Company at 100%
of  face  value.  The  9  1/8%  Notes  are  subject  to  mandatory repurchase or
redemption  prior  to  maturity  upon  a  Change  of  Control  (as defined). The
indenture  under which the 9 1/8% Notes were issued limits the Company's ability
to  (i)  incur  additional  indebtedness,  (ii)  complete  certain  mergers,
consolidations  and  sales  of  assets,  and  (iii)  pay  dividends  or  other
distributions.  On December 23, 1997, the Company completed a second offering of
$25.0  million  of  8  3/4%  Senior  Subordinated  Notes, Series B (the ''8 3/4%
Notes'')  due  in  2004  with  similar  provisions  as  the  9  1/8%  Notes.

The  Company  is  required to meet a number of financial covenants on its 9 1/8%
Notes  and  8  3/4%  Notes  (together  the  "Notes") including minimum Operating
Coverage  Ratio,  Minimum  Consolidated  Net  Worth  and  Maximum Funded Debt to
Capitalization.  On August 3, 2000, the Company commenced a consent solicitation
of  its  Note  holders to approve amendments to certain provisions governing the
Notes.  Those  amendments  included  a  revision of the Operating Coverage Ratio
requirement to 1.8:1.0 from 2.4:1.0 (including for the twelve month period ended
September 30, 2000) and an increase in the interest coupon rate for all Notes to
10  1/2%  effective  October 1, 2000.  The consent solicitation was successfully
completed  in  late September 2000 and resulted in a $0.7 million payment to the
Note  holders  in  the  form  of  a  consent  fee.  The fee will be amortized as
additional  interest  expense  over the remaining life of the Notes.  Other than
the  annual  interest  rate,  none  of  the  maturity dates, payment provisions,
redemption  provisions  or  other  similar terms of the Notes were changed.  The
actual  Operating  Coverage  Ratio  at  September  30,  2000 was 1.81 versus the
amended minimum requirement of 1.80.  The funded Debt to Capitalization ratio at
September 30, 2000 was 73.7% with the maximum allowable under the Note indenture
being 75.0%.  These same covenant tests are to be met at the end of each quarter
through  the  maturity  dates  for  these  Notes.

The  Company  has experienced continuing softness in the demand for loose wheels
and  lower  than  normal  sales  activity with select other core products due to
reduced  new  freight  car  production  and  the  railroads' ongoing cut-back of
spending  on  discretionary  maintenance  and  repair  items.  In  addition, the
Company  recorded  a  third  quarter  pre-tax special charge of $9.8 million and
anticipates  a  fourth quarter pre-tax charge of approximately $2.0 million, for
permanent  facility  and  operational  consolidations  associated  with improved
manufacturing  process  and  other changes. While management's forecasts for the
next  four  quarters  reflect  continued  compliance  with  all  of  the amended
covenants, the earnings impact of the factors described above and the timing and
impact  of  key  dispositions  of  non-core  operating  assets  cannot be easily
measured.  Accordingly,  compliance  with  these  covenants  over  the  ensuing
quarters  may  depend  upon  further  amendments.

Failure  to  meet  the Credit Facility's or the Notes' covenant tests would give
the  respective creditors the unilateral right to accelerate the maturity of the
related  debt  after  a  requisite  cure  period.  In  addition,  cross-default
provisions under the Credit Facility would be triggered upon a default under the
Notes.  If  the  Company  does  not  have  adequate  cash or is unable to remain
compliant with such financial covenants, it may be required to further refinance
its  existing  indebtedness, seek additional financing, or issue common stock or
other  securities  to  raise  cash  to  assist in financing its operations.  The
Company  has  no  current  commitments  or  arrangements  for  such  financing
alternatives,  and  there  can be no assurances that such financing alternatives
will  be  available  on  acceptable  terms,  or  at  all.

A  universal  shelf  registration  was  declared effective by the Securities and
Exchange  Commission  on  October  29, 1999, for issuance up to $300 million of
debt  or equity securities.  As of September 30, 2000, no securities were issued
under  the  new  universal  shelf  registration.

4.     CONVERTIBLE  PREFERRED  STOCK

On  March  8,  2000,  the  Company  issued 300,000 shares of Series B cumulative
convertible  preferred  stock  ($1 par value) to private equity funds managed by
ING  Furman  Selz Investments for $30.0 million.  The preferred stock has voting
rights  under certain circumstances and will pay dividends at the rate of 8% per
annum accrued semi-annually and paid in the form of common stock or cash, at the
discretion of the Company.  The preferred stock is convertible into common stock
at  the  average  closing  price  of  the  Company's common stock for the thirty
trading days ending February 17, 2000, which was $9.00 per share.  The preferred
stock  can be converted into common shares at the Company's option under certain
conditions at any time after March 2003. The net proceeds received from the sale
of  preferred  stock ($28.4 million after offering costs) were applied to reduce
the  outstanding  indebtedness  under  the  Company's  Credit  Facility.

While  the  conversion price may change under specific conditions, the $9.00 per
share  price  on  the date that the Company and the preferred stock holders were
committed  to  completing the transaction represented a discount from the market
value  of  the  underlying  common  stock  on that date by an aggregate of $11.9
million. This discount represents the value of the beneficial conversion feature
of  the  preferred stock.  Accordingly, the Company initially recorded the value
of  the  preferred  stock as $18.1 million offset by $1.6 million of transaction
costs, with the $11.9 million credited to additional paid-in capital.  Since the
preferred stock is convertible at any time at the holders' option, this discount
also  represents  an  immediate  deemed dividend to those holders at the date of
issuance.  Accordingly, upon issuance, the Company also recorded a $11.9 million
dividend  to  these  holders.  Additionally,  the  preferred stock earned actual
dividends of $1.4 million during the nine months ended September 30, 2000.  Both
the actual and deemed dividends are deducted from the net loss for the three and
nine  months  ended  September  30,  2000  to arrive at loss available to common
stockholders  in  the  earnings  per  share  calculations  for  those  periods.

In such calculations, other common stock equivalents, which would have increased
diluted shares by 3,333,000 for the three months and nine months ended September
30,  2000,  were  not included in the computation of diluted earnings per  share
because  the  assumed  exercise  of  such  equivalents  would  be  antidilutive.

5.     MERGER  AND  OTHER  RESTRUCTURING  COSTS

All  of the Merger and other restructuring charges recorded by the Company since
the  Merger were computed based on actual cash payouts, management's estimate of
realizable  value  of  the affected tangible and intangible assets and estimated
exit  costs  including  severance  and other employee benefits based on existing
severance  policies.  The  Company expects that these restructuring efforts will
result  in  reduced  operating  costs, including lower salary and hourly payroll
costs  and  depreciation/amortization.

The Company recorded a restructuring charge of $9.3 million in the quarter ended
September  30, 2000 for costs associated with the planned closing of its Melrose
Park,  Illinois  plant ($3.1 million), a reduction of multiple leased facilities
in  its Keokuk, Iowa operations ($0.6 million), additional costs associated with
prior  restructuring  initiatives,  and  severance and related benefit costs for
permanent  salaried  and hourly workforce reductions throughout the organization
($5.6  million).

Due  largely  to  the  implementation of Advanced Precision Casting processes in
some of its other manufacturing facilities, the Company announced the closure of
its  Melrose  Park, Illinois Rail Products facility, and recorded a $3.1 million
restructuring  charge  for  related  closure costs.  Total cash costs associated
with  the  Melrose  Park  closure  include $0.7 million of severance and related
benefit  costs  for  approximately  242  hourly  and  42  salaried  employees
(substantially  all  of  whom  are  expected  to be terminated during the fourth
quarter  of  2000) and $1.1 million of idle facility and property disposal costs
expected to be incurred from the time of vacancy through the estimated sale date
of the property.  An additional $1.3 million of non-cash costs were recorded for
the  expected  write-off  of  equipment  to  be  scrapped or sold.   The Company
expects to cease production at this facility by year-end 2000, with the building
sale  to  be  completed  within  one  year  of  its  vacancy.

The  Company recorded a $0.6 million charge for costs associated with a movement
of  its  Keokuk, Iowa Flow and Specialty Products production, storage facilities
and  offices from multiple buildings into a new leased facility.  Estimated cash
costs  of $0.5 million include duplicate lease and building security and utility
costs for the vacated properties.  Non-cash costs of $0.1 million are related to
the  write-off  of  leasehold  improvements  that cannot be transferred from the
vacated  facilities.

An  additional  $0.5 million provision was recorded in the third quarter related
to  prior  restructuring  initiatives,  primarily related to the Company's idled
facilities in Anderson, Indiana and Cincinnati, Ohio which have not been sold as
quickly  as  initially  expected.

Planned  permanent  reductions in employment levels resulted in a charge of $5.6
million, representing cash severance and related benefit costs for approximately
67  salaried  employees  throughout  the  Company,  including its closed Verona,
Wisconsin  offices,  and  required  cash  severance  payments made to production
employees  at  the  Company's  Sahagun,  Mexico  facility.  The  majority of the
related  payments  will occur in the fourth quarter of 2000 and first quarter of
2001,  with some payments continuing through 2004 for certain severed employees.
For the three months period ended September 30, 2000, $0.8 million of costs have
been  paid.

The  following  table  is  a  summary roll forward of the restructuring reserves
recorded  in  the  third  quarter  ended  September  30,  2000  (in  thousands):
<TABLE>
<CAPTION>
                                              Aggregate Charge    Deductions   Balance
                                              -----------------  ------------  --------
<S>                                           <C>                <C>           <C>
Cash provisions:
   Employee severance & benefits . . . . . .  $             6.3  $      (0.8)  $    5.5
   Idle facility and property disposal costs                2.1            -        2.1
                                              -----------------                --------
      Total cash costs . . . . . . . . . . .                8.4  $      (0.8)  $    7.6
                                                                 ============  ========
Non-cash asset write-downs . . . . . . . . .                1.4
                                              -----------------
      Total. . . . . . . . . . . . . . . . .  $             9.8
                                              =================
</TABLE>

During  the three months ended March 31, 2000, the Company recorded $1.6 million
of  Merger  and  other  restructuring  charges  for  cash severance costs for 35
salaried  employees  and  30  hourly  plant  employees effected by the Company's
year-long  effort  to  eliminate  duplicate  functions  and to improve operating
efficiencies  as a result of the Merger.  As of September 30, 2000, all of these
employees have been terminated and substantially all of related costs were paid.

During the third and fourth quarters of the fiscal year ended July 31, 1999, the
Company  recorded  $16.1  million  and $5.8 million, respectively, of Merger and
other  restructuring  charges.  During  the  Transition Period and through month
ending  September  30,  2000,  the  Company  recorded additional charges of $1.2
million  and  $0.2  million  respectively,  including  adjustments  of
previously-recorded  charges  based  on  actual expenses incurred on the related
initiatives.  The  primary components of the aggregate $23.1 million of calendar
1999  charges  include: (a) $9.5 million of costs incurred as a direct result of
the  Merger  for  advisory and other professional fees, (b) the consolidation of
the  corporate activities of the merged companies into one facility, and (c) the
consolidation  of  several  manufacturing  and  assembly  operations  into fewer
facilities  to  eliminate  duplicative  functions  and  to  improve  operating
efficiencies.

Employee  severance  costs  included  in  the  aggregate  charge,  totaling $7.9
million,  were  for 33 corporate employees, 109 salaried plant employees and 581
hourly  plant  employees.  As  of September 30, 2000, all of these employees had
been  terminated  and  all  but  $0.1  million  of  the severance has been paid

Certain  of  the  restructuring initiatives within the Rail Services and Systems
segment were prompted by the excess capacity resulting from the operation of the
Company's  new state-of-the-art rail mill facility in Chicago Heights, Illinois.
With this new capacity on line, the Company closed its Cincinnati, Ohio facility
and  discontinued manufacturing at its Newton, Kansas facility (which also has a
distribution  operation)  by July 31, 1999.  The Company also closed its foundry
operation in Anderson, Indiana by October 31, 1999.  The Manganese castings used
in  specialty  track products that were produced at Andersen are now produced at
the Company's manufacturing facility in Richmond, Texas.  The duplicative leased
corporate  facility  and another administrative facility was closed in September
1999.  In  addition  to  these  closures,  the  Company  has decided to close an
assembly facility in Verona, Wisconsin.  This Rail Services and Systems facility
is  expected  to  be  closed  by  the  end  of  2000  with  all operations being
transferred  to  another  Company  location.

Costs  associated  with  these  facility closures, excluding severance, are $2.2
million  of  non-cash  provisions  for  the  write  down  of obsolete assets and
leasehold improvements and $1.4 million in cash provisions for idle facility and
property  disposal  costs, all of which has been spent as of September 30, 2000.
In  addition  to  these costs, the Company incurred and expended $2.1 million of
cash  costs  related  to the transfer of Manganese castings and other operations
into  the  Richmond  facility and the relocation of previous Richmond operations
into  another  Company facility.  These costs primarily represent the relocation
of  equipment  and  employees  and  the  installation  of  the new operations at
Richmond.

6.     BUSINESS  SEGMENT  INFORMATION

The  Company  manages  its  operations  through  three  reporting segments: Rail
Products,  Rail  Services  and  Systems,  and Flow and Specialty Products. These
distinct  business  units  generally  serve  separate  markets. They are managed
separately  since  each  business  requires  different technology, servicing and
marketing strategies. The following describes the types of products and services
from  which  each  segment  derives  its  revenues:

Rail  Products                Freight  car  and  locomotive  castings
Rail Services and Systems   Specialty trackwork, wheel assembly & signal systems
Flow and Specialty Products   Valve  housing  and  related  castings

The  Company  realigned  its  segments  during  the  Transition Period to better
reflect  the  organizational  and marketing changes that were enacted within the
Company.  The  Company's  trackwork  product  line  which  previously  had  been
reported  as  part  of  the Rail Products segment is now included as part of the
Rail  Services  and  Systems  segment.  In  addition,  the Company for strategic
reasons,  placed  its  metal  brake  shoe  foundry  into  the Flow and Specialty
Products  segment.  The current and historical segment financial information has
been  restated  to  reflect these changes.  Management continually evaluates its
internal  structure and aligns its reporting structure to maximize its operating
results.  Changes  to  segment  reporting are made to reflect the way management
evaluates  its  businesses.

To  evaluate  the  performance  of  these  segments, the Chief Executive Officer
examines  operating  income or loss before interest and income taxes, as well as
operating  cash flow. Operating cash flow is defined as operating income or loss
plus  depreciation  and  amortization. The accounting policies for the operating
segments  are the same as those for the consolidated company. Intersegment sales
and  transfers  are  accounted  for  on a cost plus stipulated mark-up which the
Company  believes  approximates  arm's  length  prices.

Corporate  headquarters  and  ABC-NACO  Technologies  primarily  provide support
services  to  the  operating  segments. The costs associated with these services
include  interest  expense,  income  tax  expense  (benefit),  Merger  and other
restructuring  charges,  research  and  development  expense,  and  goodwill
amortization,  among  other costs. These costs are not allocated to the segments
and  are  included  within  ''other''  below.

The  following  tables  present  a summary of operating results by segment and a
reconciliation  to  the  Company's  consolidated  totals  (in  thousands):
<TABLE>
<CAPTION>

                                             Three months ended        Nine months ended
                                                  Sept. 30,              Sept. 30,
--------------------------------------------
 REVENUES                                       2000       1999       2000       1999
--------------------------------------------  ---------  ---------  ---------  ---------
<S>                                           <C>        <C>        <C>        <C>
 Rail Products . . . . . . . . . . . . . . .  $ 54,900   $ 90,928   $205,367   $288,291
 Rail Services and Systems . . . . . . . . .    64,081     48,004    203,350    170,304
 Flow and Specialty Products . . . . . . . .    19,807     18,156     63,696     52,056
                                              ---------  ---------  ---------  ---------
     Total Reportable Segments . . . . . . .   138,788    157,088    472,413    510,651
 Elimination and Other . . . . . . . . . . .    (7,745)   (12,016)   (29,338)   (35,635)
                                              ---------  ---------  ---------  ---------
         Total . . . . . . . . . . . . . . .  $131,043   $145,072   $443,075   $475,016
                                              =========  =========  =========  =========

 OPERATING INCOME (LOSS)
--------------------------------------------
 Rail Products . . . . . . . . . . . . . . .  $ (3,448)  $ 10,806   $  7,293   $ 30,076
 Rail Services and Systems . . . . . . . . .     2,092      2,566     12,134      7,050
 Flow and Specialty Products . . . . . . . .       966      2,731      6,819      4,980
                                              ---------  ---------  ---------  ---------
     Total Reportable Segments . . . . . . .      (390)    16,103     26,246     42,106
 Elimination and Other . . . . . . . . . . .   (15,356)    (5,282)   (30,635)   (42,809)
                                              ---------  ---------  ---------  ---------
         Total . . . . . . . . . . . . . . .  $(15,746)  $ 10,821   $ (4,389)  $   (703)
                                              =========  =========  =========  =========
</TABLE>


7.     BUSINESS  ACQUISITIONS

On  October  29,  1999,  the  Company  acquired  all outstanding common stock of
COMETNA  -  Companhia  Metalurgica  Nacional,  S.A. (Cometna) located in Lisbon,
Portugal  for  $8.3  million,  or 674,796 shares, of the Company's common stock.
Cometna  manufactures  and  machines products for the freight and passenger rail
industries  in  Europe  and  is  part  of  the  Company's Rail Products segment.

On  June  23,  2000,  the Company acquired certain assets of Donovan Demolition,
Inc.  ("Donovan")  located  in  Danvers,  Illinois.  In  addition,  the  Company
acquired  a  patent  from a shareholder of Donovan.  The total purchase price of
$7.6 million for these assets included $2.0 million in cash, a $2.5 million note
and  500,000  shares  of  the Company's common stock valued at $3.1 million. The
Donovan  bargain  purchase  amount  of  $2.6  million has been deducted from the
appraised  value  of  property,  plant  and  equipment.

These  acquisitions  were accounted for under the purchase method of accounting.
Accordingly,  certain recorded assets and liabilities of the acquired businesses
were  revalued to estimated fair values as of the acquisition dates.  Management
used  its  best judgement and available information in estimating the fair value
of  those  assets  and  liabilities.  Any  changes  to  those  estimates are not
expected  to  be material.  The operating results of the acquired businesses are
included  in  the  Company's  consolidated  statements  of operations from their
acquisition  dates.


8.     UNCONSOLIDATED  JOINT  VENTURES

The  Company owns 50% of Anchor Brake Shoe, L.L.C. (''Anchor''). Anchor designs,
manufactures,  markets  and  sells  railcar composite brake shoes. The Company's
investment  in  Anchor was $6.9 million as of September 30, 2000. Each partner's
share  of  the  joint  venture  can be purchased by the other partner, at market
value, if the other partner is involved in a future change in control situation.
Additionally,  the other partner has an option which it can exercise as of April
1,  2001,  to  purchase  the  Company's  interest  in  Anchor.

Summarized  financial information for Anchor for the three and nine months ended
September  30,  2000,  and  1999  is  as  follows  (in  thousands):
<TABLE>
<CAPTION>


                          Three Months        Nine Months
                             Ended               Ended
                            Sept. 30,          Sept. 30,
                         -------------       ------------
                       2000      1999        2000     1999
                     -------  ------------  -------  -------
<S>           <C>            <C>           <C>      <C>
Net sales. .  $       4,166  $   4,187     $13,905  $14,183
Gross profit            935      1,397       3,744    4,521
Net income .            376        683       1,885    2,461
</TABLE>

In  May  1996, the Company entered into a joint venture with China's Ministry of
Railroads  to  establish  the  Datong ABC Castings Company, Ltd ("Datong").  The
joint  venture  manufactures  wheels in China primarily for the Chinese railways
markets.  The  Company's  contribution  of  its  40% share in Datong consists of
technical  know-how, expertise and cash.  The cash funding was used to construct
a  manufacturing  facility, which was operational in early 1999.  The intangible
component  of  the  Company's  contribution  was valued at $1.8 million and such
amount  is  ratably being recognized as additional equity earnings.  The Company
earns royalties on certain sales from this venture.  The Company's investment in
Datong  was  $8.4  million  as  of  September  30,  2000.

Summarized  financial information for Datong for the three and nine months ended
September  30,  2000,  and  1999  is  as  follows  (in  thousands):
<TABLE>
<CAPTION>



                       Three Months        Nine Months
                           Ended             Ended
                         Sept. 30,          Sept. 30,
                     -------------        --------------
                      2000    1999        2000      1999
                      ----    ----        ----      ----
<S>           <C>            <C>            <C>      <C>
Net sales. .  $       8,884  $ 3,548     $20,397  $ 7,337
Gross profit          2,497      571          20     (142)
Net income .          1,717     (281)      2,594   (2,221)
</TABLE>

In  addition,  the  Company  has  other joint venture arrangements which are not
significant  to  the  Company's  results  of  operations.


9.  SUPPLEMENTAL CASH FLOW

A  summary  of  supplemental  cash  flow  information  follows  (in  thousands):
<TABLE>
<CAPTION>
                                       Three months ended     Nine months ended
                                           Sept. 30,              Sept. 30,
                                      --------------------    ------------------
<S>                                   <C>                   <C>                 <C>       <C>
                                        2000        1999       2000      1999
                                      -------      ------     ------     -----

Interest paid in cash. . . . . . . .  $   6,460   $  4,738    $18,040   $12,485
Income taxes paid (received) in cash        (18)        54     (1,427)      679
Acquisition of businesses (Note 7):
  Working capital, except cash . . .          -          -        300         -
  Property, plant and equipment and
  acquisition- related costs . . . .          -          -      2,800         -
  Other non-current assets . . . . .          -          -      4,500         -
  Acquisition debt . . . . . . . . .          -          -     (2,500)        -
  Stock issuance . . . . . . . . . .          -          -     (3,100)        -
                                      ----------  --------  ----------  -------
     Net cash used . . . . . . . . .  $       0   $      0    $ 2,000   $     0
                                      =========   ========    =======   =======
</TABLE>

<PAGE>
ITEM  2
                                  ABC-NACO INC.
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations

The  following  is  management's  discussion and analysis of certain significant
factors  which  have  affected  the Company's financial condition and results of
operations  during  the  interim  periods included in the accompanying unaudited
Consolidated  Financial  Statements.

ABC-NACO  Inc.  (the  ''Company'')  is  a  supplier  of technologically advanced
products  and  services  to  the  freight  railroad  and flow control industries
through  its three business segments or groups: Rail Products, Rail Services and
Systems,  and  Flow  and Specialty Products. With four technology centers around
the  world  supporting  its  three  business  segments, the Company holds market
positions  in  the  design,  engineering,  and  manufacture  of high performance
freight  railcar,  locomotive and passenger rail suspension and coupler systems,
wheels  and  mounted  wheel sets, and specialty track products. The Company also
supplies  freight,  railroad and transit signaling systems and services, as well
as  highly  engineered  valve  bodies and components for industrial flow control
systems  worldwide.

In the aggregate, the Company operates 20 U.S manufacturing plants in 12 states;
plants  in  Sahagun,  Mexico,  Mexico  City,  Mexico,  Lisbon,  Portugal, Leven,
Scotland  and Dominion, Canada; has unconsolidated joint ventures with plants in
Illinois,  China  and  Mexico;  and  has  other  facilities  (administrative,
engineering,  etc.)  in  4  U.S.  states.

The  current  composition  of  the Company was achieved by the consummation of a
merger  (the ''Merger'') on February 19, 1999, between a wholly owned subsidiary
of the Company (formerly ABC Rail Products Corporation (''ABC'')) and NACO, Inc.
(''NACO'').  As  a  result  of the Merger, each outstanding share of NACO common
stock  was  converted  into  8.7  shares  of  ABC common stock, resulting in the
issuance  of  approximately  9.4  million  shares.  The  Merger was treated as a
tax-free  reorganization for federal income tax purposes and is accounted for as
a  pooling-of-interests  transaction.  The  accompanying  consolidated financial
statements  reflect  the  combined  results  of  ABC  and  NACO as if the Merger
occurred  on  the  first  day  of  the  earliest  period  presented.

The  Company  manages its operations through three reporting segments or groups:
Rail Products, Rail Services and Systems, and Flow and Specialty Products. These
distinct  business  units  generally  serve  separate  markets. They are managed
separately  since  each  business  requires  different technology, servicing and
marketing strategies. The following describes the types of products and services
from  which  each  segment  derives  its  revenues:

Rail  Products                Freight  car  and  locomotive  castings
Rail Services and Systems   Specialty trackwork, wheel assembly & signal systems
Flow and Specialty Products   Valve  housing  and  related  castings

RESULTS  OF  OPERATIONS
-----------------------

Three  Months  Ended  September  30, 2000 Compared To Three Months September 30,
1999

Net  Sales.    Consolidated net sales decreased $14.0 million or 10.0% to $131.0
million  in  the  third  quarter of 2000.  The decline was largely the result of
lower  demand  from  car  builders and continued reduced spending on maintenance
items such as loose wheels by the railroads.  The Rail Products Segment was most
impacted  by  these market conditions, as sales in that segment of $54.9 million
were  $36.0  million  or  39.6% lower than the comparable quarter in 1999. Sales
within the Rail Services and Systems Segment increased 33.5% to $64.1 million in
2000  from  $48.0 million in 1999.  The increase versus the same quarter of 1999
is  primarily  due  to  the  Company's long-term supply agreement with the Union
Pacific  Railroad  to  supply  and  service  wheel  sets  for its North American
operations.  This agreement took effect in November 1999.  Sales within the Flow
and  Specialty  Products  Segment  increased  9.1% from $18.2 million in 1999 to
$19.8  million  in  2000.  Continued  high  oil  prices has generated additional
demand for exploration, which in turn has increased demand for valve bodies sold
by  this  segment.

Gross  Profit.    Consolidated  gross  profit decreased 63.4% to $8.7 million in
2000 from $23.9 million in 1999. Gross profit reflects continued softness in the
Company's  core  business and one-time period costs associated with the start-up
production  phase  of its Advanced Precision Technology manufacturing process in
its  Rail  Products  Segment.  Gross  profit  within  the  Rail Products Segment
decreased  $13.1  million to $1.6 million in 2000.  Within the Rail Services and
Systems  Segment,  gross  profit  of  $5.0  million  was  8.1%  lower than 1999.
Production inefficiencies in the Track Products portion of this segment impacted
overall margins versus 1999. Gross profit within the Flow and Specialty Products
Segment declined $1.6 million or 41.9% versus 1999, due largely to reduced needs
for  higher  margin  manganese  castings  that  service  the  Track  business,
significantly  impacting  results for one manufacturing facility within the Flow
segment.

Selling,  General  and  Administrative  Expenses.    Selling,  general  and
administrative  expenses  increased  $1.6  million  or 12.2% versus 1999, due to
increased  selling  efforts  in  European  markets,  building  the  necessary
relationships  for  future  sales  growth,  partially offset by savings from the
Company's  salaried  workforce  reduction  programs.

Merger  and  Other  Restructuring  Costs.  The  Company recorded a restructuring
charge  of  $9.3  million  in  the  quarter  ended  September 30, 2000 for costs
associated  with  the  planned closing of its Melrose Park, Illinois plant ($3.1
million),  a  reduction  of  multiple  leased  facilities  in  its  Keokuk, Iowa
operations  ($0.6 million) and severance and related benefit costs for permanent
salaried  and  hourly  workforce  reductions  throughout  the organization ($5.6
million).  An  additional  $0.5  million  provision  was  recorded  in the third
quarter  related  to  prior  restructuring initiatives, primarily related to the
Company's  idled facilities in Anderson, Indiana and Cincinnati, Ohio which have
not  been  sold  as  quickly as initially expected.  Refer to Footnote (5) for a
more  detailed  description  of  these  costs.

Equity Income of Unconsolidated Joint Ventures.    The Company's income from its
equity  investments  in joint ventures improved to $1.0 million in 2000 versus a
loss  of  $0.4  million  in 1999.  Improving volumes and related earnings in the
China  wheel  business  contributed  to  this  gain.

Interest Expense.    Interest expense, including the effect of capitalizing $0.1
million  of  interest  in  1999, increased $2.1 million to $6.7 million in 2000.
This  increase  was attributable to higher borrowing levels due to slower market
conditions  and  increased  borrowing  rates.

Net  Income  (Loss).    The net loss of $13.1 million including the $6.0 million
after-tax  restructuring charges for the current period, or $0.69 loss per share
(including  the  effect  of preferred stock dividends in 2000), compares to 1999
net  income  of  $3.9 million or $0.21 earnings per share.   The preferred stock
was  issued  in  March  2000.


Nine  Months Ended September 30, 2000 Compared To Nine Months September 30, 1999

Net  Sales.    Year-to-date  consolidated net sales of $443.1 million in 2000 is
6.7%  lower  than  1999  net  sales  of  $475.0  million  for  the corresponding
nine-month period.  Significant market softness in the Rail Products Segment was
only partially offset by good sales growth, year-to-year, in the Company's other
two  primary  segments.  Sales  within  the  Rail  Products Segment through nine
months  decreased 28.8% or $82.9 million to $205.4 million in 2000.   The impact
of  high fuel prices, resulting in reduced spending on maintenance items such as
loose  wheels  by  the  railroads,  have  negatively  impacted sales within this
segment  year-to-date.  Sales  of  $203.4  million  within the Rail Services and
Systems  Segment in 2000 were 19.4% higher than 1999 sales of $170.3 million, in
part  due  to  the Company's November, 1999, long-term supply agreement with the
Union  Pacific  Railroad to supply and service wheel sets for its North American
operations.  Increased demand for valve bodies due to additional demand for fuel
exploration has resulted in a 22.3% sales increase within the Flow and Specialty
Products  Segment  year-to-year.  Sales  increased  in  this  segment from $52.1
million  in  1999  to  $63.7  million  in  2000.

Gross  Profit.    Nine-month  consolidated gross profit of $50.0 million in 2000
was  $15.1  million  or  23.2%  less than 1999 gross profit due largely to lower
sales  activity  in  the  Company's  core  business  and  costs  incurred in the
implementation  of  the  Advanced Precision Technology program. Gross profit for
the  nine-months  ended  September  30,  2000  included  $1.7 million for vendor
rebates,  compared  to  none  recorded  in  the comparable period of 1999.  Rail
Products'  gross profit declined $21.1 million or 51.2% to $20.1 million in 2000
from  $41.2  million  in  1999.  Profit shortfalls in this segment reflected low
sales volume due to rail supply industry market conditions previously described.
Within  the  Rail  Services and Systems segment, gross profit increased 22.2% or
$3.6  million  to $19.6 million in 2000 versus $16.1 million in 1999.  Increased
sales  contributed  to  improved  margins.  Gross  profit  within  the  Flow and
Specialty  Products  Segment,  also  benefiting  from  increased sales activity,
increased  to  $10.3  million  in  2000  versus  $7.9  million  in  1999.

Selling,  General  and  Administrative  Expenses.    Selling,  general  and
administrative  expenses are down $1.0 million, or 2.2% year-to-year, reflecting
expected  operating  efficiencies  stemming from the Merger, partially offset by
planned  increased  selling  effort  in  Europe.

Merger  and Other Restructuring Costs.    During the nine months ended September
30,  2000,  the Company recorded $11.4 million of restructuring charges.  In the
first quarter of 2000, a charge of $1.6 million was recorded which included cash
employee severance costs for 35 salaried employees and 30 hourly plant employees
and  was part of the Company's long-term effort to eliminate duplicate functions
and  improve  operating efficiencies as a result of the Merger.  As of September
30,  2000,  all  of  these  employees  have  been terminated and $1.5 million of
related  costs  were  paid.

The Company recorded a restructuring charge of $9.3 million in the quarter ended
September  30, 2000 for costs associated with the planned closing of its Melrose
Park,  Illinois  plant ($3.1 million), a reduction of multiple leased facilities
in  its Keokuk, Iowa operations ($0.6 million), additional costs associated with
prior  restructuring  initiatives,  and  severance and related benefit costs for
permanent  salaried  and hourly workforce reductions throughout the organization
($5.6  million).  An additional $0.5 million provision was recorded in the third
quarter  related  to  prior  restructuring initiatives, primarily related to the
Company's  idled facilities in Anderson, Indiana and Cincinnati, Ohio which have
not  been  sold  as  quickly as initially expected.  Refer to Footnote (5) for a
more  detailed  description  of  these  costs.

The  Company  incurred a pre-tax charge of $21.9 million in the six months ended
June 30, 1999 relative to the direct costs associated with the February 19, 1999
Merger  between  ABC Rail Products and NACO as well as costs associated with the
restructuring  of  the  Track Products Group.  The Merger related charge totaled
$18.4  million on a pre-tax basis and included advisory fees, employee severance
obligations  and  other  general  expenses.  The  Track  Products  Group's
restructuring  charge totaled $3.5 million on a pre-tax basis and included costs
for  shutting  down facilities, employee severance obligations and other general
expenses.  Refer to Footnote (5) for a more detailed description of these costs.

Equity Income of Unconsolidated Joint Ventures.    The Company's income from its
equity  investments  in joint ventures improved to $2.3 million in 2000 versus a
loss  of  $0.3  million in 1999.  Improving volumes in the China wheel business,
along  with  continued earnings from the brake shoe joint venture contributed to
this  gain,  which  was mostly realized in the second and third quarter of 2000.

Interest Expense.    Interest expense, including the effect of capitalizing $0.1
million  of interest in 2000 and $0.8 million in 1999, increased $5.8 million to
$18.9 million in 2000. This increase was attributable to higher borrowing levels
and  increased  borrowing  rates.

Extraordinary  Item.    On  February  19, 1999, the Company, in conjunction with
the  Merger,  entered  into  a new credit facility with a syndicate of financial
institutions.  This  triggered  the  write-off of unamortized deferred financing
balances,  make whole payments and early termination fees that resulted form the
extinguishment  of  the  old debt.  The after-tax charge recorded to account for
these  items  was  $3.2  million.

Net  Loss.    Net  loss  of  $13.5  million  for  the  current nine-month period
compares  favorably  to a prior year loss of $17.3 million.  The 1999 nine-month
results  were impacted by a pre-tax charge of $21.9 million for Merger and other
restructuring  costs  and  an  after-tax  extraordinary  loss  of  $3.2  million
described  above.  The 2000 results include a pre-tax charge of $11.4 million of
Restructuring  Charges.  Including  the  effect  of preferred stock dividends in
2000,  and  Merger related charges and extraordinary losses in 1999 and in 2000,
earnings per share in the current nine-month period was a loss of $1.36 versus a
loss  of  $0.95  in  the  corresponding  nine-months  of  1999.


LIQUIDITY  AND  CAPITAL  RESOURCES
----------------------------------

For  the  nine  months  ended  September  30,  2000,  net cash used in operating
activities  totaled  $35.9  million  compared  to  net  cash  used  in operating
activities  of  $2.1 million in 1999. The decrease in operating cash flow is due
primarily  to  lower  cash  earnings  and  increased working capital levels. The
increase  in  inventory  relates  to  the  initial  stock  levels  required  in
implementing  the  service  agreement  with  Union Pacific Railroad Company. The
Company  is  starting to see inventory levels decline in the third quarter as it
moves  beyond  the  initial  implementation  stage of the service agreement with
Union  Pacific  Railroad.

On  October  29,  1999,  the  Company  acquired  all outstanding common stock of
COMETNA  -  Companhia  Metalurgica  Nacional,  S.A. (Cometna) located in Lisbon,
Portugal  for  $8.3  million  or  674,796  shares of the Company's common stock.
Cometna  manufactures  and  machines products for the freight and passenger rail
industries  in  Europe  and  is  part  of  the  Company's Rail Products segment.

On  June  23,  2000,  the Company acquired certain assets of Donovan Demolition,
Inc.  ("Donovan")  located  in  Danvers,  Illinois.  In  addition,  the  Company
acquired  a  patent  from a shareholder of Donovan.  The total purchase price of
$7.6 million for these assets included $2.0 million in cash, a $2.5 million note
and  500,000  shares  of  the Company's common stock valued at $3.1 million. The
Donovan  bargain  purchase  amount  of  $2.6  million has been deducted from the
appraised  value  of  property,  plant  and  equipment.

Capital  expenditures  during  the nine months ended September 30, 2000 and 1999
were  $15.7  million  and $32.6 million, respectively.  Capital spending for the
balance  of  2000  will remain at reduced levels versus last year as most of the
major  initiatives started in 1999 to improve operating processes are completed.
In  total,  capital  spending  will  be approximately $4.0 million less than the
Company's  full-year  original  projection  of  $25.0  million.

For  nine  months  ended  September  30,  2000  and  1999,  net cash provided by
financing activities totaled $52.6 million and $34.6 million, respectively.  The
net  increase  in  2000  resulted  from  the  Company's issuance of its Series B
cumulative  convertible  preferred  stock  along  in  March  2000.


Senior Credit Facility
----------------------
Immediately after the consummation of the Merger, the Company entered into a new
revolving  credit facility (the "Credit Facility") with a syndicate of financial
institutions,  in  which  Bank  of  America National Trust & Savings Association
acted  as  the  Agent  and  Letter  of Credit Issuing Lender and Bank of America
Canada acted as the Canadian Revolving Lender.  The Credit Facility provides the
Company  with  a  revolving  line of credit of up to $200.0 million.  The Credit
Facility's  covenants  include  ratio  restrictions  on  total  leverage, senior
leverage and interest coverage, a minimum net worth restriction and restrictions
on  capital  expenditures.

The  initial  net  proceeds  of  the  Credit Facility were used to (i) refinance
existing bank debt and certain other indebtedness of the Company, (ii) refinance
substantially  all  of  NACO's outstanding debt, (iii) provide initial financing
for the Company's on-going working capital needs, and (iv) pay fees and expenses
relating  to  the  Merger  and the Credit Facility.  The early retirement of the
refinanced  debt  resulted  in a $5.2 million extraordinary charge ($3.2 million
after-tax)  representing  the non-cash write-off of related unamortized deferred
financing  costs  and prepayment penalties of $4.5 million.  The Credit Facility
employs  an  IBOR-based  variable interest rate index and assesses a spread over
the IBOR base, which is determined by a Consolidated Leverage pricing grid.  The
weighted average interest rate at September 30, 2000 was 9.74%.  Availability at
September  30,  2000  was  $6.0  million.

On  October  12, 1999, the Company entered into an Amendment, Waiver and Release
Agreement  to  the  Credit Facility to release certain collateral related to its
Mexican  subsidiary  and  to reflect the change in the Company's fiscal year and
reporting  periods  for covenant measurement purposes.  The Company then entered
into  two subsequent modifications to the Credit Facility that were effective as
of October 29, 1999 to modify certain of the financial leverage covenants in the
Credit  Facility  which  the Company otherwise would not have been in compliance
with  as  of  October  31,  1999.

On March 8, 2000, the Company entered into a Second Amendment and Restatement of
the Credit Facility that was effective as of December 30, 1999 to modify certain
of  the  financial covenants in the Credit Facility, which the Company otherwise
would  have  not  been in compliance with as of December 31, 1999.   The amended
covenants  included  the  Maximum  Consolidated  Leverage  Ratio, Maximum Senior
Leverage  Ratio and the Minimum Interest Coverage Ratio.  In addition, a minimum
pro-forma  EDITDA  covenant  was added to the Credit Facility.   The Company and
its  Lenders also modified other terms and conditions within the Credit Facility
including  the  pricing  grid,  which  is  based upon the Company's Consolidated
Leverage  Ratio.  With  the  Second  Amendment  and  Restatement  of  the Credit
Facility,  the  Company  was  in  compliance with all covenants under the Credit
Facility  as  of  December  31,  1999.

On  October  30,  2000,  the  Company  entered into a Third Amended and Restated
Credit Facility that was effective as of September 30, 2000 to modify certain of
the  financial  covenants  in  the  Credit Facility, which the Company otherwise
would  not  have  been in compliance with as of September 30, 2000.  The amended
covenants  included  the  Maximum  Consolidated  Leverage  Ratio, Maximum Senior
Leverage  Ratio, Minimum Interest Coverage Ratio and Minimum EBITDA requirement.
The  amended  covenant  requirements  as  of,  and  for  the twelve months ended
September 30, 2000, and the actual results, in brackets, were as follows (all as
defined):  Maximum  Consolidated  Leverage  Ratio  - 7.50 (7.35), Maximum Senior
Leverage  Ratio  -5.50 (5.39), Minimum Interest Coverage Ratio - 1.40 (1.53) and
Minimum  EBITDA - $38.0 million ($38.1 million).  The corresponding requirements
as  of, and  for the twelve months ending December 31, 2000 are 7.55, 5.55, 1.30
and  $38.0  million, respectively.  The amendment modified the covenants through
March 31, 2001, at which time the covenants will revert back to the covenants in
place  pursuant  to  the  March  8,  2000  amendment.  The lenders will consider
further  amendments  to  the covenants, if necessary, at that time, based on the
progress  made  through  that  date  on  the  Company's  planned  non-core asset
disposition  program.

The  Company and its lenders also modified other terms and conditions within the
Credit Facility including the pricing grid, which continues to be based upon the
Company's  Consolidated  Leverage  Ratio.  The newly applied margin of 400 basis
points  over IBOR is the maximum IBOR margin provided for by the Amendment. As a
result of the Third Amended and Restated Credit Agreement, the revolving line of
credit  now  has  scheduled  commitment reductions as follows: January 1, 2001 -
$10.0  million,  April  1, 2001 - $35.0 million, April 15, 2001 - $15.0 million.
These  commitment  reductions, which will ultimately reduce the revolving Credit
Facility  commitments  to  $140.0 million by April 15, 2001, are not expected to
materially  impair  the  Company's  liquidity  or capital resources position, as
proceeds  realized from the planned disposition of non-core assets (up to 85% of
which  are required to be used to pay down bank debt) are expected to offset the
commitment  reductions.  The  Company  will  also be assessed a significant cash
penalty if outstanding borrowings are not reduced to $175 million by January 31,
2001.

Senior Subordinated Notes
-------------------------
On February 1, 1997, the Company completed an offering (the ''Offering'') of $50
million  of  9 1/8% Senior Subordinated Notes (the ''9 1/8% Notes''). The 9 1/8%
Notes  are  general unsecured obligations of the Company and are subordinated in
right  of  payment to all existing and future senior indebtedness of the Company
and  other  liabilities  of  the  Company's  subsidiaries. The 9 1/8% Notes will
mature  in 2004, unless repurchased earlier at the option of the Company at 100%
of  face  value.  The  9  1/8%  Notes  are  subject  to  mandatory repurchase or
redemption  prior  to  maturity  upon  a  Change  of  Control  (as defined). The
indenture  under which the 9 1/8% Notes were issued limits the Company's ability
to  (i)  incur  additional  indebtedness,  (ii)  complete  certain  mergers,
consolidations  and  sales  of  assets,  and  (iii)  pay  dividends  or  other
distributions.  On December 23, 1997, the Company completed a second offering of
$25.0  million  of  8  3/4%  Senior  Subordinated  Notes, Series B (the ''8 3/4%
Notes'')  due  in  2004  with  similar  provisions  as  the  9  1/8%  Notes.

The  Company  is  required to meet a number of financial covenants on its 9 1/8%
Notes  and  8  3/4%  Notes  (together  the  "Notes") including minimum Operating
Coverage  Ratio,  Minimum  Consolidated  Net  Worth  and  Maximum Funded Debt to
Capitalization.  On August 3, 2000, the Company commenced a consent solicitation
of  its  Note  holders to approve amendments to certain provisions governing the
Notes.  Those  amendments  included  a  revision of the Operating Coverage Ratio
requirement to 1.8:1.0 from 2.4:1.0 (including for the twelve month period ended
September 30, 2000) and an increase in the interest coupon rate for all Notes to
10  1/2%  effective  October 1, 2000.  The consent solicitation was successfully
completed  in  late September 2000 and resulted in a $0.7 million payment to the
Note  holders  in  the  form  of  a  consent  fee.  The fee will be amortized as
additional  interest  expense  over the remaining life of the Notes.  Other than
the  annual  interest  rate,  none  of  the  maturity dates, payment provisions,
redemption  provisions  or  other  similar terms of the Notes were changed.  The
actual  Operating  Coverage  Ratio  at  September  30,  2000 was 1.81 versus the
amended minimum requirement of 1.80.  The funded Debt to Capitalization ratio at
September 30, 2000 was 73.7% with the maximum allowable under the Note indenture
being 75.0%.  These same covenant tests are to be met at the end of each quarter
through  the  maturity  dates  for  these  Notes.

The  Company  has experienced continuing softness in the demand for loose wheels
and  lower  than  normal  sales  activity with select other core products due to
reduced  new  freight  car  production  and  the  railroads' ongoing cut-back of
spending  on  discretionary  maintenance  and  repair  items.  In  addition, the
Company  recorded  a  third  quarter  pre-tax special charge of $9.8 million and
anticipates  a  fourth  quarter pre-tax charge of approximately $2.0 million for
permanent  facility  and  operational  consolidations  associated  with improved
manufacturing  process  and  other changes. While management's forecasts for the
next  four  quarters  reflect  continued  compliance  with  all  of  the amended
covenants, the earnings impact of the factors described above and the timing and
impact  of  key  dispositions  of  non-core  operating  assets  cannot be easily
measured.  Accordingly,  compliance  with  these  covenants  over  the  ensuing
quarters  may  depend  upon  further  amendments.

Failure  to  meet  the Credit Facility's or the Notes' covenant tests would give
the  respective creditors the unilateral right to accelerate the maturity of the
related  debt  after  a  requisite  cure  period.  In  addition,  cross-default
provisions under the Credit Facility would be triggered upon a default under the
Notes.  If  the  Company  does  not  have  adequate  cash or is unable to remain
compliant with such financial covenants, it may be required to further refinance
its  existing  indebtedness, seek additional financing, or issue common stock or
other  securities  to  raise  cash  to  assist in financing its operations.  The
Company  has  no  current  commitments  or  arrangements  for  such  financing
alternatives,  and  there  can be no assurances that such financing alternatives
will  be  available  on  acceptable  terms,  or  at  all.

A  universal  shelf  registration  was  declared effective by the Securities and
Exchange  Commission  on  October  29, 1999, for issuances up to $300 million of
debt  or equity securities.  As of September 30, 2000, no securities were issued
under  the  new  universal  shelf  registration.

On  March  8,  2000,  the  Company  issued 300,000 shares of Series B cumulative
convertible  preferred  stock  ($1 par value) to private equity funds managed by
ING  Furman  Selz Investments for $30.0 million.  The preferred stock has voting
rights  under certain circumstances and will pay dividends at the rate of 8% per
annum accrued semi-annually and paid in the form of common stock or cash, at the
discretion of the Company.  The preferred stock is convertible into common stock
at  the  average  closing  price  of  the  Company's common stock for the thirty
trading days ending February 17, 2000, which was $9.00 per share.  The preferred
stock  can be converted into common shares at the Company's option under certain
conditions at any time after March 2003. The net proceeds received from the sale
of  preferred  stock ($28.4 million after offering costs) were applied to reduce
the  outstanding  indebtedness  under  the  Company's  Credit  Facility.

While  the  conversion price may change under specific conditions, the $9.00 per
share  price  on  the date that the Company and the preferred stock holders were
committed  to  completing the transaction represented a discount from the market
value  of  the  underlying  common  stock  on that date by an aggregate of $11.9
million. This discount represents the value of the beneficial conversion feature
of  the  preferred stock.  Accordingly, the Company initially recorded the value
of  the  preferred  stock as $18.1 million offset by $1.6 million of transaction
costs, with the $11.9 million credited to additional paid-in capital.  Since the
preferred stock is convertible at any time at the holders' option, this discount
also  represents  an  immediate  deemed dividend to those holders at the date of
issuance.  Accordingly, upon issuance, the Company also recorded a $11.9 million
dividend  to  these  holders.  Additionally,  the  preferred stock earned actual
dividends of $1.4 million during the nine months ended September 30, 2000.  Both
the actual and deemed dividends are deducted from the net loss for the three and
nine  months  ended  September  30,  2000  to arrive at loss available to common
stockholders  in  the  earnings  per  share  calculations  for  those  periods.

During  the  quarter ending January 31, 1999, the Company suspended its previous
plan to construct a plant in central Illinois to process used rail into reusable
heat-treated  and  head-hardened rail.  The project is being re-evaluated by the
Company.  The  machinery  and equipment built is being stored pending completion
of  a  revised  business plan.  The total investment to date for this project is
$11.6  million.

Under  its  non-core asset disposition program, the Company is in various stages
of  due diligence discussions with a number of parties.  If all the assets under
discussion  were  sold,  the Company would experience a significant reduction in
its  current  level of annual revenue.  Up to 85% of the net proceeds from these
dispositions  will  be  used  to  redeem  outstanding  indebtedness.


RISK  MANAGEMENT
----------------

Foreign  Currency
-----------------

As  a Company with multi-national operations, many of the Company's transactions
are  denominated  in foreign currencies.  The Company uses financial instruments
to  mitigate its overall exposure to the effects of currency fluctuations on its
cash  flows.  The  Company's  policy  is  not  to  speculate  in  such financial
instruments  for  profit  or  gain.  Instruments  used  as hedges must be highly
effective  at  reducing  the  risk associated with the exposure being hedged and
must  be  designated  as  a  hedge  at  the  inception  of the hedging contract.

Currently,  the  Company  hedges  forecasted  transactions  relating  to  its
manufacturing  operations  for  its  ABC-NACO  de  Mexico  subsidiary located in
Sahagun,  Mexico  and  its  Cometna  subsidiary located in Lisbon, Portugal.  At
September  30,  2000, the Company had approximately $25.1 million notional value
of  foreign  currency  option collar contracts outstanding with expiration dates
through March, 2001, hedging manufacturing cost exposures within its ABC-NACO de
Mexico  subsidiary.  The fair market value of these contracts from the Company's
perspective was $0.4 million at September 30, 2000.  Also at September 30, 2000,
the  Company  had  $4.0  million  notional  value  of  foreign  currency forward
contracts outstanding relating to forecasted U.S. dollar transactions within its
Cometna,  Portugal  subsidiary  with  expiration  dates  through  March,  2001.

Interest  Rate
--------------

From  time  to  time,  the  Company  enters  into  various interest rate hedging
transactions  for  purposes  of  managing  exposures to fluctuations in interest
rates.  Currently,  the Company hedges a portion of its exposure to fluctuations
in  LIBOR  interest  rates  through  the use of an interest rate reversion swap.
This  swap  effectively  converts  a portion of the Company's outstanding credit
facility  borrowings  from a floating LIBOR rate to a fixed rate of interest, up
to  a  maximum  trigger point, at which time these borrowings revert back to the
floating  LIBOR  rate  of  interest.

At  September  30,  2000,  the Company had $25.0 million notional value interest
rate  reversion  swap  contracts  outstanding.  The  fair  market value of these
contracts  from  the  Company's  perspective  at  September  30, 2000 was ($0.3)
million.
<PAGE>


REGARDING  FORWARD-LOOKING  STATEMENTS
--------------------------------------

This  report  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; actual future costs of operating expenses
such  as  rail  and  scrap  steel,  self-insurance claims and employee wages and
benefits; actual costs of continuing investments in technology; the availability
of  capital  to finance possible acquisitions and to refinance debt; the ability
of  management  to  implement  the  Company's  long-term  business  strategy  of
acquisitions;  and  the  risks  described from time to time in the Company's SEC
reports.  Some of the uncertainties that may affect future results are discussed
in  more  detail  in the Company's Annual Report on Form 10-K for the Transition
Period  ending  December  31,  1999.  All forward-looking statements included in
this  document  are  based upon information presently available, and the Company
assumes  no  obligation  to  update  any  forward  looking  statements.

ITEM  3

QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISKS

The  Company  has  experienced  no  material changes in its market risk exposure
since  the  filing  of  its  Form  10-K  report  for the Transition Period ended
December  31,  1999.

For  a  further description regarding foreign currency and interest rate hedging
risks,  refer  to  the  Risk  Management  section of Management's Discussion and
Analysis  of  Financial  Condition  and  Results  of  Operation.

<PAGE>


Part  II                                       OTHER  INFORMATION


Item  6  -  Exhibits  and  Reports  on  Form  8-K

(a)     Exhibits

4.1          Third  Amendment  and  Restated Credit Facility dated as of October
30,  2000.

27.1     Financial  Data  Schedule  for  period  ended  September  30,  2000.

(b)  Reports  on  Form  8-K

None

<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.


                              ABC-NACO  Inc.
                              (Registrant)



                           By:
                              J.  P.  Singsank
                              Senior  Vice  President
                              and  Chief  Financial  Officer


                            By:
                              Larry  A.  Boik
                              Vice  President  and  Corporate  Controller
                              (Chief  Accounting  Officer)


Date:      November  13,  2000
     -------------------------

<PAGE>

                                  EXHIBIT INDEX

EXHIBIT
NUMBER          DESCRIPTION  OF  DOCUMENT
------          -------------------------


4.1               Third  Amendment  and  Restated  Credit  Facility  dated as of
October  30,  2000.

27.1          Financial  Data  Schedule  for  quarter  ended September 30, 2000.




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