MK RAIL CORP
10-Q, 1996-07-31
RAILROAD EQUIPMENT
Previous: JEFFERSON SMURFIT CORP /DE/, 10-Q, 1996-07-31
Next: WFS BANCORP INC, 8-K, 1996-07-31


                                  
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    Form 10-Q


[x]         QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
            EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1996
                                       OR
[ ]         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
            EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM ______TO_______
                                                           
            
                         Commission file number 0-23802

                               MK RAIL CORPORATION
                               -------------------
             (Exact name of registrant as specified in its charter)


            Delaware                                         82-0461010
            --------                                         ----------
(State or other jurisdiction of                           (I.R.S. Employer
incorporation or organization)                            Identification No.)


1200 Reedsdale Street, Pittsburgh, PA                           15233
- -------------------------------------                           -----
(Address of principal executive offices)                      (Zip Code)


                                 (412) 237-2250
                                 --------------
              (Registrant's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes [X] No[ ]

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


          Class                                    Outstanding at July 31, 1996
          -----                                    ----------------------------
Common stock, $.01 par value                                 17,562,793

                                        1

<PAGE>



                               MK RAIL CORPORATION
                       Quarterly Report Form 10-Q for the
                    Three and Six Months Ended June 30, 1996


                                TABLE OF CONTENTS

                          PART I. FINANCIAL INFORMATION


Item 1. Consolidated Financial Statements                              PAGE


Consolidated  Statements of  Operations  for the Three and Six
 Months Ended June 30, 1995 and 1996 .................................   3

Consolidated Balance Sheets at December 31, 1995 and June 30, 1996 ...   4

Condensed Consolidated Statements of Cash Flows for the Six
 Months Ended June 30, 1995 and 1996 .................................   5

Notes to Consolidated Financial Statements ...........................   6

Item 2.       Management's Discussion and Analysis of Results
                  of Operations and Financial Condition ..............  17


                           PART II. OTHER INFORMATION

Item 1     Legal Proceedings .........................................  20

Item 2     Changes in Securities .....................................  21

Item 3     Defaults upon Senior Securities ...........................  24

Item 4     Submission of Matters to a Vote of Security Holders .......  24

Item 5     Other Information .........................................  24

Item 6     Exhibits and Reports on Form 8-K ..........................  25

              Signature ..............................................  26


                                        2

<PAGE>



PART I. FINANCIAL INFORMATION

ITEM 1.  CONSOLIDATED FINANCIAL STATEMENTS
<TABLE>
<CAPTION>

MK RAIL CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
THREE AND SIX MONTHS ENDED JUNE 30, 1995 AND 1996
(Thousands of dollars except share data)

                                               (Unaudited)                    (Unaudited)
                                            Three Months Ended               Six Months Ended
                                                 June 30,                        June 30,                                           
                                      ----------------------------    ----------------------------
 
                                            1995            1996            1995           1996
                                      ------------    ------------    ------------    ------------
<S>                                   <C>             <C>             <C>             <C>         
Sales .............................   $     60,669    $     66,581    $    139,073    $    136,236
Cost of sales .....................        (58,247)        (58,960)       (133,424)       (120,044)
General and administrative expense          (4,937)         (2,359)         (8,357)         (5,368)
Loss on disposition of discontinued
  Australian operations ...........         (2,849)           --            (2,849)           --
                                      ------------    ------------    ------------    ------------

Operating income (loss) ...........         (5,364)          5,262          (5,557)         10,824
Interest income ...................            225             661             298           1,243
Interest expense ..................         (1,201)         (2,641)         (3,794)         (5,647)
Other income ......................           --               765            --             1,428
Foreign exchange gain (loss) ......            635              36            (700)             54
                                      ------------    ------------    ------------    ------------

Income (loss) before income taxes .         (5,705)          4,083          (9,753)          7,902
Income tax benefit (expense) ......          1,970          (1,646)          1,863          (2,881)
                                      ------------    ------------    ------------    ------------

Net income (loss) .................   $     (3,735)   $      2,437    $     (7,890)   $      5,021
                                      ============    ============    ============    ============
             

Weighted average shares outstanding     17,149,000      17,562,793      17,149,000      17,562,793

Earnings (loss) per share .........   $       (.22)   $        .14    $       (.46)   $        .29
Dividends per share ...............             --              --             .04              --

</TABLE>




    The accompanying notes are an integral part of the financial statements.

                                        3

<PAGE>



<TABLE>
<CAPTION>

MK RAIL CORPORATION
CONSOLIDATED BALANCE SHEETS
At December 31, 1995 and June 30, 1996
(Thousands of dollars except share data)


                                                                                                      (Unaudited)
                                                                                         December 31,   June 30,
                                ASSETS                                                      1995         1996
                                                                                         ---------    ---------                     
                     
Current Assets:
<S>                                                                                      <C>          <C>      
Cash and cash equivalents ............................................................   $   5,696    $   3,815
Receivables from customers:
   Billed, net of allowance for doubtful accounts of $531 and $308, respectively .....      29,684       32,108
   Unbilled ..........................................................................       3,922        5,248
Inventories ..........................................................................      99,459       93,134
Deferred income taxes ................................................................       1,082        1,062
Assets held for sale .................................................................        --          3,297
Other current assets .................................................................       2,903        3,582
                                                                                         ---------    ---------
      Total current assets ...........................................................     142,746      142,246
Locomotive lease fleet, net ..........................................................      14,840        4,220
Property, plant and equipment, net ...................................................      46,747       44,790
Underbillings ........................................................................      10,328       15,342
Deferred income taxes ................................................................      27,530       25,589
Goodwill and other intangibles .......................................................      27,789       26,080
Other ................................................................................      10,968       10,285
                                                                                         ---------    ---------
      Total assets ...................................................................   $ 280,948    $ 268,552
                                                                                         =========    =========


                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Current portion of long-term debt ....................................................   $     978    $   1,509
Current portion of note payable to Morrison Knudsen ..................................      10,440       52,095
Accounts payable:
   Trade .............................................................................      18,509       17,139
   Morrison Knudsen ..................................................................       2,348        4,506
Accrued expenses and other current liabilities .......................................      33,271       34,637
Income taxes payable .................................................................         249          478
Revolving credit agreement ...........................................................      59,847       17,520
Advances from customers ..............................................................        --         17,671
                                                                                         ---------    ---------   
      Total current liabilities ......................................................     125,642      145,555
Long-term debt .......................................................................       7,198       11,894
Note payable to Morrison Knudsen .....................................................      41,655         --
Commitments and contingencies ........................................................       9,299        8,834
Other ................................................................................       1,602        1,662
                                                                                         ---------    ---------    
      Total liabilities ..............................................................     185,396      167,945
                                                                                         ---------    ---------     
Redeemable Preferred Stock, par value $.10 per share, authorized 10,000,000 shares,

  redemption price $100 per share; issued 10,000 shares Class A, at December 31, l995,
  issued 10,000 shares Class B at June 30, 1996 ......................................       1,025        1,012
                                                                                         ---------    ---------
Stockholders' Equity:
   Common Stock, par value $.01 per share, authorized 55,000,000 shares;
     issued 17,562,793 shares ........................................................         176          176
   Additional paid-in capital ........................................................     186,681      186,681
   Deficit ...........................................................................     (87,107)     (82,073)
   Cumulative translation adjustments, net of tax ....................................      (5,105)      (5,105)
   Deferred compensation .............................................................        (118)         (84)
                                                                                         ---------    ---------
      Total stockholders' equity .....................................................      94,527       99,595
                                                                                         ---------    ---------
Total liabilities and stockholders' equity ...........................................   $ 280,948    $ 268,552
                                                                                         =========    =========
</TABLE>
  


    The accompanying notes are an integral part of the financial statements.

                                        4

<PAGE>



MK RAIL CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED JUNE 30, 1995 AND 1996 
(Thousands of dollars)
                                                               (Unaudited)
                                                             Six Months Ended
                                                                 June 30,
                                                           --------------------
                                                             1995        1996
                                                           --------    -------- 
Operating Activities
- --------------------
Net income (loss) .....................................   $ (7,890)   $  5,021
                                                          --------    -------- 
Adjustments  to  reconcile  net income  (loss)
 to net cash (used in) provided byoperating activities:
      Depreciation ....................................      4,348       3,285
      Amortization ....................................      1,823       1,707
      Receivables from customers ......................      2,126      (5,362)
      Inventories .....................................    (13,975)      4,691
      Underbillings ...................................     (2,895)     (5,014)
      Accounts payable and accrued expenses ...........     (4,582)        746
      Advances from customers .........................       --        17,671
      Other, net ......................................     (3,656)      3,208
                                                          --------    --------
Net cash (used in) provided by operating activities ...    (24,701)     25,953
                                                          --------    -------- 
Investing Activities
- --------------------
Additions to property, plant and equipment ............     (4,523)     (1,313)
Proceeds from (additions to) to locomotive
 lease fleet, net .....................................       (909)     10,056
Other, net ............................................      1,022         743
                                                          --------    --------  
Net cash (used in) provided by investing activities ...     (4,410)      9,486
                                                          --------    --------  
Financing Activities
- --------------------
Increase in intangibles ...............................       (212)       (220)
Dividends paid ........................................     (1,372)       --
Payments of long-term debt ............................       (157)        (51)
Change in payable to Morrison Knudsen .................     11,733        --
Net borrowings (repayments) under credit agreements ...      9,865     (37,049)
                                                          --------    --------  
Net cash (used in) provided by financing activities ...     19,857     (37,320)
Effect of exchange rates on cash ......................       (531)       --
                                                          --------    --------  
Net decrease in cash and cash equivalents .............     (9,785)     (1,881)
Cash and cash equivalents at beginning of period ......     12,459       5,696
                                                          --------    --------  
Cash and cash equivalents at end of period ............   $  2,674    $  3,815
                                                          ========    ========
   
Supplemental Disclosures of Cash Flow Information
- -------------------------------------------------
Interest paid .........................................   $  1,940    $    273
Income taxes paid (refunded), net .....................        173          61
Reduction of payable to Morrison Knudsen:
       Payable to Morrison Knudsen ....................     29,500        --
       Paid-in capital ................................    (18,600)       --
       Deferred taxes .................................    (10,900)       --



    The accompanying notes are an integral part of the financial statements.

                                        5

<PAGE>



MK RAIL CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.       Organization and Basis of Presentation

         The accompanying consolidated financial statements include the accounts
of MK Rail Corporation ("the Company") and its majority-owned subsidiaries.

         The Company was formed in April 1993 as a  wholly-owned  subsidiary  of
Morrison Knudsen Corporation ("Morrison Knudsen").  The Company acquired certain
assets of the Rail Systems Group of Morrison  Knudsen,  including the Locomotive
Division,  which have been included in the financial  statements for all periods
presented  on a  pooling-of-interests  basis.  On April 26,  1994,  the  Company
commenced an initial public offering  ("IPO") of 6,000,000  shares of its common
stock at an offering  price of $16 a share which  decreased  Morrison  Knudsen's
interest in the Company to 65%. Such interest has  subsequently  been reduced to
63% as a result of a litigation  settlement  (see Note 7). The Company  designs,
manufactures and distributes  engineered  locomotive  component parts;  provides
locomotive fleet  maintenance;  and overhauls,  remanufactures  and manufactures
locomotives.

         The  Company  recognizes  revenues  on  locomotive   contracts  on  the
percentage of completion-units delivered method and on component part sales when
product is shipped to the  customer.  Contract  revenues and cost  estimates are
reviewed  and  revised  periodically,  and  adjustments  are  reflected  in  the
accounting period when known. Provisions are made currently for estimated losses
on uncompleted  contracts.  Unbilled accounts receivable represent shipments for
which invoices have not been processed.

         Revenues recognized on long-term maintenance contracts are based upon a
percentage  of the expected  gross  margin.  Under the terms of the  maintenance
contracts,  significant  costs are  incurred in the early years (for  locomotive
overhauls and fleet  normalization),  while  payments from the customers  remain
relatively constant  throughout the life of the contract.  By using a percentage
of the  expected  gross  margin to  recognize  revenues  under  the  maintenance
contracts,  appropriate  consideration is given to the risks associated with the
contracts.  Costs and estimated earnings in excess of billings ("Underbillings")
and  billings  in excess of costs and  estimated  earnings  ("Overbillings")  on
contracts  in progress are recorded on the  consolidated  balance  sheet and are
classified  as current or  non-current  based upon the expected  timing of their
realization or liquidation.

         Remanufactured locomotives are warranted for a period from one to three
years,  and  component  parts are warranted for a period from one to four years.
Additionally, the Company provides an overhaul reserve on locomotives. Estimated
costs for product  warranty  are  recognized  at the time the products are sold.
Overhaul reserves are recorded on a straight-line  basis over the period of time
from  acquisition  of  the  locomotive  to the  estimated  date  of the  related
overhaul.  Warranty  and  overhaul  reserves of $4.4 million and $6.2 million at
December  31,  1995 and June 30,  1996,  respectively,  are  included in accrued
expenses and other current liabilities in the consolidated balance sheets.

         In October 1995,  Statement of Financial  Accounting  Standards No. 123
"Accounting for Stock- Based Compensation"  ("SFAS 123") was issued. SFAS 123 is
effective  for  transactions  entered  into in fiscal  years  that  begin  after
December 15, 1995.  The Company  adopted SFAS No. 123 as of January 1, 1996.  As
permitted  by SFAS 123 the  Company  will  continue  to apply APB Opinion 25 and
related Interpretations in accounting for its plans.

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions that affect the reported amounts of

                                        6

<PAGE>



assets and liabilities at the date of the financial  statements and the reported
amounts of revenue and expenses  during the  reporting  period.  Actual  results
could differ from those estimates.

         The  interim  consolidated  financial  statements  have  been  prepared
without  audit,  pursuant to the rules and  regulations  of the  Securities  and
Exchange  Commission.  Certain  financial  information and footnote  disclosures
normally included in financial  statements prepared in accordance with generally
accepted  accounting  principles have been condensed or omitted pursuant to such
rules and regulations. These consolidated financial statements should be read in
conjunction with the audited consolidated financial statements and notes thereto
for the year ended December 31, 1995 included on Form 10-K.

         The unaudited consolidated financial statements included herein reflect
all adjustments  consisting of normal  recurring  adjustments  which are, in the
opinion of  management,  necessary  for a fair  presentation  of the  results of
operations and cash flows for the interim period.  The results of operations for
the six months ended June 30, 1996 are not necessarily indicative of the results
to be expected for the full year.

         The interim  consolidated  financial  statements  for the three and six
months  ended  June  30,  1995  have  been   restated  for  certain   accounting
adjustments.

2.       Divestitures

Alert Manufacturing and Supply Co.
         On July 26, 1996, the Company  entered into an agreement with All-State
Industrial  Rubber Co.,  Inc.  ("All-State")  to sell  substantially  all of the
assets of the Company's  subsidiary Alert Manufacturing and Supply Co. ("Alert")
for a purchase price of $3.86 million after closing  adjustments  and subject to
certain  post  closing  adjustments,  and the  assumption  by All-State of trade
payables of Alert in an amount not to exceed $750,000.  The assets of Alert, net
of applicable liabilities, have been reclassified as assets held for sale in the
consolidated balance sheet at June 30, 1996. The net assets of Alert included in
the June 30, 1996 consolidated balance sheet are summarized as follows:

                                   (Unaudited)
                                     June 30,
                                       1996
                                  (In thousands)
                                  --------------
Current assets ..................   $ 3,276
Property plant and equipment, net       549
Other assets ....................       222
Current liabilities .............      (750)
                                    ---------

Net assets ......................   $ 3,297
                                    =========








                                        7

<PAGE>




Morrison Knudsen of Australia Limited
      On July 6,  1995,  the  Company  completed  the sale of  Morrison  Knudsen
Corporation of Australia Limited ("MKA"), its Australian  operations.  Under the
terms of its agreement  with Morrison  Knudsen dated June 15, 1995,  the Company
(i)  transferred  to MKA certain  locomotive  assets,  (ii)  assigned all of the
common  stock  of  MKA to  Morrison  Knudsen,  (iii)  discharged  all  of  MKA's
indebtedness  to the Company  and (iv)  granted to MKA an  exclusive  three-year
distributorship  for the  Company's  products  in  Australia,  New  Zealand  and
Malaysia,  subject  to the  satisfaction  of  certain  volume  requirements.  In
consideration,  the Company  received a nominal  cash  payment and $3 million in
liquidation  value of MKA's  redeemable  preferred stock bearing a 9% cumulative
dividend. Due to the business uncertainties associated with MKA, the Company has
valued this stock at zero.


3.       Inventories

         Inventories consist of the following:

                                                           (Unaudited)
                                            December 31,     June 30,
                                                1995           1996
                                              --------      ---------
                                                  (In thousands)

Raw materials...........                      $ 74,251      $  63,154
Work in progress.........                       14,279         18,751
Finished goods...........                       10,929         11,229
                                              --------      ---------
                                              $ 99,459      $  93,134
                                              ========      =========
                           


         Approximately $37 million of total inventories at December 31, 1995 and
June  30,  1996  were  valued  on the  LIFO  cost  method.  The  excess  current
replacement  cost of these  inventories  over the  stated  LIFO  value  was $3.6
million  and  $3.7  million,   respectively.   Two  of  the  Company's  domestic
subsidiaries value inventory on the LIFO basis.

4.       Indebtedness

         On  September  30,  1994,  the  Company  and  several  of its  domestic
subsidiaries  entered into a $50 million  Revolving  Credit and Letter of Credit
Facility and Receivables  Purchase  Agreement (the  "Facility")  with a domestic
bank. Amounts due under the Facility were repaid and the Facility was terminated
on August 31, 1995.

         On August 31, 1995, the Company and its domestic  subsidiaries  entered
into a $75 million  Loan and  Security  Agreement  (the "Loan  Agreement")  with
BankAmerica  Business  Credit  ("BABC").  Principal  outstanding  under the Loan
Agreement is due August 31, 1998.  Subject to the modifications  detailed below,
outstanding  borrowings are subject to interest,  payable monthly, at the bank's
Base Rate  (8.25% at June 30,  1996),  as  defined in the Loan  Agreement,  plus
1.25%, or the Company may elect to convert  outstanding  borrowings,  in amounts
not less than $5 million,  and in  increments  of $1 million in excess  thereof,
into LIBOR Rate  Loans.  The LIBOR Rate Loans bear  interest  at LIBOR plus 3.0%
with interest due in periods ranging from one to six months.  Additionally,  the
Company pays a monthly fee

                                        8

<PAGE>



of .25% per annum on the unused portion of the loan amount.  Available  advances
under  the  Loan  Agreement  are  based  on  the  amount  of  eligible  accounts
receivable,  inventory and certain other assets.  Borrowings  under the facility
are secured by substantially all of the domestic inventory, accounts receivable,
property,  plant and equipment,  and certain other assets of the Company and its
domestic  subsidiaries.  Interest  is not paid in cash but added to the  balance
outstanding.  The balance outstanding at December 31, 1995 and June 30, 1996 was
$59.8 million and $17.5 million, respectively.

         In November 1995,  the Financial  Accounting  Standards  Board Emerging
Issues Task Force  reached a consensus  on issue  number  95-22  "Balance  Sheet
Classification of Borrowings  Outstanding under Revolving Credit Agreements that
Include both a Subjective Acceleration Clause and a Lock-Box Arrangement" ("EITF
95-22").  In accordance  with EITF 95-22 the Company has  classified the balance
due under the Loan Agreement as current. At December 31, 1995 and June 30, 1996,
the  Company  had $3.1  million  and  $34.6  million,  respectively,  of  unused
borrowing capacity under the Loan Agreement.

         The Loan Agreement  provides for a maximum of $10 million of letters of
credit, of which  approximately $3.4 million and $4.5 million was outstanding at
December  31, 1995 and June 30, 1996,  respectively.  The Company pays a monthly
fee of 1.5% per annum on the undrawn amount of outstanding letters of credit.

         The Loan Agreement provides certain  restrictive  covenants,  including
attaining a minimum  consolidated  tangible net worth,  fixed  charge  coverage,
limitations on capital  expenditures,  restrictions  on the payment of dividends
and other financial covenants.

         Under  the terms of the  Waiver  and  First  Amendment  to the Loan and
Security  Agreement  ("Amended  Loan  Agreement"),  dated  November  7, 1995 the
Company's bank  suspended the Company's  ability to utilize the LIBOR Rate Loans
feature,  increased  the interest  rate to the Base Rate plus 1.5% (the interest
may be further  adjusted  downward  by .25% or upward by .50% based upon  future
adjusted  operating  income, as defined in the Amended Loan Agreement) and reset
certain financial covenants.

         On January 22, 1996, the Company  entered into the Second  Amendment to
Loan and Security Agreement.  This Second Amendment allowed the Company to enter
into various agreements related to locomotive manufacturing contracts.

         On February 15, 1996 and March 22, 1996,  the Company  entered into the
Waiver and Amendment No. 3 to Loan and Security Agreement, and the Amendment No.
4  to  Loan  and  Security  Agreement,  respectively.  These  amendments  waived
instances of noncompliance and reset certain financial covenants.

         On April 30,  1996,  the  Company  entered  into the  Waiver  and Fifth
Amendment to Loan and Security Agreement.  This Fifth Amendment waived instances
of   noncompliance   and  reset   certain   covenants   relating  to  locomotive
manufacturing  contracts and the settlement of shareholder  litigation (see Note
7).

         On July 6, 1995, the Company's Mexican subsidiary, MK Gain S.A. de C.V.
("MK Gain"),  entered into a $30 million Loan Agreement (the  "Agreement")  with
Bancomer, S.A. ("Bancomer"), a Mexican bank. Under this Agreement, Bancomer will
advance  up  to  $30   million  to  finance  85%  of  the   purchase   price  of
U.S.-manufactured  locomotive parts and components exported to Mexico for use in
the overhaul of  locomotives  in connection  with the Mexican  National  Railway
contract. Each advance under the Agreement is subject to interest at the Funding
Rate  (5.6875% to 6.3750% at June 30, 1996),  as defined in the  Agreement  plus
2.5%. The Canadian Imperial Bank of Commerce ("CIBC") has agreed to fund

                                        9

<PAGE>



Bancomer in connection  with this  transaction.  The  Export-Import  Bank of the
United States  ("Eximbank") has issued a credit guarantee which covers repayment
risk between Bancomer and CIBC. Upon funding,  Eximbank receives an Exposure Fee
equal to 4.14% of each advance under the Agreement.

         Advances  under the  Agreement  will be drawn over a period of up to 36
months as documents  evidencing MK Gain's receipt of U.S.  exports are presented
to the  satisfaction  of Bancomer,  CIBC and  Eximbank.  Principal  and interest
payments on each advance are to be made in 10  semi-annual  installments  due on
May 15 and November 15 of each year with  interest  payments  beginning  May 15,
1996 and principal payments beginning November 15, 1996.  Additionally,  MK Gain
may be required to pay a semi-annual Success Fee equal to 5.56% of Net After-Tax
Cash Flow,  as defined in the Agreement (no Success Fee was due or had been paid
as of June 30,  1996).  The  Agreement  provides for a prepayment  penalty under
certain circumstances. The balance outstanding at December 31, 1995 and June 30,
1996 was $6  million  and  $11.3  million,  respectively.  Maturities  under the
Agreement are as follows:  1996 - $1,127,000;  1997 to 2000 -$2,254,800;  2001 -
$1,127,000.

         The Agreement contains certain covenants,  including a requirement that
MK Gain maintain specified cash flow-to-debt service and debt-to-equity  ratios.
Additionally,  the repayment of $13.7 million of amounts due to the Company from
MK  Gain is  restricted  by a  subordination  agreement.  If MK  Gain  maintains
specified  operating and financial ratios,  the subordination  agreement permits
payments of interest and principal on the intercompany  debt  concurrently  with
payments to Bancomer under the Agreement.

         In connection  with the Agreement,  MK Gain entered into an Irrevocable
Investment,  Administration and Payment Trust Agreement ("Trust Agreement") with
a  Mexican  multiple  banking  institution  ("Trustee").  Pursuant  to the Trust
Agreement, all moneys received from the Mexican National Railway contract are to
be deposited into the Trust.  The Trustee is required to maintain a Reserve Fund
within  the Trust  with an average  balance  equal to the  greater of 10% of the
outstanding loan balance under the Agreement, or the aggregate of all amounts of
principal  and interest due and payable  within 150 days  following  the date on
which the balance of the Reserve  Fund is  determined,  multiplied  by 1.5. On a
monthly  basis,  funds held in the Trust will be disbursed by the Trustee to pay
required  debt  service,  taxes and any fees or  expenses  due to the Trustee or
other third  parties.  Once  required  payments  have been made,  any  remaining
amounts in excess of the  Reserve  Fund  requirements  are  returned to MK Gain.
Amounts held in trust at the balance  sheet date are  classified  as  restricted
cash and have been  included  in other  non-current  assets in the  accompanying
consolidated balance sheets at December 31, 1995 and June 30, 1996.

         At December 31, 1995 and June 30, 1996,  a domestic  subsidiary  of the
Company had debt  obligations  in the amount of $2.2  million and $2.1  million,
respectively.  These obligations  consist primarily of Industrial  Revenue Bonds
("IRB") for the  construction  of  manufacturing  buildings and  acquisition  of
equipment in the amount of $1.6  million in 1995 and $1.9  million in 1994,  and
bear  interest  at  rates  ranging  from  4.5% to 10%.  Maturities  under  these
obligations are as follows: 1996 - $327,600;  1997 - $410,800;  1998 - $443,800;
1999 - $477,400; 2000 - $470,500.

         Total  maturities  under long-term  obligations are as follows:  1996 -
$1,454,600;  1997 -  $2,665,600;  1998 - $2,698,600;  1999 - $2,732,200;  2000 -
$2,725,300; 2001 - $1,127,000.

5.       Related Party Transactions


                                       10

<PAGE>



         As of December 31, 1995 and June 30, 1996,  the Company's  indebtedness
to Morrison Knudsen was $54 million and $57 million, respectively.

         On June 15,  1995,  the Company and  Morrison  Knudsen  entered into an
agreement under which the Company's  amount of indebtedness was reduced by $29.5
million (from $81.7 million as of May 31, 1995 to $52.2 million).

         The $52.2 million  original balance of the indebtedness is evidenced by
an unsecured  promissory  note, due May 31, 2000,  bearing interest at the prime
rate and payable in annual installments equal to the lesser of (I) $10.4 million
or (ii) such  amount  as the  Company  is  permitted  to pay  under  any  credit
facility,  payable on the last business day of each March (or as soon thereafter
as is permitted  under any credit  facility).  At June 30, 1996, the Company was
not  permitted  to make any  payments  to  Morrison  Knudsen  under  its  credit
facilities.

         On June 20,  1996,  the  Company  executed a  definitive  agreement  to
repurchase  the debt the Company  owes to Morrison  Knudsen,  pursuant to a Note
Cancellation and  Restructuring  Agreement (the "Note  Cancellation  Agreement")
dated June 20,  1996 by and among the Company and  Morrison  Knudsen.  Under the
Note Cancellation Agreement, the Company is to repurchase the debt, which had as
of  June  1,  1996  an  outstanding   balance   including  accrued  interest  of
approximately  $56.2  million  ($56.6  at June 30,  l996),  for a total of $34.5
million.

         The net reduction in the debt of $21.7  million,  net of deferred taxes
and transaction  costs,  will be recorded as a capital  contribution.  Pro forma
balance sheet information, assuming the transaction had closed on June 20, 1996,
would be as follows:


                                                                    June 30,
                                         June 30,    Pro forma          1996
                                           1996      adjustment      Pro forma
                                           ----      ----------      ---------
                                                    (In millions)

Other current assets ................   $   3.6      $  (.6)       $   3.0
Deferred income tax asset ...........      25.6        (8.5)          17.7
Current portion of note payable to
 Morrison Knudsen ...................     (52.1)       52.1             --

Revolving credit agreement ..........     (17.5)      (34.5)         (52.0)
Accounts payable - Morrison Knudsen .      (4.5)        4.5             --
Equity ..............................     (99.6)      (13.0)        (113.2)




The  Note  Cancellation  Agreement  provides  that a first  installment  of $6.9
million  (plus  interest  calculated  at prime from the date of execution of the
Note  Cancellation  Agreement) is to be paid 10 days after Morrison  Knudsen has
obtained either Bankruptcy Court approval of the transaction  ("Bankruptcy Court
Approval")  or 10  days  after  confirmation  of a Plan of  Reorganization  that
includes  certain  provisions  integrating  the  transactions  into  the Plan (a
"Conforming  Plan"). In the event that Bankruptcy Court Approval is obtained and
is  appealed  during the 10-day  period,  the $6.9  million is to be paid into a
court-approved  escrow to be held pending  finalization of the Bankruptcy  Court
Approval or the  expiration of 10 days  following  confirmation  of a Conforming
Plan, or termination of the Note Cancellation Agreement. A second installment in
the amount of $27.6 million is to be paid either when

                                       11

<PAGE>



the Bankruptcy Court Approval is a final order or 10 days after  confirmation of
a Conforming Plan (referred to in either case as the "Disbursement  Condition").
In addition,  the Company's  obligation to pay the  installment  is subject to a
condition,  which the Company can waive,  that the Company has sold Alert and MK
Gain  pursuant  to terms and at prices  satisfactory  to the Company in its sole
discretion.  The  Company has entered  into an  agreement  to sell the assets of
Alert. MK Rail and Morrison Knudsen are currently  discussing  certain technical
amendments  to the  Note  Cancellation  Agreement  relating  to  the  bankruptcy
proceeding (as had been contemplated at the time the Note Cancellation Agreement
was executed).

         The Note  Cancellation  Agreement also provides that if the Company has
not  consummated  the Alert and MK Gain  transactions  on or before the later of
August 30, l996 or the date the Disbursement Condition is satisfied, the Company
must waive the condition that those  transactions  be consummated  and close the
note  cancellation,  or Morrison  Knudsen can  terminate  the Note  Cancellation
Agreement.  If, by December 31, l996, the  transaction  has not fully closed for
any  reason  other  than a default  by  Morrison  Knudsen,  subject  to  certain
notification  provisions,  Morrison Knudsen can terminate the Note  Cancellation
Agreement if the Company does not elect to proceed and close the transactions.

         The Company leases certain facilities from certain directors and former
officers of the Company. Lease payments,  including utilities,  totaled $463,000
and $234,000 for the six months ended June 30, 1995 and 1996, respectively.

         The Company  incurred  $1.7  million and $1.1 million of legal fees and
expenses for the six months ended June 30, 1995 and 1996,  respectively,  from a
firm in which an officer of the Company is a shareholder.


6.       Redeemable Preferred Stock

         In October  1994,  the  Company  and  certain of its current and former
officers and directors,  the managing  underwriters for the Company's April 1994
initial  public  offering of common stock,  Morrison  Knudsen and certain of its
current  and former  officers  and  directors  were named as  defendants  in two
complaints  (the "Class Action Suits") filed in the United States District Court
for the District of Idaho,  which suits were settled in March 1996. The approved
settlement  agreements  for the Class Action Suits provided for, inter alia, the
Company,  at its  election,  to  either  contribute  $1  million  in cash to the
plaintiffs  or issue $1 million in  redemption  value of a new Class A Preferred
Stock.  In September  1995,  pending its decision as to this  election and court
approval  of the  settlement  terms  of the  Class  Action  Suits,  the  Company
deposited  10,000  shares of Class A  Preferred  Stock  into a joint  settlement
account. As previously disclosed,  under certain circumstances,  the Company was
permitted to substitute a like number of shares of a new Class B Preferred Stock
(having  rights  and  preferences  identical  to those of the Class A  Preferred
Stock)  for the Class A  Preferred  Stock.  Effective  as of May 15,  1996,  the
Company  elected  to  contribute  $1  million  in  cash  to the  plaintiffs.  To
effectuate this election, as previously contemplated,  the Company issued 10,000
shares of Class B Preferred Stock to The Fidelity & Casualty Company of New York
in  consideration  of $1 million,  which was in turn paid to the  plaintiff's to
satisfy the Company's  obligations to settle the Class Action Suits,  and all of
the  previously  issued  shares of Class A Preferred  Stock were  simultaneously
canceled.

         The Class B Preferred  Stock earns  dividends  at the rate per annum of
$10 per  share.  Dividends  accrue  from the  date of  issuance  whether  or not
declared,  and are cumulative.  The Board has no obligation to declare dividends
on the Class B Preferred  Stock.  The Class B Preferred  Stock has a liquidation
value of $100 per share plus all  dividends  accrued and unpaid  (whether or not
declared). The

                                       12

<PAGE>



Class B Preferred Stock is subject to redemption at the Company's  option at any
time and must be redeemed on the earliest of September 1, 1999,  the  occurrence
of certain  specified  extraordinary  transactions  involving the Company or its
capital  stock,  or 18 months after the  occurrence of certain  other  specified
extraordinary  transactions.  In any case, the redemption price is equal to $100
per share plus all  dividends  accrued and unpaid on each share  (whether or not
declared) through the redemption date. Except as otherwise  provided by law, the
holders of the Class B Preferred Stock have no voting rights. As a result of the
issuance  of the Class B  Preferred  Stock,  the  Board  cannot  declare  or pay
dividends in respect of the Company's  Common Stock if any deficiency  exists in
the payment of cumulated  dividends  (whether or not declared) in respect of the
Class B Preferred Stock.

7.       Commitments and Contingencies

         The Company has  commitments and  performance  guarantees  arising from
locomotive  remanufacturing contracts and maintenance agreements, and warranties
from the sale of new  locomotives,  remanufactured  locomotives  and  locomotive
components.

Environmental:  The Company is subject to a RCRA Part B Post Closure Permit (the
"Permit") issued by the Environmental Protection Agency and the Idaho Department
of Health  and  Welfare,  Division  of  Environmental  Quality  relating  to the
monitoring and treatment of groundwater  contamination  on, and adjacent to, the
Company's Boise Locomotive facility.  In compliance with the Permit, the Company
has drilled  wells onsite to retrieve and treat  contaminated  groundwater,  and
onsite and offsite to monitor the amount of hazardous constituents.  The Company
has estimated the expected aggregate  undiscounted costs to be incurred over the
next 25 years, adjusted for inflation at 3% per annum, to be $5.1 million, based
on the  Permit's  Corrective  Action  Plan,  and  $4.4  million  for  contingent
additional  Permit  compliance  requirements  related  to  off-site  groundwater
contamination.  The discounted liability at June 30, 1996, using a discount rate
of 6.5%, was $2.1 million based on the Permit's Corrective Action Plan, and $1.9
million for contingent  additional  Permit  compliance  requirements  related to
off-site groundwater  contamination.  The estimated outlays for each of the five
succeeding years from 1996 to 2000 are: $245,000,  $253,000,  $260,000, $268,000
and $317,000. The Company was in compliance with the Permit at December 31, 1995
and June 30, 1996.

Legal Proceedings: In February 1995, certain of the current and former directors
and  officers  of  the  Company  and  Morrison  Knudsen  Corporation  ("Morrison
Knudsen") were named as defendants in a complaint (the "Derivative  Suit") filed
in the District Court of the Fourth Judicial District of the State of Idaho in a
derivative action brought by a stockholder on behalf of the Company and Morrison
Knudsen.  The  complaint  alleges,  among  other  things,  that  the  defendants
intentionally  and negligently  breached their fiduciary duties to, abused their
influence over and grossly mismanaged the Company and Morrison Knudsen.

         In September 1995,  attorneys or representatives for all of the parties
to the Derivative Suit entered into a memorandum of  understanding in which they
agreed  to  settle  this  litigation,  which was  subsequently  formalized  in a
stipulation  submitted  to the court for  approval.  The  final  hearing  on the
Derivative  Suit was held on May 21, 1996, at which time the court  approved the
terms of settlement.

         The settlement agreement for the Derivative Suit provides,  among other
things,  that (i) all Board of Directors  meetings  will be held in  Pittsburgh,
Pennsylvania or other locations where there are significant  Company facilities,
(ii) the proper location for the annual  meetings of  stockholders  for 1996 and
1997 will be  presumed  to be in  Pittsburgh,  Pennsylvania,  (iii)  the  annual
meeting of stockholders for 1996 will be held within the time period required by
Delaware law, (iv) unless the stockholders determine otherwise,  the majority of
the Company's Board will be comprised of persons who are not full-time

                                       13

<PAGE>



employees of the Company or Morrison  Knudsen,  (v) the  Compensation  Committee
(constituted  solely of outside  directors)  shall approve all senior  executive
compensation, (vi) subject to limited exceptions, the Company's Form 10-K, proxy
statement and annual report to stockholders  will disclose common  membership of
any Board members or members of their immediate  families as officers or members
of any governing board of any for-profit or not-for-profit  organization,  (vii)
the  Company  will not make any  payments  to  William  J.  Agee,  formerly  the
Company's Chairman and Chief Executive  Officer,  and (viii) the Company's Chief
Financial  Officer  shall present at all regularly  scheduled  Board  meetings a
report on the Company's financial condition.

         No admission of  liability or  wrongdoing  was made by any party in the
Derivative Suit.

         In December 1995, Morrison Knudsen, the Company and certain of Morrison
Knudsen's  directors and officers  were named as defendants in a complaint  (the
"Pilarczyk  Lawsuit") filed in the United States District Court for the Northern
District  of  New  York  by  plaintiffs  who  were  principals  in  and/or  held
substantial  stock in TMS,  Inc.  ("TMS"),  a New York  corporation  acquired by
Morrison  Knudsen on December  30,  1992.  The  complaint  alleges,  among other
things,  violations  of  Section  10(b),  Rule  10b-5 and  Section  20(a) of the
Securities  Exchange  Act  of  1934,  breach  of  contract,  unjust  enrichment,
negligent  misrepresentation  and common  law fraud  during  Morrison  Knudsen's
acquisition of TMS in 1992.  Plaintiffs  assert that the Company,  which was not
formed by Morrison  Knudsen  until 1993,  is fully  responsible  for the acts of
Morrison  Knudsen as a transferee of its assets and as the successor in interest
of Morrison Knudsen's  locomotive  business,  including the business  previously
conducted  by  TMS.  Moreover,  plaintiffs  claim  that  the  Company  is  fully
responsible for the acts of Morrison Knudsen under the  "instrumentality  rule,"
and that the Company aided and abetted Morrison Knudsen in its actions set forth
in the complaint. However, the actions complained of occurred before the Company
was formed. Furthermore, the Company did not assume such liabilities of Morrison
Knudsen pursuant to any agreement between the Company and Morrison Knudsen.

         A motion to dismiss was filed in April 1996 on behalf of all defendants
to the Pilarczyk  Lawsuit.  Counsel to the Company has advised that such counsel
believes the causes of action in the Pilarczyk  Lawsuit  relating to the Company
are without  merit and the Company  expects that it will be  successful  on this
motion,  even if the suit is not dismissed as to all defendants.  If the Company
is successful,  the Company intends to make appropriate requests to the court to
seek to require the plaintiff to pay the Company's legal fees and costs.

         In June 1995,  the Company was named as defendant in a complaint  filed
with the Idaho Human Rights  Commission (the "Idaho  Commission")  and the Equal
Employment  Opportunity Commission by a female employee on behalf of herself and
other  women  employed by the Company  alleging  discrimination  based on sex in
violation of Title VII of the Civil  Rights Act of 1964,  Title 57 of Chapter 59
of the Idaho Code and the Federal Equal Pay Act. The complaint  asserts that the
Company  failed to pay women equally with males holding  similar and  comparable
positions  and that the Company  failed to promote  women equally with males who
have equal or less  qualifications.  In December 1995, the plaintiff amended the
complaint to include  allegations  of retaliatory  discharge.  In June 1996, the
Idaho  Commission  announced that it had found no probable cause to believe that
discrimination had occurred as alleged in the original complaint.  Management of
the Company believes that the claims in the original and amended  complaints are
without merit and plans to vigorously defend its position.

         On April 16, 1996, the Company filed suit in the United States District
Court for the Central District of California, Western Division, against Samyoung
(America), Inc. and Samyoung Machinery Industrial Co. (collectively, "Samyoung")
alleging,  inter alia,  that  Samyoung had  delivered  to the Company  defective
diesel engine assembly liners in breach of a contract between the Company and

                                       14

<PAGE>



Samyoung. The Company claims to have suffered damages in excess of $1 million as
a result of the  alleged  breach.  Samyoung  has  denied  that the  liners  were
defective and has filed a counterclaim  against the Company seeking  recovery of
$300,000  alleged to be due under the contract,  plus interest,  fees and costs,
and  damages in excess of $10  million  for trade  libel and  interference  with
prospective economic relationships as a result of the Company's allegedly making
false disparaging statements concerning the liners to rail customers and others.
The Company  believes  that  Samyoung's  claims are without  merit.  The Company
intends to  vigorously  prosecute its own claims and defend  against  Samyoung's
counterclaims.

         In the  ordinary  course of its  business,  the  Company is involved in
litigation   relating  to  its  operations  and  products,   which  may  include
allegations  as  to  safety  and  design,  and  labor  and  employment  matters.
Management  of the  Company  believes  that the outcome of lawsuits of this type
currently  pending will not have a material  adverse effect on the  consolidated
operations or financial condition of the Company.


8.       Stock Option Plans

         The Company has  established  two stock  option  plans.  In the MK Rail
Corporation  Stock  Incentive  Plan (the  "Incentive  Plan"),  a maximum  of 1.5
million  shares may be issued  upon the  exercise  of stock  options  granted or
through limited stock appreciation  rights.  Officers and other key employees of
the Company or its  affiliates  are  eligible to receive  awards.  The  exercise
price, term and other conditions  applicable to each award are determined by the
Compensation  Committee at the time of the grant of each award and may vary with
each  award  granted.  Awards,  which are made at not less than  current  market
prices at date of grant, have been granted to executives and directors under the
Incentive  Plan in the form of stock  options.  Options  granted  generally vest
either over a five-year  period,  20% on each  anniversary  date  following  the
grant, or a four-year  period 25% on each  anniversary date following the grant.
All  unexercised  options  expire 10 years  from the date of grant,  subject  to
acceleration in certain cases.

         In the MK Rail Corporation Stock Option Plan for Non-Employee Directors
(the "Non-Employee  Directors Plan") a maximum of 100,000 shares may be granted.
The  price  per share of the  options  shall be equal to 50% of the fair  market
value of the stock on the grant  date.  All  options  granted  shall vest over a
three-year period,  one-third on each anniversary date.  Unearned  compensation,
representing the difference  between the fair market value at the grant date and
the exercise price is charged to income over the vesting period.

         Details of stock options are as follows:


                                     Non-
                                   Employee       Incentive     Option Price
                                  Directors         Plan          Range per
                                   Options         Options          Share
                                   -------         -------          -----
                                                                 Low     High
                                                                 ---     ----
December 31, 1995, outstanding   $    36,000    $ 1,235,000    $ 4.44  $ 16.00
Granted .......................         --          222,500    $ 3.38  $  3.81
Canceled ......................      (12,000)      (156,250)   $ 4.44  $ 10.13
                                 -----------    -----------   

June 30, 1996, outstanding ....  $    24,000    $ 1,301,250    $ 3.38  $ 16.00
                                 ===========    ===========   



                                       15

<PAGE>



         The  Company  applies APB  Opinion 25 and  related  Interpretations  in
accounting for its plans.  The  compensation  cost that has been charged against
income for those plans was $34,248 and $21,360 for the  six-month  periods ended
June 30, 1996 and 1995, respectively.  Compensation cost for the Company's plans
based  on the fair  value at the  grant  dates  for  awards  under  those  plans
consistent with the method of FASB Statement 123 is immaterial.



                                       16

<PAGE>



ITEM 2.                MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
                       OPERATIONS AND FINANCIAL CONDITION

         GENERAL

         The Company designs, manufactures and distributes engineered locomotive
component  parts;   provides   locomotive  fleet  maintenance;   and  overhauls,
remanufactures and manufactures  locomotives.  The Company operates  principally
through two business units, the Components Group and the Locomotive Group.

         In 1996, the Company initiated a restructuring  plan designed to return
the Company to  profitability  by cutting  costs and reducing  debt,  in part by
selling non-essential assets. Accordingly,  through the first six months of 1996
the Company has reduced its general and administrative expenses by approximately
36% and  reduced  corporate  debt  by  31%,  primarily  by  selling  most of its
locomotive lease fleet and by generating cash from operations.  As a result, the
Company has  recorded net income of $5 million,  or 29 cents per share,  through
the first six months of the year.

         Although the Company's  restructuring plan has been successful to date,
there can be no  assurance  that the  Company's  results of  operations  for the
second  half of the year will be similar to its  results  of  operations  in the
first half of the year.  The following  factors could have a negative  impact on
the Company's results of operations:  a decrease in rail traffic, a reduction in
railroads'  capital and maintenance  spending plans for their locomotive fleets,
increased competition in the locomotive or locomotive  components segments,  the
Company's  inability to complete planned asset sales, the Company's inability to
complete an agreement of repurchase  debt from Morrison  Knudsen,  technological
developments that render existing industry  technology  obsolete,  the Company's
inability to maintain  profit  margins on existing  contracts,  adverse  general
economic conditions, or changes in laws or regulations affecting the industry.

         RESULTS OF OPERATIONS

         Consolidated Operations
         Net sales  increased 10% to $66.6 million in the second quarter of 1996
from $60.7 million in the second  quarter of 1995. The increase is due to a $7.3
million increase in sales in the Locomotive Group,  offset by a $1 million sales
decrease in the Components  Group.  Net sales  decreased 2% to $136.2 million in
the first  half of 1996 from  $139.1  million  in the  first  half of 1995.  The
decrease is primarily  attributed to the  completion of a large  remanufacturing
contract in the Locomotive  Group in the first quarter of 1995 partially  offset
by a sales increase of $8.5 million at MK Gain.

         Cost of sales as a percentage of sales was 88.6% for the second quarter
of 1996  compared  to 96% for the  second  quarter of 1995,  resulting  in gross
profit  margins of 11.4% and 4%,  respectively.  The increase in gross margin is
attributed  to the  overall  sales  volume  increase  in  addition  to  improved
operating  efficiencies  and the impact of cost  reductions  resulting  from the
Company's  restructuring  plan. Cost of sales as a percentage of sales was 88.1%
for the  first  half of 1996  compared  to  95.9%  for the  first  half of 1995,
resulting in gross profit margins of 11.9% and 4.1%, respectively.  The increase
in gross  margin is primarily  the result of the  disposition  of the  Company's
Australian operations,  which had a $4.5 million loss in the first half of 1995,
and  improved  operating  results at the Boise  locomotive  facility  and in the
Components  Group  through cost  reductions  in  accordance  with the  Company's
restructuring plan.


                                       17

<PAGE>



         General  and  administrative  expense  for the  second  quarter of 1996
decreased  52% to $2.4 million from $4.9 million in the second  quarter of 1995.
General and  administrative  expense for the first half of 1996 decreased 36% to
$5.4  million  from $8.4 million in the first half of 1995.  The  decreases  are
primarily attributed to the elimination of $1.8 million of costs incurred in the
first half of 1995 associated with the decision of Morrison  Knudsen to sell its
ownership in the Company and cost reductions.

         Interest  income for the second quarter of 1996  increased  $436,000 to
$661,000  compared to the second quarter of 1995.  Interest income for the first
half of 1996  increased  $945,000 to $1.2 million  compared to the first half of
1995.  These  increases are  primarily the result of interest  received on funds
invested at MK Gain.

         Interest  expense for the second quarter of 1996 increased $1.4 million
to $2.6 million compared to the second quarter of 1995. Interest expense for the
first half of 1996 increased $1.9 million to $5.6 million  compared to the first
half of 1995.  The  increases  are the  result  of  increased  borrowings  under
financing  established  for MK Gain and certain  project  financing at the Boise
locomotive  facility,  in addition to increased interest expense on the Morrison
Knudsen note payable.

         Other income of $765,000 in the second quarter of 1996 and $1.4 million
in the first half of 1996 is the result of funds received  through the Company's
previously restructured investments in Argentina.

         A foreign  exchange gain of $36,000 was realized in the second  quarter
of 1996 compared to a foreign exchange gain of $635,000 in the second quarter of
1995. A foreign  exchange gain of $54,000 was realized in the first half of 1996
compared to a foreign  exchange loss of $700,000 in the first half of 1995.  The
changes are a direct  result of  fluctuations  in the  valuation  of the Mexican
peso.

         Income  tax  expense  for the second  quarter of 1996 was $1.6  million
compared to an income tax  benefit of $2 million in the second  quarter of 1995.
Income tax  expense for the first half of 1996 was $2.9  million  compared to an
income tax benefit of $1.9 million in the first half of 1995.  The changes are a
direct result of the increase in pre-tax income.

         Components Group
         For the three months ended June 30, l996, the Components  Group's gross
sales decreased by 2% to $39.7 million and operating  income increased by 50% to
$5.1  million  compared to the three  months  ended June 30,  1995.  For the six
months ended June 30, l996, the Components  Group gross sales decreased by 4% to
$84.5 million and operating income increased by 23% to $11.3 million compared to
the six months ended June 30, 1995.  The sales  decreases  are  principally  the
result of reduced  sales to the  Locomotive  Group.  The  increases in operating
income  are  primarily  the result of the  continued  decrease  in  general  and
administrative   expenses   through  the  Company's   restructuring   plan,  and
improvement in gross margins.

         Locomotive Group
         For the three months ended June 30, 1996, the Locomotive  Group's gross
sales increased by 29% to $32.6 million and operating  income  increased by 170%
to $2.5 million  compared to the three  months ended June 30, l995.  For the six
months ended June 30, l996,  the  Locomotive  Group gross sales  decreased 7% to
$62.8 million and operating  income  increased 181% to $4.8 million  compared to
the six months  ended June 30,  l995.  The increase in gross sales for the three
months ended June 30, l996 is attributed to an increase in locomotive  overhauls
in the Boise locomotive facility and sales increases at MK Gain. The increase in
operating  profit for the three  months  ended June 30,  l996 is  attributed  to
improvement in gross margin at the Boise locomotive  facility resulting from the
increased sales volume and cost reductions  through the Company's  restructuring
plan. In addition, gross margin improvement

                                       18

<PAGE>



was  realized at MK Gain.  The  decrease in gross sales for the six months ended
June  30,  l996  is  primarily   attributed   to  the   completion  of  a  large
remanufacturing  contract in the first quarter of 1995 which  produced  sales of
$10.7 million.  In addition,  the Company's  Australian  operations,  which were
disposed of in July 1995, had sales of $1.8 million in the six months ended June
30,  1995.  The  increase in  operating  income is  attributed  to the  improved
operating  results at the Boise locomotive  facility and MK Gain, in addition to
the disposition to the Company's Australian  operations which had a $4.5 million
operating loss in the six months ended June 30, l995.

         FINANCIAL CONDITION AND LIQUIDITY

         As part of its  restructuring  plan,  the Company has taken  actions to
improve its liquidity and further reduce debt, including a reduction of overhead
expense,  the sale of non-essential  assets, the closing and planned sale of its
Mountaintop, Pa., locomotive facility and improved operating results.

         The Company's management believes its overall indebtedness continues to
be  lowered as planned  and its  financing  is  adequate  to support  its normal
operations and capital spending requirements.

         The following table summarizes the net changes in cash flows:


                                                            Six Months Ended
                                                                 June 30,
                                                        -----------------------
                                                            1995         1996
                                                            ----         ----
                                                           (In thousands)
Net cash provided by (used in):
         Operating activities ......................      (24,701)       25,953
         Investing activities ......................       (4,410)        9,483
         Financing activities ......................       19,857       (37,320)
         Effect of exchange rates on cash ..........         (531)         --
                                                         --------      -------- 
Net decrease in cash and cash equivalents ..........     $ (9,785)     $ (1,881)
                                                         ========      ======== 
 
Cash and cash equivalents at end of period .........     $  2,674      $  3,815
                                                         ========      ========
   

         Net cash provided by operating activities totaled $25.9 million for the
first half of 1996  compared to net cash used in operations of $24.7 million for
the first half of 1995.  The net cash provided by  operations  was primarily the
result of the  Company's net income of $5 million,  advances  from  customers of
$17.7 million and a decrease in  inventories  of $4.7  million.  The Company had
depreciation  and  amortization  expense of $5 million  during the first half of
1996.

         Net cash provided by investing  activities totaled $9.5 million for the
first half of 1996  compared to net cash used in  investing  activities  of $4.6
million  for the  first  half  of  1995.  The net  cash  provided  by  investing
activities is principally the result of the sale of the locomotive lease fleet.

         Net cash used in financing  activities  totaled  $37.3  million for the
first half of 1996  compared to net cash  provided by  financing  activities  of
$20.1 million for the first half of 1995. In the first half of 1996, the Company
had net  repayments  under  credit  agreements  of $37  million  as a result  of
proceeds  received  from the sale of the lease  fleet,  advances  received  from
project  financing,  cash  transfers  from MK Gain  and the  improved  operating
performance of the Company.



                                       19

<PAGE>



PART II. OTHER INFORMATION

ITEM 1.                LEGAL PROCEEDINGS

         In  February  1995,  certain of the current  and former  directors  and
officers of the Company and Morrison Knudsen  Corporation  ("Morrison  Knudsen")
were named as defendants  in a complaint  (the  "Derivative  Suit") filed in the
District  Court  of the  Fourth  Judicial  District  of the  State of Idaho in a
derivative action brought by a stockholder on behalf of the Company and Morrison
Knudsen.  The  complaint  alleges,  among  other  things,  that  the  defendants
intentionally  and negligently  breached their fiduciary duties to, abused their
influence over and grossly mismanaged the Company and Morrison Knudsen.

         In September 1995,  attorneys or representatives for all of the parties
to the Derivative Suit entered into a memorandum of  understanding in which they
agreed  to  settle  this  litigation,  which was  subsequently  formalized  in a
stipulation  submitted  to the court for  approval.  The  final  hearing  on the
Derivative  Suit was held on May 21, 1996, at which time the court  approved the
terms of settlement.

         The settlement agreement for the Derivative Suit provides,  among other
things,  that (i) all Board of Directors  meetings  will be held in  Pittsburgh,
Pennsylvania or other locations where there are significant  Company facilities,
(ii) the proper location for the annual  meetings of  stockholders  for 1996 and
1997 will be  presumed  to be in  Pittsburgh,  Pennsylvania,  (iii)  the  annual
meeting of stockholders for 1996 will be held within the time period required by
Delaware law, (iv) unless the stockholders determine otherwise,  the majority of
the Company's Board will be comprised of persons who are not full-time employees
of the Company or Morrison Knudsen, (v) the Compensation  Committee (constituted
solely of outside  directors) shall approve all senior  executive  compensation,
(vi) subject to limited exceptions, the Company's Form 10-K, proxy statement and
annual  report to  stockholders  will  disclose  common  membership of any Board
members or members of their  immediate  families  as  officers or members of any
governing  board of any  for-profit or  not-for-profit  organization,  (vii) the
Company  will not make any payments to William J. Agee,  formerly the  Company's
Chairman and Chief Executive  Officer,  and (viii) the Company's Chief Financial
Officer shall present at all regularly  scheduled Board meetings a report on the
Company's financial condition.

         No admission of  liability or  wrongdoing  was made by any party in the
Derivative Suit.

         In December 1995, Morrison Knudsen, the Company and certain of Morrison
Knudsen's  directors and officers  were named as defendants in a complaint  (the
"Pilarczyk  Lawsuit") filed in the United States District Court for the Northern
District  of  New  York  by  plaintiffs  who  were  principals  in  and/or  held
substantial  stock in TMS,  Inc.  ("TMS"),  a New York  corporation  acquired by
Morrison  Knudsen on December  30,  1992.  The  complaint  alleges,  among other
things,  violations  of  Section  10(b),  Rule  10b-5 and  Section  20(a) of the
Securities  Exchange  Act  of  1934,  breach  of  contract,  unjust  enrichment,
negligent  misrepresentation  and common  law fraud  during  Morrison  Knudsen's
acquisition of TMS in 1992.  Plaintiffs  assert that the Company,  which was not
formed by Morrison  Knudsen  until 1993,  is fully  responsible  for the acts of
Morrison  Knudsen as a transferee of its assets and as the successor in interest
of Morrison Knudsen's  locomotive  business,  including the business  previously
conducted  by  TMS.  Moreover,  plaintiffs  claim  that  the  Company  is  fully
responsible for the acts of Morrison Knudsen under the  "instrumentality  rule,"
and that the Company aided and abetted Morrison Knudsen in its actions set forth
in the complaint. However, the actions complained of occurred before the Company
was formed. Furthermore, the Company did not assume such liabilities of Morrison
Knudsen pursuant to any agreement between the Company and Morrison Knudsen.

         A motion to dismiss was filed in April 1996 on behalf of all defendants
to the Pilarczyk  Lawsuit.  Counsel to the Company has advised that such counsel
believes the causes of action in the Pilarczyk

                                       20

<PAGE>



Lawsuit  relating to the Company are without merit and the Company  expects that
it will be  successful  on this motion,  even if the suit is not dismissed as to
all  defendants.  If the  Company is  successful,  the  Company  intends to make
appropriate  requests to the court to seek to require the  plaintiff  to pay the
Company's legal fees and costs.

         In June 1995,  the Company was named as defendant in a complaint  filed
with the Idaho Human Rights  Commission (the "Idaho  Commission")  and the Equal
Employment  Opportunity Commission by a female employee on behalf of herself and
other  women  employed by the Company  alleging  discrimination  based on sex in
violation of Title VII of the Civil  Rights Act of 1964,  Title 57 of Chapter 59
of the Idaho Code and the Federal Equal Pay Act. The complaint  asserts that the
Company  failed to pay women equally with males holding  similar and  comparable
positions  and that the Company  failed to promote  women equally with males who
have equal or less  qualifications.  In December 1995, the plaintiff amended the
complaint to include  allegations  of retaliatory  discharge.  In June 1996, the
Idaho  Commission  announced that it had found no probable cause to believe that
discrimination had occurred as alleged in the original complaint.  Management of
the Company believes that the claims in the original and amended  complaints are
without merit and plans to vigorously defend its position.

         On April 16, 1996, the Company filed suit in the United States District
Court for the Central District of California, Western Division, against Samyoung
(America), Inc. and Samyoung Machinery Industrial Co. (collectively, "Samyoung")
alleging,  inter alia,  that  Samyoung had  delivered  to the Company  defective
diesel engine  assembly  liners in breach of a contract  between the Company and
Samyoung. The Company claims to have suffered damages in excess of $1 million as
a result of the  alleged  breach.  Samyoung  has  denied  that the  liners  were
defective and has filed a counterclaim  against the Company seeking  recovery of
$300,000  alleged to be due under the contract,  plus interest,  fees and costs,
and  damages in excess of $10  million  for trade  libel and  interference  with
prospective economic relationships as a result of the Company's allegedly making
false disparaging statements concerning the liners to rail customers and others.
The Company  believes  that  Samyoung's  claims are without  merit.  The Company
intends to  vigorously  prosecute its own claims and defend  against  Samyoung's
counterclaims.

         In the  ordinary  course of its  business,  the  Company is involved in
litigation   relating  to  its  operations  and  products,   which  may  include
allegations  as  to  safety  and  design,  and  labor  and  employment  matters.
Management  of the  Company  believes  that the outcome of lawsuits of this type
currently  pending will not have a material  adverse effect on the  consolidated
operations or financial condition of the Company.


                                       21

<PAGE>



ITEM 2.                 CHANGES IN SECURITIES

            In October  1994,  the Company and certain of its current and former
officers and directors,  the managing  underwriters for the Company's April 1994
initial  public  offering of common stock,  Morrison  Knudsen and certain of its
current  and former  officers  and  directors  were named as  defendants  in two
complaints  (the "Class Action Suits") filed in the United States District Court
for the District of Idaho,  which suits were settled in March 1996. The approved
settlement  agreements  for the Class Action Suits provided for, inter alia, the
Company,  at its  election,  to  either  contribute  $1  million  in cash to the
plaintiffs  or issue $1 million in  redemption  value of a new Class A Preferred
Stock.  In September  1995,  pending its decision as to this  election and court
approval  of the  settlement  terms  of the  Class  Action  Suits,  the  Company
deposited  10,000  shares of Class A  Preferred  Stock  into a joint  settlement
account. As previously disclosed,  under certain circumstances,  the Company was
permitted to substitute a like number of shares of a new Class B Preferred Stock
(having  rights  and  preferences  identical  to those of the Class A  Preferred
Stock)  for the Class A  Preferred  Stock.  Effective  as of May 15,  1996,  the
Company  elected  to  contribute  $1  million  in  cash  to the  plaintiffs.  To
effectuate this election, as previously contemplated,  the Company issued 10,000
shares of Class B Preferred Stock to The Fidelity & Casualty Company of New York
in  consideration  of $1 million,  which was in turn paid to the  plaintiff's to
satisfy the Company's  obligations to settle the Class Action Suits,  and all of
the  previously  issued  shares of Class A Preferred  Stock were  simultaneously
canceled.

         Effective as of January 19, 1996, the Board of directors of the Company
adopted a  Stockholder  Rights  Plan and  declared  that a dividend of one share
purchase  right  ("Right")  be  distributed  on each  outstanding  share  of the
Company's  Common Stock to stockholders of record as of the close of business on
January 30,  1996.  The  complete  terms of the Rights are set forth in a Rights
Agreement  (the "Rights  Agreement")  dated January 19, 1996 between the Company
and Chase Mellon Shareholder Services, L.L.C., formerly known as Chemical Mellon
Shareholder  Services,  L.L.C.  Each Right  entitles  the  registered  holder to
purchase  from the  Company  one  one-hundredth  of a share  of  Series C Junior
Participating  Preferred Stock, par value $0.01 per share  ("Preferred  Stock"),
or, in certain circumstances,  shares of Common Stock, other securities,  and/or
cash or other  property,  at a purchase  price of $16.00 per share of  Preferred
Stock (or,  when  applicable,  Common  Stock,  securities,  cash,  and/or  other
property), subject to adjustment.

         On April 5, 1996,  the Company  entered into an Amendment to the Rights
Agreement (the "First  Amendment").  The First  Amendment  provides that certain
creditors of Morrison  Knudsen will not be deemed to be affiliates or associates
of each  other or of  Morrison  Knudsen  (and thus will not be treated as having
common  ownership of the  Company's  common  stock for  purposes of  calculating
beneficial  ownership  under  the  Rights  Agreement)  solely  by  reason of any
negotiations  among such creditors  and/or Morrison Knudsen in connection with a
restructuring or reorganization  of Morrison  Knudsen.  The First Amendment also
confers upon the Company's Board of Directors  exclusive  authority to interpret
and  administer  the  Rights  Agreement  and to make all  determinations  deemed
necessary or advisable  for its  administration,  including a  determination  to
redeem or not redeem the Rights,  to exchange or not  exchange  the Rights or to
supplement or amend the Rights Agreement.

         On June 20, 1996,  the Company  entered into a Second  Amendment to the
Rights Agreement (the "Second Amendment").  As a result of the Second Amendment,
the Rights will be  exercisable  and will trade  separately  from the  Company's
common stock if a person or a group of persons  becomes the beneficial  owner of
15 percent or more of the  Company's  common  stock  (rather  than 10 percent or
more, as was previously  provided),  or if a person  commences a tender offer or
exchange offer,  the consummation of which would result in such person being the
beneficial  owner of 15  percent  or more of the common  stock  (rather  than 10
percent or more, as was previously provided). The Second

                                       22

<PAGE>



Amendment also provides that a merger of Morrison  Knudsen will not constitute a
"change of control event" as defined in the Rights  Agreement,  provided certain
conditions are satisfied,  including prompt distribution of the Company's common
stock. In addition,  the Second Amendment  permits the solicitation of votes and
the voting with respect to the plan of  reorganization  of Morrison  Knudsen and
the  execution  of the Note  Cancellation  Agreement  described in Note 5 to the
consolidated financial statements.

                                       23

<PAGE>




ITEM 3. DEFAULTS UPON SENIOR SECURITIES

         None.


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         None.


ITEM 5. OTHER INFORMATION

         None.

                                       24

<PAGE>



ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K


         Exhibits:

3.1  Certificate of  Designations of Class B Preferred  Stock  (incorporated  by
     reference  to the  Company's  Current  Report  on Form 8-K  filed  with the
     Commission on April 18, 1995).
4.1  Amendment to Rights Agreement dated as of April 5, 1996 between the Company
     and Chase Mellon  Shareholder  Services,  L.L.C.  (formerly Chemical Mellon
     Shareholder  Services,  L.L.C.) (incorporated by reference to the Company's
     Amendment No. 1 to Form 8-A/A filed with the Commission on April 25, 1996).
4.2  Second  Amendment to Rights Agreement dated as of June 20, 1996 between the
     Company and Chase Mellon  Shareholder  Services,  L.L.C.  (incorporated  by
     reference  to the  Company's  Amendment  No. 2 to Form 8-A/A filed with the
     Commission on July 3, 1996).
10.1 Note Cancellation and Restructuring Agreement dated as of June 20, 1996, by
     and among MK Rail  Corporation,  Morrison Knudsen  Corporation,  a Delaware
     corporation,   and  Morrison  Knudsen  Corporation,   an  Ohio  corporation
     (incorporated  by reference  to the  Company's  Current  Report on Form 8-K
     filed with the Commission on July 3, 1996).
10.2 Stockholders   Agreement  dated  as  of  June  20,  1996  between  MK  Rail
     Corporation and Morrison Knudsen Corporation  (incorporated by reference to
     the Company's  Current Report on Form 8-K filed with the Commission on July
     3, 1996).
10.3 Agreement  for the  Purchase  and Sale of Assets dated June 27, 1996 by and
     among MK Rail Corporation,  Alert  Manufacturing & Supply Co. and All-State
     Industrial  Rubber Co.,  Inc.  (incorporated  by reference to the Company's
     Current Report on Form 8-K filed with the Commission on July 3, 1996).
10.4 Closing   Agreement   dated  July  29,  1996  among  the   Company,   Alert
     Manufacturing & Supply Co. and All-State Industrial Rubber Co., Inc.

Reports on Form 8-K

         During the quarter  ended June 30,  1996,  the Company did not file any
 Current Reports on Form 8-K with the Commission.

                                       25

<PAGE>



                                    SIGNATURE


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.

                                         MK RAIL CORPORATION



                                         By:\s\ William D. Grab
                                            ----------------------
                                              William D. Grab
                                              Vice President, Controller and
                                              Principal Accounting Officer
Date:    July 31, 1996

                                       26
<PAGE> 
                                    



                                                                   Exhibit 10.4

                                CLOSING AGREEMENT

         This Closing Agreement dated July 26, 1996 between MK Rail Corporation,
a Delaware  corporation  ("MKR"),  Alert Manufacturing & Supply Co., an Illinois
corporation ("Alert")  (collectively  "Sellers") and All-State Industrial Rubber
Co., Inc., an Iowa corporation ("Buyer").

                               W I T N E S S E TH

         WHEREAS,  Sellers and Buyer  entered into an Agreement for the Purchase
and Sale of Assets  dated  June 25,  1996 (the  "Agreement")  pursuant  to which
Sellers  agreed to sell  substantially  all of the assets of Alert to Buyer (the
"Transaction"); and

         WHEREAS,  the Sellers and the Buyer desire to close the  Transaction as
contemplated in the Agreement on July 26, 1996; and

         WHEREAS,  in connection with closing the Transaction the parties desire
to agree to take certain actions after the Closing;

         NOW,  THEREFORE,  in  consideration  of  the  promises,  covenants  and
agreements  hereinafter set forth, and intending to be legally bound hereby, the
parties hereto agree as follows:

         1. Notwithstanding any provision of the Agreement to the contrary,  for
purposes  of closing the  Transaction,  the Sellers and the Buyer agree that the
Final  Purchase  Price  shall  be the  amount  set  forth  on the  Statement  of
Calculation of the Closing Purchase Price attached as Exhibit A hereto ("Closing
Purchase Price").

         2. Notwithstanding the foregoing,  the Sellers and the Buyer agree that
commencing  July 27, 1996 the  Sellers and the Buyer shall have  representatives
jointly confirm the  determination of the Total Closing Net Accounts  Receivable
and the Closing  Inventory  Amounts.  During normal business hours,  Buyer shall
provide  access to the Alert  facilities  and Sellers  and Buyer  shall  provide
access to each others books, records, and work papers to enable the Sellers' and
the Buyer's representatives regarding Alert's business to complete their review.
Sellers and Buyer shall work in good faith  diligently to complete  their review
and confirmation as soon as possible,  but in no event later than August 9, 1996
(the "Final Determination  Date").  Sellers agree that, in connection with their
review,  William  Grab and Tom  Donato  will be  primarily  responsible.  Before
interviewing any of Buyer's employees, Sellers shall first notify and obtain the
prior consent of Sherry Wilkerson or her designee. Buyer shall have the right to
have a  representative  present during any discussions  with Buyer's  employees.
Sellers shall limit the number of  representatives at Buyer's facilities to two.
Sellers' representatives,  after advising Sherry Wilkerson,  shall first attempt
to obtain the necessary  information  from Gary Schoenbeck,  Jairo Naranjo,  and
Jack MacGregor.

         3. Upon  certification  of the Closing Net Accounts  Receivable and the
Closing Inventory Amounts  (collectively  "Adjusted Closing Accounts  Receivable
and Inventory Amount") by the Sellers and the Buyer in accordance with paragraph
2 hereof,  Buyer shall pay to Sellers the amount, if any, by which the amount of
the Adjusted Closing Accounts Receivable and Inventory Amount exceeds the sum of
the Total Closing Net Accounts  Receivable Amount  ($1,319,000) plus the Closing
Inventory Amount ($1,233,243). Similarly, Sellers shall pay to Buyer the amount,
if any, by which the amount of the

                                       27

<PAGE>


                                                                  Exhibit 10.4

Adjusted Closing  Accounts  Receivable and Inventory Amount is less than the sum
of the Total  Closing  Net  Accounts  Receivable  Amount  ($1,319,000)  plus the
Closing Inventory Amount ($1,233,243).

         4. If the  representatives  of the  Sellers and the Buyer are unable to
mutually  confirm  prior to the Final  Determination  Date with  respect  to any
determination  of the  fair  market  value  or  quantities  of any  items of the
Inventories for the purpose of determining the Closing  Inventory  Amount or the
determination of the Total Closing Net Accounts Receivable,  the Sellers and the
Buyer hereby agree that such determination shall be referred to Price Waterhouse
(or,  if such  accounting  firm has been  employed  by any party  hereto  (or an
affiliate thereof) during the five (5) years preceding the date of such referral
or cannot for any reason  serve to resolve the dispute,  then to an  independent
public  accounting  firm of national  stature  mutually  approved by the parties
hereto)  (the  "Selected  Accountants"),   which  shall  promptly  make  such  a
determination. The determination of the Selected Accountants shall be conclusive
and  binding  on both the  Sellers  and the  Buyer.  One half of the fees of the
Selected  Accountants shall be borne by the Sellers,  and one half thereof shall
be borne by the Buyer. Within five (5) business days following the determination
of the  adjustment  by the  Selected  Accountants,  the  amount  of any  further
adjustments  to the Final  Purchase  Price  paid at the  Closing  because of the
determination  by the Selected  Accountants,  plus  interest  from and after the
Final  Determination  Date  to  and  including  the  date  of  payment  of  such
adjustments at the rate of 5.0 percent per annum,  shall be paid by the Buyer to
the Seller in immediately  available funds, or,  alternatively,  to the Buyer by
the  Escrow  Agent (as  defined  hereafter)  immediately  in the  amount of such
further adjustments payable to the Buyer.

         5. The  Sellers  shall pay to the Buyer  within one day of receipt  all
payments  received by Sellers for Net  Accounts  Receivable  whether in Seller's
lock box or otherwise.  The Buyer shall pay to Sellers within one day of receipt
all  payments  received by Buyer for  Excluded  Accounts  Receivable  whether in
Buyer's lock box or otherwise.

         6. All  capitalized  terms used herein and not otherwise  defined shall
have the meanings ascribed to them in the Agreement.



                                       28

<PAGE>


                                                                  Exhibit 10.4

         IN WITNESS  WHEREOF,  the  undersigned,  intending to be legally  bound
hereby,  have duly  executed and delivered  this  Agreement as of the date first
above written.

                 MK RAIL CORPORATION


                 By:      __________________________________
                 Name: __________________________________
                 Title:   __________________________________



                 ALERT MANUFACTURING AND SUPPLY CO.


                 By:      _________________________________
                 Name: _________________________________
                 Title:   _________________________________



                 ALL-STATE INDUSTRIAL RUBBER CO., INC.


                 By:      __________________________________
                 Name: __________________________________
                 Title:   __________________________________


                                       29

<PAGE>


                                                                  Exhibit 10.4
                           STATEMENT OF CALCULATION OF
                             CLOSING PURCHASE PRICE



            The undersigned  hereby agree that the numbers set forth below shall
be used for calculating the Closing Purchase Price for purposes of Article II of
the  Agreement for the Purchase and Sale of Assets dated as of June 25, 1996, by
and between MK Rail Corporation, Alert Manufacturing & Supply Co., and All-State
Industrial Rubber Co, Inc.

Estimated Purchase Price .............................                $4,500,000

Total Closing Net Accounts Receivable ................            +   $1,319,000
                                                                      ----------
Closing Inventory Amount (lesser of the Inventory
            Amount or $1,565,000) ....................            +   $1,233,243
                                                                      ----------

                                                                  -   $3,200,000
                                                                      ==========

CLOSING PURCHASE PRICE ...............................                $3,852,243


IN WITNESS WHEREOF, the undersigned have set their hands and seals this 26th day
of July, 1996.


                              MK RAIL CORPORATION

                              By:______________________________


                              ALERT MANUFACTURING & SUPPLY CO.

                              By:______________________________


                              ALL-STATE INDUSTRIAL RUBBER CO.

                              By:______________________________



                                       30

<PAGE>

<TABLE> <S> <C>
                                              
<ARTICLE>                                          5
<LEGEND>                                      
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
CONSOLIDATED  FINANCIAL  STATEMENTS  FOR THE PERIOD  ENDED JUNE 30,  1996 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS
</LEGEND>
<MULTIPLIER>                                                 1,000
                                                    
<S>                                                <C>
<PERIOD-TYPE>                                      6-MOS
<FISCAL-YEAR-END>                                  DEC-31-1996
<PERIOD-END>                                       JUN-30-1996
<CASH>                                                        3815
<SECURITIES>                                                     0
<RECEIVABLES>                                                37356
<ALLOWANCES>                                                   308
<INVENTORY>                                                  93134
<CURRENT-ASSETS>                                            142246
<PP&E>                                                       92994
<DEPRECIATION>                                               43984
<TOTAL-ASSETS>                                              268552
<CURRENT-LIABILITIES>                                       145555
<BONDS>                                                          0
                                         1012
                                                      0
<COMMON>                                                       176
<OTHER-SE>                                                   99419
<TOTAL-LIABILITY-AND-EQUITY>                                268552
<SALES>                                                     136236
<TOTAL-REVENUES>                                            136236
<CGS>                                                       120044
<TOTAL-COSTS>                                               120044
<OTHER-EXPENSES>                                                 0
<LOSS-PROVISION>                                                 0
<INTEREST-EXPENSE>                                            5647
<INCOME-PRETAX>                                               7902
<INCOME-TAX>                                                  2881
<INCOME-CONTINUING>                                           5021
<DISCONTINUED>                                                   0
<EXTRAORDINARY>                                                  0
<CHANGES>                                                        0
<NET-INCOME>                                                  5021
<EPS-PRIMARY>                                                 0.29
<EPS-DILUTED>                                                 0.29
        
 

</TABLE>


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