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 January 31, 1999
                                                ----------------
                                       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 0-22906
                                                -------
                                 ABC-NACO INC.
             (Exact name of registrant as specified in its charter)

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

  2001 BUTTERFIELD  ROAD, SUITE 502                          60515
         DOWNERS GROVE, IL                                 (Zip Code)
(Address of principal executive offices)

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

   ABC Rail Products Corporation, 200 South Michigan Avenue, Chicago, IL 60604
   ---------------------------------------------------------------------------
            (Former Name, Former Address and Former Fiscal Year if 
                            Changed Since Last Report)

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

At February 28, 1999, there were 18,356,436 shares of the registrant's common 
stock outstanding.

                                       1



                         ABC-NACO INC. AND SUBSIDIARIES

                                      INDEX



                                                                                        Page
                                                                                        ----
                                                                                     
Part I   Financial Information

  Item 1  Unaudited Consolidated Financial Statements

             Unaudited Consolidated Balance Sheets                                         3

             Unaudited Consolidated Statements of Operations                               4

             Unaudited Consolidated Statements of Stockholders' Equity                     5

             Unaudited Consolidated Statements of Cash Flows                               6

             Notes to Unaudited Consolidated Financial Statements
             (Including Unaudited Consolidated Pro Forma Combined Financial
             Statements and Notes Thereto)                                                 7

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


Part II  Other Information

  Item 3  Quantitative and Qualitative Disclosures about Market Risks                     21

  Item 4  Submission of Matters to a Vote of Security Holders                             21

  Item 5  Other Information                                                               22

  Item 6  Exhibits and Reports on Form 8-K                                                23



                                       2



                         ABC-NACO INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                    As of January 31, 1999 and July 31, 1998

Part I - Financial Information
Item 1 - Unaudited Consolidated Financial Statements




(In thousands, except share data)
                                                                January 31,       July 31,
                                                                    1999            1998
                                                                -----------     -----------
                                                                (Unaudited)
                                                                           
ASSETS

CURRENT ASSETS:
  Accounts receivable, less allowances of $1,406 
    and $1,434, respectively                                     $ 48,153        $ 49,708
  Inventories                                                      59,829          51,973
  Prepaid expenses and other current assets                         5,001           1,925
  Prepaid income taxes                                              3,689           2,833
                                                                 --------        --------
    Total current assets                                          116,672         106,439
                                                                 --------        --------
PROPERTY, PLANT AND EQUIPMENT:
  Land                                                              2,490           1,890
  Buildings and improvements                                       22,143          15,948
  Machinery and equipment                                         157,729          98,621
  Construction in progress                                         21,855          68,051
                                                                 --------        --------
                                                                  204,217         184,510
  Less - Accumulated depreciation                                 (52,429)        (45,846)
                                                                 --------        --------
    Net property, plant and equipment                             151,788         138,664
                                                                 --------        --------
INVESTMENT IN UNCONSOLIDATED  JOINT VENTURES                       15,109          15,586
                                                                 --------        --------
OTHER ASSETS - net                                                 34,526          34,652
                                                                 --------        --------
    Total assets                                                 $318,095        $295,341
                                                                 --------        --------
                                                                 --------        --------
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Cash overdrafts                                                $  3,614        $  6,300
  Current maturities of long-term debt                              2,977           2,516
  Accounts payable                                                 36,663          24,176
  Accrued liabilities                                              14,452          19,556
                                                                 --------        --------
    Total current liabilities                                      57,706          52,548
                                                                 --------        --------
LONG-TERM DEBT, less current maturities                           162,955         143,529
                                                                 --------        --------
DEFERRED INCOME TAXES                                               8,551           7,556
                                                                 --------        --------
OTHER LONG-TERM LIABILITIES                                         4,618           4,495
                                                                 --------        --------
COMMITMENTS AND CONTINGENCIES                                          --              --

STOCKHOLDERS' EQUITY:
  Preferred stock, $1.00 par value; 1,000,000 
    shares authorized; no shares issued or outstanding                 --              --
  Common stock, $.01 par value; 25,000,000 shares 
    authorized; 8,976,304 shares issued and 
    outstanding as of January 31, 1999 and July 31, 1998               90              90
  Additional paid-in capital                                       67,798          67,798
  Retained earnings                                                16,377          19,325
                                                                 --------        --------

    Total stockholders' equity                                     84,265          87,213
                                                                 --------        --------

    Total liabilities and stockholders' equity                   $318,095        $295,341
                                                                 --------        --------
                                                                 --------        --------



The accompanying notes to the unaudited consolidated financial statements are 
an integral part of these consolidated balance sheets.

                                       3



                         ABC-NACO INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
          For the Three and Six Months Ended January 31, 1999 and 1998
                                   (Unaudited)




(In thousands, except per share data)

                                                           Three Months Ended     Six Months Ended
                                                                January 31,         January 31,
                                                           -------------------   -------------------
                                                             1999       1998       1999       1998
                                                           --------   --------   --------   --------
                                                                                
NET SALES                                                  $73,421    $70,370    $150,935   $138,255
COST OF SALES                                               68,511     63,044     138,077    124,137
                                                           --------   --------   --------   --------
  Gross profit                                               4,910      7,326      12,858     14,118
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES                 5,070      4,351       9,718      7,973
                                                           --------   --------   --------   --------
  Operating income(loss)                                      (160)     2,975       3,140      6,145
EQUITY (INCOME) OF UNCONSOLIDATED JOINT VENTURES              (378)      (268)       (553)      (669)
INTEREST EXPENSE                                             3,388      1,110       5,629      3,295
AMORTIZATION OF DEFERRED FINANCING COSTS                       181        144         354        273
                                                           --------   --------   --------   --------
  Income(loss) before income taxes and 
    cumulative effect of accounting changes                 (3,351)     1,989      (2,290)     3,246
PROVISION(CREDIT) FOR INCOME TAXES                          (1,408)       876        (962)     1,428
                                                           --------   --------   --------   --------
  Income(loss) before cumulative effect of 
    accounting changes                                      (1,943)     1,113      (1,328)     1,818
CUMULATIVE EFFECT OF ACCOUNTING CHANGES, net 
  of income taxes of $695 and $1,014, respectively              --     (1,111)     (1,620)    (1,111)
                                                           --------   --------   --------   --------
  Net income (loss)                                        $(1,943)   $     2    $ (2,948)  $    707
                                                           --------   --------   --------   --------
                                                           --------   --------   --------   --------
EARNINGS PER SHARE DATA
Basic:
  Income(loss) before cumulative effect of 
    accounting changes                                     $ (0.22)   $  0.12    $  (0.15)  $   0.20
  Cumulative effect of accounting changes                       --      (0.12)      (0.18)     (0.12)
                                                           --------   --------   --------   --------
    Net income(loss)                                       $ (0.22)   $    --    $  (0.33)  $   0.08
                                                           --------   --------   --------   --------
                                                           --------   --------   --------   --------
  Weighted average common shares outstanding                 8,976      8,970       8,976      8,963
                                                           --------   --------   --------   --------
                                                           --------   --------   --------   --------
Diluted:
  Income(loss) before cumulative effect of 
    accounting changes                                     $ (0.22)   $  0.12    $  (0.15)  $   0.20
  Cumulative effect of accounting changes                       --      (0.12)      (0.18)     (0.12)
                                                           --------   --------   --------   --------
    Net income (loss)                                      $ (0.22)   $    --    $  (0.33)  $   0.08
                                                           --------   --------   --------   --------
                                                           --------   --------   --------   --------
  Weighted average common and equivalent 
    shares outstanding                                       8,976      9,291       8,976      9,259
                                                           --------   --------   --------   --------
                                                           --------   --------   --------   --------



The accompanying notes to the unaudited consolidated financial statements are 
an integral part of these consolidated statements.

                                       4



                         ABC-NACO INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
               For the Six Months Ended January 31, 1999 and 1998
                                   (Unaudited)




(In thousands)
                                                       Additional
                                            Common       Paid-in      Retained
                                             Stock       Capital      Earnings
                                            ------     ----------     --------
                                                             
BALANCE, July 31, 1997                       $ 90       $ 67,362      $ 13,044
  Comprehensive income(loss)                                               707
  Shares issued in business acquisition        --            436    
                                             ----       --------      --------

BALANCE, January 31, 1998                    $ 90       $ 67,798      $ 13,751
                                             ----       --------      --------
                                             ----       --------      --------

BALANCE, July 31, 1998                       $ 90       $ 67,798      $ 19,325
  Comprehensive income(loss)                   --             --        (2,948)
                                             ----       --------      --------
BALANCE, January 31, 1999                    $ 90       $ 67,798      $ 16,377
                                             ----       --------      --------
                                             ----       --------      --------



The accompanying notes to the unaudited consolidated financial statements are 
an integral part of these consolidated statements.

                                       5



                         ABC-NACO INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
          For the Three and Six Months Ended January 31, 1999 and 1998
                                   (Unaudited)




(In thousands)

                                                           Three Months Ended     Six Months Ended
                                                                January 31,         January 31,
                                                           -------------------   -------------------
                                                             1999       1998       1999       1998
                                                           --------   --------   --------   --------
                                                                                
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)                                        $ (1,943)  $      2   $ (2,948)  $    707
  Adjustments to reconcile net income to net cash
    provided by (used in) operating activities:
  Cumulative effect of accounting change                         --      1,111      1,620      1,111
  Equity income of unconsolidated joint ventures               (378)      (268)      (553)      (669)
  Depreciation and amortization                               4,166      3,372      8,938      6,649
  Deferred income taxes                                         365         31        139        331
  Changes in certain assets and liabilities, net 
    of effect of acquired businesses:
    Accounts receivable - net                                 8,032     (2,938)     1,555    (10,184)
    Inventories                                                (379)    (4,849)    (7,856)    (1,579)
    Prepaid expenses and other current assets                (2,527)      (666)    (3,126)    (1,709)
    Other assets - net                                         (261)    (3,017)    (2,050)    (3,659)
    Accounts payable and accrued liabilities                  1,673      7,088      8,321      8,946
    Other long-term liabilities                                (408)       (67)      (196)      (285)
                                                           --------   --------   --------   --------
      Total adjustments                                      10,283       (203)     6,792     (1,048)
                                                           --------   --------   --------   --------
      Net cash provided by (used in) operating 
        activities                                            8,340       (201)     3,844       (341)
                                                           --------   --------   --------   --------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures                                       (8,460)   (17,276)   (20,860)   (26,359)
  Business acquisitions, less cash acquired                      --     (1,039)        --     (1,039)
  Investment in unconsolidated joint ventures                    --        (20)        --       (341)
                                                           --------   --------   --------   --------
      Net cash used in investing activities                  (8,460)   (18,335)   (20,860)   (27,739)
                                                           --------   --------   --------   --------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Change in cash overdrafts                                  (1,531)     1,398     (2,686)     3,494
  Net activity under revolving lines of credit                 (684)    (7,905)    18,129      2,136
  Issuance of Senior Subordinated Notes                          --     25,000         --     25,000
  Issuance of other long-term debt                            3,000      1,516      3,000      1,516
  Repayment of other long-term debt                            (620)      (285)    (1,242)    (2,878)
  Payment of deferred financing costs                           (45)    (1,188)      (185)    (1,188)
                                                           --------   --------   --------   --------
      Net cash provided by financing activities                 120     18,536     17,016     28,080
                                                           --------   --------   --------   --------
      Net change in cash                                         --         --         --         --

CASH, beginning of period                                        --         --         --         --
                                                           --------   --------   --------   --------
CASH, end of period                                        $     --   $     --   $     --   $     --
                                                           --------   --------   --------   --------
                                                           --------   --------   --------   --------

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
  Cash paid for interest                                   $  4,466   $  2,713   $  7,614   $  4,411
  Cash paid for income taxes, net                               196        719      1,101        758



The accompanying notes to the unaudited consolidated financial statements are 
an integral part of these consolidated statements.

                                       6



                         ABC-NACO INC. AND SUBSIDIARIES

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

1.   BASIS OF PRESENTATION

     ABC-NACO Inc. ("ABC-NACO"), together with its subsidiaries (the "Company"),
     is the leader in the design, engineering and manufacture of
     high-performance freight rail car, locomotive and passenger rail suspension
     and coupler systems; wheels and mounted wheel sets; and specialty track
     products. The Company also supplies freight railroad and transit signaling
     systems and services, as well as highly engineered valve bodies and
     components for industrial flow control systems worldwide.

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

     The unaudited financial statements, accompanying notes (except for portions
     of Note 3 and all of Note 7) and Management Discussion and Analysis present
     information for ABC Rail Products Corporation ("ABC") prior to its merger
     with NACO, Inc. ("NACO") on February 19, 1999.

     Certain information and footnote disclosures normally included in financial
     statements prepared in accordance with generally accepted accounting
     principles have been condensed or omitted pursuant to the rules and
     regulations of the Securities and Exchange Commission. The Company believes
     that the disclosures contained herein are adequate to make the information
     presented not misleading. These unaudited consolidated financial statements
     should be read in conjunction with the information and the consolidated
     financial statements and notes thereto included in the Company's 1998 Form
     10-K,1998 Form 10-K/A and the Company's S-4 filed on January 21, 1999.

2.   INVENTORIES

     Inventories are stated at the lower of cost or market. Cost is determined
     using the first-in, first-out method for substantially all inventories.
     Inventory costs include material, labor and manufacturing overhead.
     Supplies and spare parts primarily consist of manufacturing supplies and
     equipment replacement parts.

     Inventories at January 31, 1999 and July 31, 1998, consisted of the
     following (in thousands):



                                                 January 31,      July 31,
                                                    1999            1998
                                                 -----------     ----------
                                                           
         Raw materials                            $ 35,922        $ 34,504
         Work in process and finished goods         19,505          13,367
         Supplies and spare parts                    4,402           4,102
                                                  --------        --------
                                                  $ 59,829        $ 51,973
                                                  --------        --------
                                                  --------        --------



                                       7



                         ABC-NACO INC. AND SUBSIDIARIES

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

3.   DEBT

     In December, 1998, a $3.0 million IRB was issued on behalf of the Company
     for its new paneling facility in Ashland, Wisconsin. The IRB's bear at an
     adjustable rate of interest as determined by the Public Bond Market
     Association Index. As of January 31, 1999, the adjustable interest rate on
     the bonds was set at 2.8%. The bonds mature in December, 2018.

     Immediately after consummation of the Merger (see Note 7), the Company
     entered into a new credit facility (the "Credit Facility") with a syndicate
     of financial institutions. The Credit Facility will provide the Company
     with loans and other extensions of credit of up to $200 million. The
     initial net proceeds of the Credit Facility were used to (1) refinance
     existing bank debt and certain other indebtedness of the Company, (2)
     refinance substantially all of NACO's outstanding debt, (3) provide initial
     financing for the Company's on-going working capital needs, and (4) pay
     fees and expenses relating to the Merger and the Credit Facility. The
     Credit Facility has a LIBOR-based variable interest rate index and
     presently pays a 1.5% spread over the LIBOR base rate. The Credit
     Facility's covenants include ratio restrictions on total leverage, senior
     leverage, interest coverage, a minimum net worth restriction and
     restrictions on capital expenditures.

4.   PER SHARE DATA

     SFAS No. 128, "Earnings Per Share" was issued in February 1997 and adopted
     by the Company in the second quarter of fiscal 1998. This new pronouncement
     established revised reporting standards for earnings per share and has been
     retroactively applied to all periods presented herein. Previously reported
     earnings per share for each such period were not materially different than
     currently reported basic and diluted earnings per share.

     Common share equivalents included in the computation of diluted earnings
     per share include (in thousands):



                             Three Months Ended       Six Months Ended
                                 January 31,             January 31,
                             ------------------      ------------------
                              1999        1998        1999        1998
                             ------      ------      ------      ------
                                                     
Stock options                  --          141         --          131
Business acquisition
  earn-out agreements          --          180         --          165



5.   UNCONSOLIDATED JOINT VENTURE

     The Company has various unconsolidated joint ventures with ownership
     interests of 40% to 50%. The most significant of these ventures is Anchor
     Brake Shoe, LLC with operations in West Chicago, Illinois. Summarized
     financial information for the Anchor Brake Shoe joint venture for the three
     and six months ended January 31, 1999 and 1998 is as follows:

                                       8



                         ABC-NACO INC. AND SUBSIDIARIES

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)



                             Three Months Ended       Six Months Ended
                                 January 31,             January 31,
                             ------------------      ------------------
                              1999        1998        1999        1998
                             ------      ------      ------      ------
                                                     
Net sales                    $4,675      $4,158      $8,938      $8,274
Gross profit                  1,657       1,049       2,867       2,444
Net income                    1,098         467       1,743       1,268



6.   ACCOUNTING CHANGES

     In April 1998, Statement of Position No. 98-5 was issued which requires
     that companies write-off previously capitalized start-up costs and expense
     future start-up costs as incurred. The Company had capitalized certain
     start-up costs in prior periods. Effective August 1, 1998, the Company
     elected early adoption of this standard and wrote-off $2.6 million ($1.6
     million after-tax) of previously capitalized start-up costs.

     On November 20, 1997, the FASB Emerging Issues Task Force reached a
     consensus that all companies must write-off previously capitalized business
     process reengineering costs and expense future costs as incurred. The
     Company had capitalized certain process reengineering costs in prior fiscal
     years. In accordance with this consensus, the Company recorded a non-cash
     charge of $1.8 million ($1.1 million after-tax) to reflect the cumulative
     effect of this accounting change.

     In June 1998, the Financial Accounting Standards Board issued Statement of
     Financial Accounting Standards No. 133, "Accounting for Derivative
     Instruments and Hedging Activities" ("SFAS 133"). SFAS 133 is effective for
     fiscal years beginning after June 15, 1999. SFAS 133 requires all
     derivative instruments be recorded on the balance sheet at their fair value
     and that changes in the derivative's fair value be recognized currently in
     earnings unless specific hedge accounting criteria are met. The Company has
     not yet determined the impact that the adoption of SFAS 133 will have on
     its earnings or statement of financial position. However, the Company
     anticipates that, due to its limited use of derivative instruments, the
     adoption of SFAS 133 will not have a significant effect on its results of
     operations or its financial position.

7.   SUBSEQUENT EVENT

     On February 19, 1999, the shareholders of the Company approved the merger
     with NACO, Inc. to create one of the largest suppliers of technologically
     advanced products for the railroad industry.

                                       9



     The following unaudited pro forma financial information gives effect to 
     the Merger under the pooling-of-interests method of accounting, which 
     means that the recorded assets, liabilities, income and expenses of ABC 
     and NACO are combined at their historical amounts.  The information 
     assumes the issuance of 8.7 shares of ABC-NACO common stock for each 
     share of NACO common stock and each NACO common stock equivalent that 
     was issued and outstanding at the time of the Merger. As permitted in a 
     pooling-of-interests business combination, the financial information 
     reflects certain adjustments to conform the accounting policies of both 
     companies, as described in Note 2 to the Unaudited Pro Forma Combined 
     Financial Information. These adjustments retroactively conform, for all 
     periods presented, the accounting policies of ABC and NACO, consistent 
     with the intent to present ABC and NACO as though they had always been 
     combined.

     The financial information is presented as if the Merger had been 
     consummated as of August 1, 1997 for the Unaudited Pro Forma Combined 
     Condensed Statements of Operations and as of January 31, 1999 for the 
     Unaudited Pro Forma Combined Balance Sheet.  ABC-NACO's fiscal year ends 
     July 31. Prior to the Merger, ABC's fiscal year ended on July 31 and 
     NACO's fiscal year ended on the Sunday closest to March 31.  Thus, 
     certain of the quarterly periods of ABC and NACO being compared in the 
     following financial information do not compare the same six month 
     periods, as permitted under Regulation S-X promulgated by the Securities 
     and Exchange Commission.  For purposes of presenting ABC-NACO's 
     financial information on a pro forma combined basis, NACO's financial 
     position as of January 31, 1999 and results of operations for the six 
     months ended January 31, 1999 and December 28, 1997 have been combined 
     with ABC's financial position as of January 31, 1999 and results of 
     operations for the six months ended January 31, 1999 and January 31, 
     1998, respectively.

     The following financial information is being provided for illustrative 
     purposes only.  The financial information is not necessarily indicative 
     of the operating results and financial position that might have been 
     achieved had the Merger been consummated at the beginning of the 
     earliest period presented, nor is it necessarily indicative of operating 
     results and financial position that may occur in the future.  This 
     information also does not reflect (1) the effect of any operating income 
     improvements that may be achieved as a result of the Merger, or (2) 
     costs associated with combining the operations of ABC and NACO.

                                       10


                                  ABC-NACO INC.
                   UNAUDITED PRO FORMA COMBINED BALANCE SHEET
                             AS OF JANUARY 31, 1999
                                 (IN THOUSANDS)




                                                           Historical                    Pro Forma
                                             --------------------------------------     Adjustments              Pro Forma
                                                   ABC                  NACO            (See Note 2)              Combined
                                             -----------------    -----------------    ----------------      ---------------
                                                                                                   
ASSETS:
  Cash and marketable securities               $       0              $    540              $    --             $     540
  Accounts receivable, net                        48,153                35,258                   --                83,411
  Inventories, net                                59,829                23,291                   --                83,120
  Other current assets                             8,690                 4,922                   --                13,612
                                               ---------             ---------             ----------           ---------
  Total current assets                           116,672                64,011                   --               180,683
  Property, plant and equipment, net             151,788                68,334                   --               220,122
  Investment in unconsolidated joint ventures     15,109                    --                                     15,109
  Other assets                                    34,526                   585                   --                35,111
                                               ---------             ---------             ----------           ---------
     Total assets                              $ 318,095              $132,930              $    --             $ 451,025
                                               ---------             ---------             ----------           ---------
                                               ---------             ---------             ----------           ---------

LIABILITIES AND STOCKHOLDERS' EQUITY:
  Cash overdrafts                              $   3,614              $  1,929              $    --             $   5,543
  Accounts payable                                36,663                38,250                   --                74,913
  Accrued liabilities                             14,452                14,342                   --                28,794
  Current maturities of long-term debt             2,977                 8,393                   --                11,370
                                               ---------             ---------             ----------           ---------
  Total current liabilities                       57,706                62,914                   --               120,620
  Long-term debt, less current maturities        162,955                43,697                   --               206,652
  Other noncurrent liabilities                    13,169                13,761                1,965 (c)            28,895

  Common stock                                        90                     6                   --                    96
  Paid-in capital                                 67,798                   271                   --                68,069
  Retained earnings                               16,377                12,784               (1,965)               27,196
  Cumulative translation adjustment                   --                  (503)                  --                  (503)
                                               ---------             ---------             ----------           ---------
  Total stockholders' equity                      84,265                12,558               (1,965)(c)            94,858
                                               ---------             ---------             ----------           ---------
    Total liabilities and
      stockholders' equity                     $ 318,095              $132,930              $    --             $ 451,025
                                               ---------             ---------             ----------           ---------
                                               ---------             ---------             ----------           ---------


                                       11



                                  ABC-NACO INC.
         UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
                    FOR THE SIX MONTHS ENDED JANUARY 31, 1999
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)




                                                           Historical                    Pro Forma
                                             --------------------------------------     Adjustments              Pro Forma
                                                   ABC                  NACO            (See Note 2)              Combined
                                             -----------------    -----------------    ----------------      ---------------
                                                                                                   

Net sales                                      $ 150,935              $182,995             ($1,100)(b)          $332,830
Cost of sales                                    138,077               154,761              (4,924)(a,c)         287,914
                                               ---------             ---------             ------------        ---------
  Gross profit                                    12,858                28,234               3,824                44,916
Selling, general and administrative expenses       9,718                17,643               4,824 (a)            32,185
                                               ---------             ---------             ----------           ---------
  Operating income                                 3,140                10,591              (1,000)               12,731
Equity income of unconsolidated joint ventures      (553)                    0                   0                  (553)
Interest expense                                   5,983                 2,513                                     8,496
Other non-operating expense                            0                 1,100              (1,100)(b)                 0
                                               ---------             ---------             ----------           ---------


  Income (loss) before taxes, cumulative 
    effect of accounting change                   (2,290)                6,978                 100                 4,788
Provision (benefit) for income taxes                (962)                1,038                  40(d)                116
                                               ---------             ---------             ----------           ---------
  Income (loss) before cumulative effect 
    of accounting change                       $  (1,328)            $   5,940             $    60              $  4,672
                                               ---------             ---------             ----------           ---------
                                               ---------             ---------             ----------           ---------

Income (loss) before cumulative effect of 
  accounting change per share:
    Basic                                         ($0.15)                                                          $0.26
    Diluted                                       ($0.15)                                                          $0.25

Weighted average shares outstanding:
     Basic                                         8,976                                                          17,964
     Diluted                                       8,976                                                          18,526


                                       12



                                  ABC-NACO INC.
          UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
                    FOR THE SIX MONTHS ENDED JANUARY 31, 1998
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)





                                                           Historical                    Pro Forma
                                             --------------------------------------     Adjustments              Pro Forma
                                                   ABC                  NACO            (See Note 2)              Combined
                                             -----------------    -----------------    ----------------      ---------------
                                                                                                     

Net sales                                      $ 138,255              $148,255              ($848)(b)             $285,662
Cost of sales                                    124,137               127,650             (4,696)(a,c)            247,091
                                               ---------             ---------             -----------           ---------

  Gross profit                                    14,118                20,605              3,848                   38,571
Selling, general and administrative expenses       7,973                14,477              4,596 (a)               27,046
                                               ---------             ---------             ----------            ---------
  Operating income                                 6,145                 6,128               (748)                  11,525
Equity income of unconsolidated joint ventures      (669)                    0                  0                     (669)
Interest expense                                   3,568                 2,856                  0                    6,424
Other non-operating expense                            0                   848               (848)(b)                    0
                                               ---------             ---------             ----------            ---------
  Income before taxes, cumulative effect of
    accounting change                              3,246                 2,424                100                    5,770
Provision for income taxes                         1,428                 1,290                 40(d)                 2,758
                                               ---------             ---------             ----------            ---------
  Income before cumulative effect of 
    accounting change                          $   1,818             $   1,134             $   60                $   3,012
                                               ---------             ---------             ----------            ---------
                                               ---------             ---------             ----------            ---------


Income before cumulative effect of accounting
    change per share:
      Basic                                        $0.20                                                             $0.17
      Diluted                                      $0.20                                                             $0.16

Weighted average shares outstanding:
     Basic                                         8,963                                                            17,834
     Diluted                                       9,259                                                            18,602


                                       13


                                 ABC-NACO INC.

                         NOTES TO UNAUDITED PRO FORMA
                        COMBINED FINANCIAL INFORMATION

NOTE 1--BASIS OF PRESENTATION

     The Unaudited Pro Forma Combined Financial Information assumes the 
issuance of 8.7 shares of ABC common stock and common stock equivalents in 
exchange for each outstanding share of NACO common stock and common stock 
equivalent.  This financial information also assumes that the Merger will be 
accounted for using the pooling-of-interests method of accounting pursuant to 
Opinion No. 16 of the Accounting Principles Board.  The pooling-of-interests 
method of accounting assumes that ABC and NACO have been merged from their 
inception, and the historical financial statements for periods prior to the 
consummation of the Merger are restated as though ABC and NACO have been 
combined from their inception.

     Pursuant to the rules and regulations promulgated by the Securities and 
Exchange Commission, the Unaudited Pro Forma Combined Condensed Statements of 
Operations exclude the results of operations associated with extraordinary 
items and cumulative effects of accounting changes.  The Unaudited Pro Forma 
Combined Financial Information does not give effect to any cost savings which 
may result from the integration of ABC's and NACO's operations, nor does it 
include the special charges directly related to the Merger, which were 
incurred to complete the Merger and which have been and will continue to be 
incurred to achieve anticipated savings.

     The financial information is presented as if the Merger had been 
consummated as of August 1, 1997 for the Unaudited Pro Forma Combined 
Condensed Statements of Operations and as of January 31, 1999 for the 
Unaudited Pro Forma Combined Balance Sheet.  ABC-NACO's fiscal year ends July 
31.  Prior to the Merger, ABC's fiscal year ended on July 31 and NACO's 
fiscal year ended on the Sunday closest to March 31.  Thus, certain of the 
quarterly periods of ABC and NACO being compared in the financial statements 
do not compare the same six month periods, as permitted under Regulation 
S-X promulgated by the Securities and Exchange Commission.  For purposes of 
presenting ABC-NACO's financial information on a pro forma combined basis, 
NACO's financial position as of January 31, 1999 and results of operations 
for the six months ended January 31, 1999 and December 28, 1997 have been 
combined with ABC's financial position as of January 31, 1999 and results of 
operations for the six months ended January 31, 1999 and January 31, 1998, 
respectively.

NOTE 2--ADJUSTMENTS TO CONFORM ACCOUNTING POLICIES

     As permitted in a pooling-of-interests business combination, the 
Unaudited Pro Forma Combined Financial Information reflects certain 
adjustments to conform the accounting policies of ABC and NACO.  The pro 
forma adjustments are as follows:

(a) ABC and NACO classified certain types of plant and administrative costs 
    differently in their respective classified statements of operations.  All
    expenses classified in ABC's historical financial statements as a component
    of cost of sales have been reclassified as selling, general and 
    administrative expenses in order to conform the presentation of these 
    expenses.  These expenses were as follows (in thousands):


                                                           Six Months Ended
                                                              January 31,
                                                           ----------------
                                                            1999     1998
                                                           ------   ------
                                                              
         Administrative and accounting salaries 
           and related costs...............................$3,103   $3,296
         Information systems costs and other............... 1,721    1,300
                                                           ------   ------
                                                           $4,824   $4,596
                                                           ------   ------
                                                           ------   ------

                                      14


                                 ABC-NACO INC.

                         NOTES TO UNAUDITED PRO FORMA
                  COMBINED FINANCIAL INFORMATION--(CONTINUED)


(b) ABC and NACO classified cash discounts taken by customers differently in
    their respective classified statements of operations.  The discounts 
    classified in NACO's historical financial statements as a component of 
    other non-operating expense were reclassified as a reduction of net sales
    in order to conform the presentation of discounts.

(c) Conformity in the method of original adoption of Statement of Financial 
    Accounting Standards No. 106--"Employers Accounting for Postretirement
    Benefits Other Than Pensions."  ABC chose to recognize the 1993 transition
    obligation ratably over a 20-year period.  NACO chose the option of 
    immediate recognition.  ABC-NACO will follow the immediate recognition 
    method.

(d) Estimated provision for income taxes related to pro forma adjustments 
    described in (c) above are based on an assumed combined federal and
    state income tax rate of approximately 40%.

     As a result, these adjustments retroactively conform, for all periods 
presented, the accounting policies of ABC and NACO consistent with the intent 
to present ABC and NACO as though they had always been combined.

NOTE 3--MERGER-RELATED CHARGES AND POTENTIAL SAVINGS

     In connection with the integration of ABC's and NACO's operations, 
ABC-NACO currently expects to record special charges estimated to be between 
$15 million and $20 million ($11 million and $14 million on an after-tax 
basis).  These special charges principally relate to debt refinancing costs 
of approximately $5 million to $6 million (including prepayment penalties of 
approximately $4.4 million to $5.4 million and write-off of unamortized 
deferred financing costs); the direct costs of the Merger (principally 
financial advisors, legal, printing and accounting costs) of approximately $7 
million to $9 million; and severance and related costs to eliminate 
duplicative functions and excess capacity of approximately $3 million to $5 
million for salaried and hourly plant and headquarter employee terminations.  
ABC-NACO expects to incur these costs within the next six to twelve months.  
Substantially all of these costs, other than write-offs of deferred financing 
costs, require cash outlays.  ABC-NACO will report debt refinancing costs on 
an after-tax basis as an extraordinary charge in the quarter ending April 30, 
1999. These special charges have not been included in the Unaudited Pro Forma 
Combined Condensed Statements of Operations or the Unaudited Pro Forma 
Combined Balance Sheet.  Management also estimates that incremental capital 
expenditures of approximately $9 million over the next six to twelve months 
will be necessary to implement the integration of ABC's and NACO's operations.


                                     15


                                 ABC-NACO INC.

                         NOTES TO UNAUDITED PRO FORMA
                  COMBINED FINANCIAL INFORMATION--(CONTINUED)


NOTE 4--NET PER SHARE DATA

     The pro forma combined per share data has been computed based on the 
combined historical income from continuing operations as adjusted for 
retroactive changes in certain accounting methods of ABC and NACO in order to 
achieve conformity. The weighted average number of shares outstanding for the 
periods presented was calculated to give effect to shares assumed to be 
issued under the terms of the Merger Agreement as if the Merger and the 
issuance of shares of ABC common stock in the Merger had occurred at the 
beginning of the periods presented. For purposes of this calculation, ABC's 
weighted average common and equivalent shares outstanding were increased by 
NACO's weighted average common and equivalent shares outstanding (as adjusted 
by multiplying NACO's shares by 8.7, the merger exchange ratio) for 
each period presented.

NOTE 5--OTHER MATTERS

     During the six months ended January 31, 1999, NACO reversed a $2.4 
million deferred tax liability related to a tax contingency item for which 
the statute of limitations expired.

    Immediately following the consummation of the Merger, ABC-NACO refinanced 
its debt by entering into the Credit Facility.  The Credit Facility will 
provide ABC-NACO with loans and other extensions of credit of up to $200 
million.  The initial net proceeds of the Credit Facility were used to 
(1) refinance existing bank debt and certain other indebtedness of ABC-NACO,
(2) refinance substantially all of NACO's outstanding debt, (3) provide initial
financing for ABC-NACO's on-going working capital needs, and (4) pay fees and 
expenses relating to the Merger and the Credit Facility.

                                    16


Item 2.

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

The following is management's discussion and analysis of certain significant
factors which have affected the Company's financial condition and results of
operations during the interim periods included in the accompanying unaudited
Consolidated Financial Statements. As noted above in Note 1, the following
information relates to ABC prior to its February 19, 1999 merger with NACO.

SEASONALITY

The peak season for installation of specialty trackwork extends from March 
through October, when weather conditions are generally favorable for 
installation and, as a result, net sales of specialty trackwork have 
historically been more concentrated in the period from January through June, 
a period roughly corresponding to the second half of the Company's fiscal 
year. In addition, a number of the Company's facilities close for regularly 
scheduled maintenance in the late summer and late December, which tends to 
reduce operating results during the first half of the Company's fiscal year. 
Transit industry practice with respect to specialty trackwork generally 
involves the periodic shipment of large quantities, which may be unevenly 
distributed throughout the year. The Company, except where noted, does not 
expect any significant departure from the historical demand patterns during 
the present fiscal year ending July 31, 1999.

RESULTS OF OPERATIONS

THREE MONTHS ENDED JANUARY 31, 1999 COMPARED TO THREE MONTHS ENDED 
JANUARY 31, 1998

NET SALES. Net sales increased 4.3% to $73.4 million from $70.4 million. The 
increase in sales is due primarily to an increase in sales in the Wheel 
Manufacturing and Wheel Services Division ($8.2 million), with production up 
substantially over last year at the wheel manufacturing facility, along with 
increased activity in the wheel services group to support customers that 
build new railcars. Offsetting this increase was a $6.8 million reduction in 
sales within the Track Products Division. Track orders from two of our major 
Class I Railroad customers were down significantly from the second quarter 
last year. The decline in orders from one of these major customers is due to 
an across-the-board reduction in orders for capital goods by that customer 
that may also impact future periods.

GROSS PROFIT AND COST OF SALES. Gross profit decreased to 6.7% of revenue in 
1999 from 10.4% of revenue in 1998. The decrease in the gross profit is 
primarily the result of the reduction in the Track Products Division as a 
result of lower sales volume and inefficiencies during the initial start-up 
of production at the Company's new state-of-the-art Rail Mill, partially 
offset by the improved operating results of the Wheel Division. The gross 
profit margin for the Track Products Division decreased approximately 95% 
(11.9 percentage points), while the gross profit margin for the Wheel 
Division increased 4% (0.4 percentage points).

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and 
administrative expenses increased $0.7 million. The increase in expenses 
between periods reflects additional expense required to support the Company's 
new information systems (SAP's R/3 enterprise-wide software) and other 
general increases.

                                       17



OTHER. On November 20, 1997, the FASB Emerging Issues Task Force reached a 
consensus that all companies must write-off previously capitalized business 
process reengineering costs and expense future costs as incurred. The Company 
had capitalized certain process reengineering costs in prior fiscal years. In 
accordance with this consensus, the Company recorded a non-cash charge of 
$1.8 million ($1.1 million after-tax) to reflect the cumulative effect of 
this accounting change.

Interest expense, net of $0.9 million capitalized on the Company's major 
capitalization projects, increased $2.3 million, due primarily to an overall 
higher level of debt to support working capital increases and capital project 
spending.

SIX MONTHS ENDED JANUARY 31, 1999 COMPARED TO SIX MONTHS ENDED JANUARY 31, 1998

NET SALES. Net sales increased 9.2% to $150.9 million from $138.3 million. 
The increase in sales is due primarily to a general increase in sales in the 
Wheel Services Division ($18.3 million) and the additional sales associated 
with the second quarter of fiscal 1998 acquisition of United Railway Signal 
Group, Inc. Offsetting this increase was a $10.6 million reduction in sales 
within the Track Products Division. Track orders from two of our major Class 
I Railroad customers were down significantly from the first six months of 
last year. The decline in orders from one of these major customers is due to 
an across-the-board reduction in orders for capital goods by that customer 
that may also impact future periods.

GROSS PROFIT AND COST OF SALES. Gross profit decreased from 10.2% of revenue 
in 1998 to 8.5% of revenue in 1999. The decrease in the gross profit is 
primarily the result of the reduction in the Track Products Division as a 
result of lower sales volume and the inefficiencies during initial start-up 
of production at the Company's new state-of-the-art Rail Mill, partially 
offset by the improved operating results of the Wheel Division. The gross 
profit margin for the Track Products Division decreased approximately 54% 
(6.6 percentage points), while the gross profit margin for the Wheel Division 
increased 27% (2.2 percentage points).

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and 
administrative expenses increased $1.7 million. The increase in expenses 
between periods reflects additional expense in the customer support area 
(field sales and customer service) to meet the expanding needs of our 
customers, the additional effort required to support the Company's new 
information systems (SAP's R/3 enterprise-wide software), and other general 
increases.

OTHER. The non-cash effect of an accounting change of $2.6 million ($1.6 
million after-tax) in fiscal 1998 represents the write-off, in accordance 
with Statement of Position 98-5, of previously capitalized start-up costs.

On November 20, 1997, the FASB Emerging Issues Task Force reached a consensus 
that all companies must write-off previously capitalized business process 
reengineering costs and expense future costs as incurred. The Company had 
capitalized certain process reengineering costs in prior fiscal years. In 
accordance with this consensus, the Company recorded a non-cash, charge of 
$1.8 million ($1.1 million after-tax) to reflect the cumulative effect of 
this accounting change.

Interest expense, net of $0.2 million capitalized on the Company's major 
capitalization projects, increased $2.3 million, due primarily to an overall 
higher level of debt to support working capital increases and capital project 
spending.

                                       18



LIQUIDITY AND CAPITAL RESOURCES 

For the six months ended January 31, 1999 and 1998, net cash provided by 
(used in) operating activities totaled $3.8 million and ($0.3) million, 
respectively. The increase in operating cash flow is due primarily to a net 
reduction in working capital.

Capital expenditures during the first six months of fiscal 1999 and 1998 were 
$20.9 million and $26.4 million, respectively. Spending during the first half 
of fiscal 1999 is related primarily to cost associated with the 
implementation of SAP's R/3 enterprise-wide software, a new track panel 
facility in Ashland, Wisconsin, normal improvements to the Calera, Alabama 
wheel plant and production equipment for a new facility to process used rail 
into reusable heat-treated and head-hardened rail.

At the beginning of the second quarter of fiscal 1998, the Company acquired 
United Railway Signal Group, Inc. ("URSG") headquartered in Jacksonville, 
Florida for a combination of cash and the Company's common stock totaling 
$1.5 million. URSG provides independent signal engineering services to the 
railroad industry. As part of the purchase agreement, the prior owners will 
be issued additional shares of common stock if certain earnings goals are met 
over the next three years. This acquisition was accounted for under the 
purchase method of accounting.

For the six months ended January 31, 1999 and 1998, net cash provided by 
financing activities totaled $17.0 million and $28.1 million respectively.

On December 23, 1997, the Company (under the Registration Statement filed 
with the SEC on November 15, 1996) completed an offering of $25 million 8-3/4%
Senior Subordinated Notes, Series B (the "8-3/4% Notes"). The Company 
used the $24.1 million of net proceeds of this Offering to repay indebtedness 
under its primary credit facility. The 8-3/4% Notes are general unsecured 
obligations of the Company and are subordinated in right of payment to all 
existing and future senior indebtedness of the Company and other liabilities 
of the Company subsidiaries. The 8-3/4% Notes rank with the 9-1/8% Notes. 
Financing costs of $1.2 million were deferred in connection with the issuance 
of the 8-3/4% Notes. The 8-3/4% Notes will mature in 2000, unless repurchased 
earlier at the option of the Company on or after December 31, 1999 at 102% of 
face value prior to December 30, 2000 or at 100% of face value thereafter. 
The 8-3/4% Notes are subject to mandatory repurchase or redemption prior to 
maturity upon a change of control (as defined in the Indenture). The 
Indenture under which the 8-3/4% Notes were issued subjects the Company to 
various financial covenants which are substantially similar to the covenants 
relating to the 9-1/8% Notes.

In December, 1998, a $3.0 million IRB was issued on behalf of the Company for 
the new paneling facility in Ashland, Wisconsin. The IRB's bear an adjustable 
rate of interest as determined by the Public Bond Market Association. As of 
January 31, 1999, the adjustable interest rate on the bonds was set at 2.8%. 
The bonds mature in December 2018.

                                       19



Immediately after consummation of the Merger (see Note 7), the Company 
entered into a new credit facility (the "Credit Facility") with a syndicate 
of financial institutions. The Credit Facility will provide the Company with 
loans and other extensions of credit of up to $200 million. . The initial net 
proceeds of the Credit Facility were used to (1) refinance existing bank debt 
and certain other indebtedness of the Company, (2) refinance substantially 
all of NACO's outstanding debt, (3) provide initial financing for the 
Company's on-going working capital needs, and (4) pay fees and expenses 
relating to the Merger and the Credit Facility. The Credit Facility has a 
LIBOR-based variable interest rate index and presently pays a 1.5% spread 
over the LIBOR base rate. The Credit Facility's covenants include ratio 
restrictions on total leverage, senior leverage, interest coverage, a minimum 
net worth restriction and restrictions on capital expenditures.

During the second quarter of fiscal 1999, the Company suspended activity on 
the project to process used rail into reusable heat-treated and head-hardened 
rail. The project is being re-evaluated in conjunction with the ABC-NACO 
merger.

The following Year 2000 ("Y2K") discussion relates to ABC prior to the merger 
with NACO. As described in detail in Item 7 of the Company's fiscal 1998 Form 
10-K, the Company is actively addressing its Y2K issues. The Company remains 
on target with the remediation initiatives detailed in the Form 10-K. At the 
present time, management is unable to estimate the potential impact on the 
Company of the possible failure of its customers and suppliers to become Y2K 
compliant. If the Company's major customers and suppliers are not and do not 
become Y2K compliant on a timely basis, the Company's results of operations 
could be adversely affected.

REGARDING FORWARD-LOOKING STATEMENTS

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 
1995: The statements contained in this release which are not historical 
facts, such as those concerning future financial performance and growth, may 
be deemed to be forward-looking statements that are subject to change based 
on various factors which may be deemed to be forward-looking statements that 
are subject to change based on various factors which may be beyond the 
control of ABC-NACO Inc. Accordingly, actual results of the company could 
differ materially from those expressed or implied in any such forward-looking 
statement. Factors that could affect actual results are described more fully 
in the ABC Rail Products Corporation Proxy Statement/Prospectus dated January 
21, 1999, under the caption "Cautionary Statement Concerning Forward Looking 
Statements."

                                       20



Part II                    OTHER INFORMATION
- -------                    -----------------
Item 3 - Quantitative and Qualitative Disclosures about Market Risks

         ABC's market risk sensitive instruments do not subject ABC to material
         market risk exposures, except as such risks related to interest rate
         fluctuations. As of January 31, 1999, ABC has long-term debt
         outstanding with a carrying value of $162.9 million. The estimated
         fair value of this debt is $160.4 million. ABC historically has not
         entered into interest rate protection agreements. Fixed interest rate
         debt outstanding as of January 31, 1999 represents 47.2% of total
         debt, carries an average interest of 8.9% and matures as follows:
         $0.01 million in fiscal 1999, $0.05 million in fiscal 2000, $0.5
         million in fiscal 2001, $0.5 million in fiscal 2002, $0.6 million in
         fiscal 2003 and $76.2 million thereafter. Variable interest rate debt
         outstanding as January 31, 1999 had an average interest rate at that
         date of 6.9% and matures as follows: $1.3 million in fiscal 1999,
         $78.3 million in fiscal 2000, $2.4 million in fiscal 2001, $2.4
         million in fiscal 2002, $0.2 million in fiscal 2003 and $3.0 million
         thereafter.

Item 4 - Submission of Matters to a Vote of Security Holders

         On February 19, 1999, ABC held a special meeting of stockholders.
         The following matters were submitted for shareholder approval:

          1.)  The issuance of shares pursuant to the Amended and Restated
               Agreement and Plan of Merger (the "Merger Agreement") dated as of
               December 10, 1998, which provides for the merger of ABCR
               Acquisition Sub., Inc. with and into NACO Inc. The votes cast
               for, votes cast against and abstentions were as follows:


                    For                  Against            Abstain
                 ---------               -------            -------
                                                   
                 7,329,721                4,312              10,600


          2.)  To amend the ABC's certificate of incorporation to provide
               for a classified board of directors as provided in the merger
               agreement. The votes cast for, votes cast against and abstentions
               were as follows:


                    For                  Against            Abstain
                 ---------               -------            -------
                                                  
                 6,130,603               1,212,474           10,600


          3.)  To amend the ABC's certificate of incorporation to change the
               name of the corporation to "ABC-NACO Inc.". The votes cast for,
               votes cast against and abstentions were as follows:


                    For                  Against            Abstain
                 ---------               -------            -------
                                                   
                 7,794,016                4,542              10,050


                                       21



          4.)  To consider a proposal to postpone or adjourn the Special
               Meeting, if proposed by the Company's board of directors. The
               votes cast for, votes cast against and abstentions were as
               follows:


                    For                  Against            Abstain
                 ---------               -------            -------
                                                  
                 4,934,499              2,421,229           360,890


Item 5 - Other Information

          On February 19, 1999, the Company consummated its Merger with NACO, a
          privately held Delaware corporation that designs, manufactures and
          supplies highly engineered cast steel and related products for the
          railroad supply and flow control supply markets. Pursuant to the
          Amended and Restated Agreement and Plan of Merger, dated as of
          December 10, 1998, as amended as of February 16, 1999, by and among
          ABC, ABCR, a Delaware corporation and wholly owned subsidiary of ABC,
          and NACO, ABCR merged with and into NACO, and NACO became a wholly
          owned subsidiary of ABC. As a result of the Merger, each outstanding
          share of NACO common stock was converted into 8.7 shares of ABC common
          stock. ABC issued approximately 9.4 million shares of its common
          stock. The Merger was treated as a tax-free reorganization for federal
          income tax purposes and will be accounted for as a
          pooling-of-interests transaction. In connection with the Merger, ABC
          filed a certificate of amendment to its Restated Certificate of
          Incorporation (1) changing its name to "ABC-NACO Inc." and (2)
          providing for a classified board of directors.

          Immediately after consummation of the Merger, the Company entered into
          a new credit facility (the "Credit Facility") with a syndicate of
          financial institutions in which Bank of America National Trust &
          Savings Association acted as the Agent and Letter of Credit Issuing
          Lender and Bank of America Canada acted as the Canadian Revolving
          Lender. The Credit Facility will provide the Company with loans and
          other extensions of credit of up to $200 million. The initial net
          proceeds of the Credit Facility were used to (1) refinance existing
          bank debt and certain other indebtedness of the Company, (2) refinance
          substantially all of NACO's outstanding debt, (3) provide initial
          financing for the Company's on-going working capital needs, and (4)
          pay fees and expenses relating to the Merger and the Credit Facility.

          On March 4, 1999, the Company issued a press release reporting (1)
          ABC's earnings and, on a pro forma combined basis, ABC-NACO's
          earnings, for the three months and the six months ended January 31,
          1999 and 1998, and (2) certain initiatives that the Company will be
          undertaking within its track products group to reduce manufacturing
          costs and increase profitability.

                                       22



Item 6 - Exhibits and Reports on Form 8-K

          (a) Exhibits

       
          2.1  Amended and Restated Agreement and Plan of Merger, dated as of
               December 10, 1998 (the "Merger Agreement"), by and among ABC,
               ABCR Acquisition Sub, Inc. and NACO (incorporated herein by
               reference to Exhibit 2.1 to ABC's Registration Statement on
               Form S-4 (Reg. No. 333-65517), as filed with the Securities
               and Exchange Commission on January 21, 1999).

          2.2  Amendment to the Merger Agreement, dated as of February 16,
               1999, by and among ABC, ABCR, ABCR Acquisition Sub, Inc. and
               NACO (incorporated by reference by Exhibit 2.2 to ABC-NACO's
               Current Report on Form 8-K dated February 19, 1999 (the
               "Form 8-K")).

          3.1  Restated Certificate of Incorporation, as amended (incorporated
               by reference to Exhibit 3.1 to the Form 8-K).

          3.2  Restated By-Laws (incorporated by reference to Exhibit 3.2 to
               the Form 8-K).

          4.1  Credit Agreement, dated as of February 19, 1999, among
               ABC-NACO, ABC-NACO de Mexico, S.A. de C.V., Dominion Castings
               Limited, Bank of America Canada (as Canadian Revolving Lender),
               Bank of America National Trust and Savings Association (as Agent
               and Letter of Credit Issuing Lender), and the other financial
               institutions party thereto (incorporated by reference to
               Exhibit 4.1 to the Form 8-K).

          4.2  Specimen Common Stock Certificate.

         10.1  Registration Rights Agreement, dated as of February 19, 1999, by
               and among ABC and certain affiliates of NACO listed as parties
               thereto.

         10.2  Form of Amended and Restated Employment Agreement, dated as of
               February 19, 1999, entered into between ABC and each of Joseph A.
               Seher, Vaughn W. Makary, Wayne R. Rockenbach and John W. Waite.

         10.3  Form of Stock Purchase Agreement entered into between NACO and
               certain of its employees.

         27.1  Financial Data Schedule.


         (b) Reports on Form 8-K

               ABC-NACO filed a Form 8-K on March 5, 1999 to announce the
               consummation of the merger with NACO, Inc. (pursuant to the
               merger agreement dated as of December 10, 1998, as amended as of
               February 16, 1999), the changing of ABC's name to ABC-NACO Inc.
               and providing for a classified board of directors. The Form 8-K
               also describes the new credit facility.

                                       23




                                  SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                       ABC-NACO INC.

                                       By: /s/ J. P. Singsank
                                          ---------------------------
                                          J. P. Singsank
                                          Vice President - Finance
                                          (Principal Financial and Accounting
                                            Officer)

Date: March 16, 1999

                                       24


                                    EXHIBIT INDEX

EXHIBIT
NUMBER      DESCRIPTION OF DOCUMENT

2.1         Amended and Restated Agreement and Plan of Merger, dated as of
            December 10, 1998 (the  "Merger Agreement"), by and among ABC, ABCR
            Acquisition Sub, Inc. and NACO (incorporated herein by reference to
            Exhibit 2.1 to ABC's Registration Statement on Form S-4 (Reg. No.
            333-65517), as filed with the Securities and Exchange Commission on
            January 21, 1999).

2.2         Amendment to the Merger Agreement, dated as of February 16, 1999,
            by and among ABC, ABCR, ABCR Acquisition Sub, Inc. and NACO
            (incorporated by reference to Exhibit 2.2 to ABC-NACO's Current
            Report on Form 8-K dated February 19, 1999 (the "Form 8-K")).

3.1         Restated Certificate of Incorporation, as amended (incorporated by
            reference to Exhibit 3.1 to the Form 8-K).

3.2         Restated By-Laws (incorporated by reference to Exhibit 3.2 to the
            Form 8-K). 

4.1         Credit Agreement, dated as of February 19, 1999, among ABC-NACO,
            ABC-NACO de Mexico, S.A. de C.V., Dominion Castings Limited, Bank
            of America Canada (as Canadian Revolving Lender), Bank of America
            National Trust and Savings Association (as Agent and Letter of
            Credit Issuing Lender), and the other financial institutions party
            thereto (incorporated by reference to Exhibit 4.1 to the Form 8-K).

4.2         Specimen Common Stock Certificate.

10.1        Registration Rights Agreement, dated as of February 19, 1999, by
            and among ABC and certain affiliates of NACO listed as parties
            thereto.

10.2        Form of Amended and Restated Employment Agreement, dated as of
            February 19, 1999, entered into between ABC and each of Joseph A.
            Seher, Vaughn W. Makary, Wayne R. Rockenbach and John W. Waite.

10.3        Form of Stock Purchase Agreement entered into between NACO and
            certain of its employees.

27.1        Financial Data Schedule.