<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                   FORM 10-Q/A

(Mark One)

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

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 25, 1998

                                       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 333-62227


                          AMERICAN COMMERCIAL LINES LLC
             (Exact Name of Registrant as Specified in Its Charter)


                    DELAWARE                             52-210660
     (State or Other Jurisdiction of                   (IRS Employer
     Incorporation or Organization)                   Identification No.)

         1701 EAST MARKET STREET                   
            JEFFERSONVILLE, INDIANA                       47130
(Address of Principal Executive Offices)               (Zip Code)

                                 (812) 288-0100
              (Registrant's Telephone Number, Including Area Code)

                                 NOT APPLICABLE
              (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 [ ]



AS OF NOVEMBER 1, 1998, THE REGISTRANT HAD 100 MEMBERSHIP INTERESTS OUTSTANDING.


<PAGE>


This amendment changes only Item 1, Financial Statements and Item 2,
Management's Discussion and Analysis of Results of Operations and Financial
Condition, of Part I, and Item 6, Exhibits and Reports on Form 8-K, of Part II.


                                      INDEX


<TABLE>
<CAPTION>


                                                                                 Page Number
<S>                                                                              <C>

PART I.  FINANCIAL INFORMATION.

Item 1.  Financial Statements.

1.       Condensed Consolidated Statement of Earnings -
         Quarters and Nine Months Ended September 26, 1997 and
         September 25, 1998                                                           2

2.       Condensed Consolidated Statement of Cash Flows -
         Nine Months Ended September 26, 1997 and
         September 25, 1998                                                           3

3.       Condensed Consolidated Statement of Financial Position -
         At December 26, 1997 and September 25, 1998                                  4

Notes to Condensed Consolidated Financial Statements                                  5


Item 2.  Management's Discussion and Analysis of Results of
               Operations and Financial Condition                                     22


PART II.  OTHER INFORMATION.

Item 6.  Exhibits and Reports on Form 8-K.                                            27


Signature                                                                             27

</TABLE>


                                       1
<PAGE>



                                     PART I

                              FINANCIAL INFORMATION

ITEM 1:  FINANCIAL STATEMENTS


                          AMERICAN COMMERCIAL LINES LLC
                  CONDENSED CONSOLIDATED STATEMENT OF EARNINGS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>

                                                   QUARTERS ENDED               NINE MONTHS ENDED
                                            ---------------------------   -----------------------------
                                            SEPTEMBER 26,  SEPTEMBER 25,  SEPTEMBER 26,   SEPTEMBER 25,
                                               1997           1998           1997             1998
                                            ------------   -------------  -------------   -------------
                                                   (UNAUDITED)                     (UNAUDITED)

<S>                                         <C>            <C>             <C>            <C>      
OPERATING REVENUE                           $ 166,611      $ 180,601       $ 442,034      $ 447,459


OPERATING EXPENSE
     Materials, Supplies and Other             83,524         84,614         211,985        206,766
     Labor and Fringe Benefits                 38,678         54,059         110,696        127,318
     Fuel                                      13,186         12,417          43,525         35,076
     Depreciation and Amortization             10,252         12,809          30,381         33,378
     Taxes, Other Than Income Taxes             5,096          6,433          16,021         17,460
                                            ---------      ---------       ---------      ---------
                                              150,736        170,332         412,608        419,998
                                            ---------      ---------       ---------      ---------

OPERATING INCOME                               15,875         10,269          29,426         27,461

OTHER EXPENSE
     Interest Expense                           1,163         17,370           3,063         19,467
     Interest Expense, Affiliate - Net          2,414             36           6,680          4,007
     Other, Net                                   667            520             256          1,207
                                            ---------      ---------       ---------      ---------
                                                4,244         17,926           9,999         24,681
                                            ---------      ---------       ---------      ---------

EARNINGS (LOSS) BEFORE INCOME TAXES            11,631         (7,657)         19,427          2,780

INCOME TAXES (BENEFIT)                          2,884         (6,068)          6,572        (68,293)
                                            ---------      ---------       ---------      ---------
                                            ---------      ---------       ---------      ---------

NET EARNINGS (LOSS)                         $   8,747      $  (1,589)      $  12,855      $  71,073
                                            ---------      ---------       ---------      ---------
                                            ---------      ---------       ---------      ---------


</TABLE>

     See accompanying Notes to Condensed Consolidated Financial Statements.

                                        2
<PAGE>

                          AMERICAN COMMERCIAL LINES LLC
                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>

                                                                   NINE MONTHS ENDED
                                                             -----------------------------
                                                             SEPTEMBER 26,   SEPTEMBER 25,
                                                                 1997           1998
                                                             -------------   -------------
                                                                       (UNAUDITED)
<S>                                                           <C>             <C>      

OPERATING ACTIVITIES
     Net Earnings                                             $  12,855       $  71,073
     Adjustments to Reconcile Net Earnings to
        Net Cash Provided (Used ):
           Depreciation and Amortization                         30,629          34,068
           Deferred Income Taxes                                    (10)        (70,091)
           Other Operating Activities                             2,391          14,625
           Changes in Operating Assets and Liabilities:
              Accounts Receivable                                 1,830           2,232
              Materials and Supplies                                 (7)        (11,892)
              Accrued Interest                                      (94)         14,519
              Other Current Assets                                 (260)         (3,869)
              Due to Affiliates                                  (6,333)        (13,805)
              Other Current Liabilities                         (29,486)            374
                                                              ---------       ---------

              Net Cash Provided by Operating Activities          11,515          37,234

INVESTING ACTIVITIES
     Property Additions                                         (41,512)        (39,922)
     Proceeds from Property Dispositions                          1,673           6,423
     Restricted Investments                                        --           (26,128)
     Other Investing Activities                                  (6,595)        (11,114)
                                                              ---------       ---------

              Net Cash Used by Investing Activities             (46,434)        (70,741)

FINANCING ACTIVITIES
     Recapitalization Distribution                                 --          (695,000)
     Issuance of Membership Interests                              --            60,047
     Debt Issued                                                   --           735,000
     Financing Costs                                               --           (27,000)
     Long-Term Debt Repaid                                       (4,484)        (98,830)
     Affiliate Debt Repaid                                      (11,200)        (11,200)
     Cash Dividends Paid                                        (14,250)         (9,500)
     Other Financing                                               --            (6,285)
     Short Term Borrowing from Affiliates                        60,391          94,715
                                                              ---------       ---------

              Net Cash Provided by Financing Activities          30,457          41,947

Net Increase (Decrease) in Cash and Cash Equivalents             (4,462)          8,440
Cash and Cash Equivalents at Beginning of Period                  7,446          (1,081)
                                                              ---------       ---------
              Cash and Cash Equivalents at End of Period      $   2,984       $   7,359
                                                              ---------       ---------
                                                              ---------       ---------
</TABLE>



     See accompanying Notes to Condensed Consolidated Financial Statements.

                                       3
<PAGE>

                          AMERICAN COMMERCIAL LINES LLC
             CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>

                                                                                     DEC. 26,       SEPTEMBER 25,
                                                                                       1997*            1998
                                                                                     ---------       ---------
                                                                                                     (UNAUDITED)
<S>                                                                                  <C>             <C>      

                                     ASSETS
CURRENT ASSETS
   Cash and Cash Equivalents                                                         $  (1,081)      $   7,359
   Accounts Receivable, Net                                                             77,449          93,525
   Materials and Supplies                                                               33,526          39,117
   Deferred Income Taxes                                                                 1,378            --
   Other Current Assets                                                                 10,167          15,068
                                                                                     ---------       ---------
      Total Current Assets                                                             121,439         155,069

PROPERTIES-Net                                                                         460,295         542,046
RESTRICTED INVESTMENTS                                                                    --            26,128
NET PENSION ASSET                                                                       19,091          20,575
OTHER ASSETS                                                                            31,307          55,741
                                                                                     ---------       ---------
      Total Assets                                                                   $ 632,132       $ 799,559
                                                                                     ---------       ---------
                                                                                     ---------       ---------

                                   LIABILITIES
CURRENT LIABILITIES
   Accounts Payable                                                                  $  13,714       $  20,699
   Accrued Payroll and Fringe Benefits                                                  16,131          18,338
   Due to Affiliates                                                                    27,599            --
   Short Term Borrowings from Affiliate                                                  6,550            --
   Deferred Revenue                                                                      7,894          12,711
   Accrued Claims and Insurance Premiums                                                 6,620          10,883
   Accrued Interest                                                                        904          15,423
   Other Current Liabilities                                                            34,582          46,145
                                                                                     ---------       ---------
      Total Current Liabilities                                                        113,994         124,199

LONG-TERM NOTE PAYABLE TO AFFILIATE                                                     67,200            --
DEFERRED INCOME TAXES                                                                   71,302            --
LONG-TERM DEBT                                                                          43,746         757,400
PENSION LIABILITY                                                                         --            24,158
OTHER LONG-TERM LIABILITIES                                                             36,389          38,715
                                                                                     ---------       ---------
                                                                                       332,631         944,472
                                                                                     ---------       ---------

                      SHAREHOLDER'S EQUITY/MEMBER'S DEFICIT

Common Stock/Member's Interest                                                           6,006         220,047
Other Capital                                                                          165,164         160,904
Retained Earnings (Deficit)                                                            128,331        (525,864)
                                                                                     ---------       ---------
      Total Shareholder's Equity/Member's Deficit                                      299,501        (144,913)
                                                                                     ---------       ---------
      Total Liabilities and Shareholder's Equity/Member's Deficit                    $ 632,132       $ 799,559
                                                                                     ---------       ---------
                                                                                     ---------       ---------

</TABLE>

*Derived from the audited December 26, 1997 consolidated statement of financial
position 

     See accompanying Notes to Condensed Consolidated Financial Statements.



                                       4
<PAGE>




                          AMERICAN COMMERCIAL LINES LLC
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                             (DOLLARS IN THOUSANDS)

NOTE 1. BASIS OF PRESENTATION

     American Commercial Lines LLC ("ACL" or the "Company") was a wholly owned
subsidiary of CSX Corporation until June 30, 1998. On June 30, 1998, the
Company's parent, American Commercial Lines Holdings LLC ("Holdings") completed
a recapitalization in a series of transactions in which the barge business of
Vectura Group, Inc. ("Vectura") and its subsidiaries was combined with that of
the Company. The Company issued $735 million in new debt, Vectura contributed
certain of its assets and liabilities (referred to as the NMI contribution) plus
$60 million in cash and the Company paid a $695 million distribution to CSX and
$75 million of existing liabilties of Vectura. In addition, CSX contributed to
the capital of Holdings approximately $163 million of existing liabilities owed
to CSX.

     The transactions described above have been accounted for as a
recapitalization of the Company with the NMI contribution accounted for by the
purchase method of accounting in accordance with Accounting Principles Board
Opinion No. 16. The purchase price of $5 million is less than the fair value of
the assets being acquired, resulting in a reduction of long-term assets of
approximately $7.3 million.

     If the recapitalization of ACL and the purchase of NMI had occurred as of
December 28, 1996, the proforma results of operations would have been:

<TABLE>
<CAPTION>

                                NINE MONTHS ENDED
                              SEPT. 26,     SEPT. 25,
                                 1997         1998
                              ------------------------

<S>                           <C>           <C>     
Operating revenue             $532,289      $505,657
Operating income                41,019        31,620
Loss before income taxes        12,074        22,576
Income taxes                     1,011           797
Net loss                        13,085        23,373

</TABLE>

     In the opinion of management, the accompanying consolidated financial
statements contain all adjustments necessary to present fairly the company's
financial position at December 26, 1997 and September 25, 1998, the results of
its operations and its cash flows for the nine months ended September 26, 1997
and September 25, 1998, such adjustments being of a normal recurring nature.
Operating results for the nine months ended September 25, 1998 are not
necessarily indicative of the results that may be expected for the fiscal year
ended December 25, 1998.

     While the Company believes that the disclosures presented are adequate to
make the information not misleading, it is suggested that these financial
statements be read in conjunction with the 1997 audited consolidated financial
statements and the notes related thereto included in the Company's Registration
Statement on Form S-4 ( Registration No. 333-62227).

     The Company's fiscal year ends on the last Friday in December. The
financial statements presented are for the 39 weeks ended September 26, 1997 and
September 25, 1998, and the fiscal year ( 52 weeks) ended December 26, 1997.

                                        5
<PAGE>

                          AMERICAN COMMERCIAL LINES LLC
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) --
                                   (CONTINUED)



NOTE 2.  STOCKHOLDER'S EQUITY/MEMBER'S DEFICIT

The components of the change in stockholder's equity/member's deficit follow:

<TABLE>
<CAPTION>

                                                                  COMMON    MEMBER'S      OTHER         RETAINED
                                                                  STOCK      EQUITY      CAPITAL        EARNINGS        TOTAL
                                                               ----------------------------------------------------------------
<S>                                                            <C>           C>         <C>            <C>            <C>

Balance at December 26, 1997                                   $   6,006                $ 165,164       $ 128,331     $ 299,501

Net earnings                                                                                               71,073        71,073
Cash dividends to CSX prior to the recapitalization                                                        (9,500)       (9,500)
Distributions to CSX pursuant to the recapitalization                                                     (20,768)      (20,768)
CSX Pension Plan spin-off                                                                 (23,893)                      (23,893)
Cash distribution to CSX pursuant to the recapitalization                                                (695,000)     (695,000)
Contribution of capital by CSX                                                            171,127                       171,127
Recapitalization of ACL's assets and liabilities                  (6,006)   $ 155,000    (148,994)                          --
Issuance of membership interests                                               65,047                                    65,047
Fees related to the recapitalization                                                       (2,500)                       (2,500)
                                                               ----------------------------------------------------------------
Balance at September 25, 1998                                  $    --      $ 220,047   $ 160,904       $(525,864)    $(144,913)
                                                               ----------------------------------------------------------------
                                                               ----------------------------------------------------------------
</TABLE>


Distributions to CSX pursuant to the recapitalization include $11,814 for
certain barges, $7,304 in net assets of certain terminal operations, and $1,650
other. The barges are being leased back to ACL under an operating lease.
Revenues and operating income of the terminal operations are not material. In
the third quarter of 1998, ACL recognized non-recurring, non-cash compensation
expense of $7,958 related to the recapitalization and payable by CSX to certain
executive officers of ACL.

NOTE 3. MATERIAL AND SUPPLIES

     Materials and Supplies are carried at average cost and consist of the
following:

<TABLE>
<CAPTION>

                        DEC. 26,     SEPT. 25,
                         1997          1998
                        -------      -------
<S>                     <C>          <C>    

Raw Materials           $ 5,917      $ 7,521
Work in Process           7,243       10,258
Parts and Supplies       20,366       21,338
                        -------      -------
                        $33,526      $39,117
                        -------      -------
                        -------      -------

</TABLE>


                                        6
<PAGE>


                          AMERICAN COMMERCIAL LINES LLC
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                             (DOLLARS IN THOUSANDS)



NOTE 4.  INCOME TAXES

     ACL was reorganized as a limited liability company in the second quarter of
1998. As such, ACL passes through its U.S. Federal and state (but not foreign)
taxable income to its member who is responsible for income taxes on such taxable
income. All of ACL's corporate subsidiaries were converted to limited liability
companies (except for ACL Capital Corp. and the foreign subsidiaries) on or
about June 30, 1998 prior to the recapitalization (see Note 1). Due to the
change in the tax status, the Company reversed previously recognized deferred
income taxes resulting in a benefit of $65.5 million. The Company reversed an
additional $6.5 million of deferred income taxes as a tax benefit on June 30,
1998 resulting from the change in tax status of the subsidiaries.


     The components of income tax expense (benefit) computed at federal
statutory rate follows:

<TABLE>
<CAPTION>

                                                                THREE MONTHS ENDED            NINE MONTHS ENDED
                                                              -----------------------      -------------------------
                                                              SEPT. 26,      SEPT. 25,      SEPT. 26,      SEPT. 25,
                                                                 1997          1998           1997           1998
                                                              --------       --------       --------       --------
<S>                                                           <C>            <C>            <C>            <C>     
Tax (Benefit) at Federal Statutory Rate                       $  4,070       $ (2,679)      $  6,799       $    973
State Income Taxes, Net                                             90                           280            239
Foreign Operations, net                                           (624)           125            531          2,667
Tax effect of income taxable to member resulting
   from change in tax status and other items                      (652)         2,976         (1,038)          (191)
Reversal of previously established deferred income taxes
   resulting from change of tax status                            --           (6,490)                      (71,981)
                                                              --------       --------       --------       --------
    Total Income Tax Expense (Benefit)                        $  2,884       $ (6,068)      $  6,572       $(68,293)
                                                              --------       --------       --------       --------
                                                              --------       --------       --------       --------

</TABLE>



                                        7
<PAGE>




                          AMERICAN COMMERCIAL LINES LLC
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) --
                                   (CONTINUED)


NOTE 5.  EMPLOYEE BENEFIT PLAN

     Prior to January 1, 1998, certain employees of ACL participated in the
combined CSX Pension Plan for which ACL was allocated a portion of the annual
net pension expense. CSX determined that it would spin-off the assets and
liabilities in the CSX Pension Plan attributable to ACL employees to a
newly-created plan sponsored by ACL. The plan spin-off was completed in June
1998. This transfer of assets and benefit liabilities resulted in the Company
recording a pension liability of approximately $24 million and a corresponding
reduction to other capital. The assets transferred to the new plan of
approximately $52 million were determined based on regulations established under
the Employee Retirement Income Security Act of 1974. ("ERISA"). The benefits to
be received by ACL participants will not change as a result of the spin-off.

     The Company also continues to sponsor other defined benefit pension plans,
in connection with which the Company has a pension asset of approximately $21
million at September 25, 1998.


NOTE 6.  NON-CASH FINANCING ACTIVITIES

Pursuant to the recapitalization, CSX contributed to the capital of Holdings
$163.2 million of existing debt, including a long term loan with a principal
balance of $67.2 million and short- term borrowings of $96.0 million. In the
third quarter of 1998, ACL recognized non-recurring, non-cash compensation
expense of $7,958 related to the recapitalization and payable by CSX to certain
executive officers of ACL. Additionally, ACL distributed to CSX $11.8 million
for certain barges and $7.3 million in net assets in certain terminal
operations. The NMI contribution was financed through the issuance of $5.0
million of membership interests. ACL recorded a pension liability of $23.9
million and a corresponding charge to other capital as a result of the CSX
Pension Plan spin-off (See Note 5).





                                       8
<PAGE>




                          AMERICAN COMMERCIAL LINES LLC
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                   (CONTINUED)


NOTE 7.  LONG-TERM DEBT

Long -Term Debt consists of the following:

<TABLE>
<CAPTION>

                                                                         DEC. 26,      SEPT. 25,
                                                                          1997           1998

                                                                         --------      --------
<S>                                                                      <C>           <C>     

$235 million Term Loan- interest rate of 8.44%                                         $235,000
$200 million Term Loan -  interest rate of 8.19%                                        200,000
$300 million Senior Notes -  interest rate of 10.25%                                    300,000
Terminal Revenue Facilities Refunding Bonds, interest rate of 7.75%      $ 24,400        24,400
U.S. Government Guaranteed Ship Financing Bonds                            23,830
                                                                         --------      --------
Total                                                                      48,230       759,400
Less, current maturities                                                    4,484         2,000
                                                                         --------      --------
Total Long-Term Debt                                                     $ 43,746      $757,400
                                                                         --------      --------
                                                                         --------      --------

</TABLE>

The Company also has a Revolving Credit Facility which provides for revolving
loans not to exceed the aggregate principal amount of $100 million, maturing in
2005. There were no borrowings on the facility at September 25, 1998.

The $235 million Term Loan matures in 2007 and amortizes at the rate of $1
million per year for years one through eight and $227 million for year nine. The
$200 million Term Loan matures in 2006 and amortizes at the rate of $1 million
per year for years one through five, $20 million for year six, $75 million for
year seven and $100 million for year eight. The two Term Loans and the Revolving
Credit Facility bear interest at a rate equal to LIBOR plus a margin based on
the Company's performance. Interest on the Term Loans is payable quarterly. The
Senior Notes mature in 2008 and have a fixed interest rate of 10.25%. Interest
is payable semi-annually. The Term Loans and Revolving Credit Facility are
collateralized by most of the Company's assets. The Senior Notes are not
collateralized. The Term Loans, Revolving Credit Facility and Senior Notes
contain a number of covenants, including specified financial ratios and tests.

In June 1998, the Company deposited $26.1 million into an escrow fund which,
together with future income earned on such amount, is to be used to repay $24.4
million principal of the Terminal Revenue Refunding Bonds plus redemption
premium and interest thereon. The escrow funds are invested in U.S. Government
obligations and are irrevocably pledged and assigned solely for the payment of
principal, redemption premium and interest on the Terminal Facilities Revenue
Refunding Bonds. The U.S. Government Guaranteed Ship Financing Bonds were repaid
on June 30, 1998, prior to their maturity.



                                       9
<PAGE>



                          AMERICAN COMMERCIAL LINES LLC
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) --
                                   (CONTINUED)

NOTE 8.  CONTINGENCIES

     A number of legal actions are pending against ACL in which claims are made
in substantial amounts. While the ultimate results of pending litigation cannot
be predicted with certainty, management does not currently expect that
resolution of these matters will have a material adverse effect on the
consolidated results of operations, financial position and cash flows of ACL.

NOTE 9. BUSINESS SEGMENTS (IN $000'S)

<TABLE>
<CAPTION>

                                             REPORTABLE SEGMENTS    
                                           -------------------------    ALL OTHER
                                           BARGING      CONSTRUCTION   SEGMENTS (1)    TOTAL
                                           -------      ------------   ------------    -----
<S>                                        <C>           <C>           <C>           <C>     

THREE MONTHS ENDED SEPTEMBER 26, 1997
Revenues  from external customers          $121,794      $ 37,551      $  7,266      $166,611
Intersegment revenues                          --             401         1,034         1,435
Segment earnings                             14,673         3,355         1,603        19,631

THREE MONTHS ENDED SEPTEMBER 25, 1998
Revenues  from external customers          $144,844      $ 29,735      $  6,022      $180,601
Intersegment revenues                          --             377         1,272         1,649
Segment earnings                              4,317         3,807         2,145        10,269

NINE MONTHS ENDED SEPTEMBER 26, 1997
Revenues  from external customers          $354,133      $ 65,641      $ 22,260      $442,034
Intersegment revenues                          --          30,745         3,170        33,915
Segment earnings                             30,723         4,578         5,393        40,694

NINE MONTHS ENDED SEPTEMBER 25, 1998
Revenues  from external customers          $361,182      $ 67,053      $ 19,224      $447,459
Intersegment revenues                          --          11,442         3,266        14,708
Segment earnings                             21,147         7,957         5,767        34,871

</TABLE>

(1)  Financial data for segments below the reporting thresholds are attributable
     to two operating segments -- a segment operating terminals along the U.S.
     inland waterways and a segment providing voice and data communications to
     marine companies operating on the U.S. inland waterways.


                                       10
<PAGE>


                          AMERICAN COMMERCIAL LINES LLC
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                             (DOLLARS IN THOUSANDS)


     The following is a reconciliation of ACL's revenues from external customers
and segment earnings to ACL's consolidated totals.

<TABLE>
<CAPTION>

                                                  THREE MONTHS ENDED              NINE MONTHS ENDED
                                              SEPT. 26,       SEPT. 25,       SEPT. 26,      SEPT. 25,
                                               1997            1998            1997            1998
                                             ---------       ---------       ---------       ---------
<S>                                          <C>             <C>             <C>             <C>      
REVENUES
Revenues from external customers             $ 166,611       $ 180,601       $ 442,034       $ 447,459
Intersegment revenues                            1,435           1,649          33,915          14,708
Elimination of intersegment revenues            (1,435)         (1,649)        (33,915)        (14,708)
                                             ---------       ---------       ---------       ---------
Operating revenue                            $ 166,611       $ 180,601       $ 442,034       $ 447,459
                                             ---------       ---------       ---------       ---------
                                             ---------       ---------       ---------       ---------

EARNINGS
Total segment earnings                       $  19,631       $  10,269       $  40,694       $  34,871
Unallocated amounts:
  Management service fee charged by CSX         (3,756)           --           (11,268)         (7,410)
  Interest expense                              (1,163)        (17,370)         (3,063)        (19,467)
  Interest expense, affiliate - net             (2,414)            (36)         (6,680)         (4,007)
  Other, net                                      (667)           (520)           (256)         (1,207)
                                             ---------       ---------       ---------       ---------
Earnings (loss) before income taxes          $  11,631       $  (7,657)      $  19,427       $   2,780
                                             ---------       ---------       ---------       ---------
                                             ---------       ---------       ---------       ---------

</TABLE>



                                       11
<PAGE>



                          AMERICAN COMMERCIAL LINES LLC
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) --
                                   (CONTINUED)


NOTE 10.  CHANGES IN ACCOUNTING STANDARDS

     In 1997, the Financial Accounting Standards Board (the "FASB") issued
Statement No. 131, "Disclosures about Segments of an Enterprise and Related
Information." This Statement requires that public business enterprises disclose
information about their products and services, operating segments, the
geographic areas in which they operate, and their major customers. Management
adopted the provisions of this Statement in 1997.

     In 1998, the American Institute of Certified Public Accountants ("AICPA")
issued Statement of Position No. 98-1, "Accounting for the Costs of Computer
Software Developed or Obtained For Internal Use." This Statement requires
capitalization of (i) external direct costs of materials and services incurred
in developing or obtaining internal-use computer software; (ii) payroll and
payroll-related costs for employees who are directly associated with and who
devote time to the internal-use computer software project and (iii) interest
costs incurred in developing computer software for internal use. Costs that are
considered to be related to research and development activities would be
expensed as incurred. Similarly, training and maintenance costs would be
expensed, and allocations to amounts capitalized of general and administrative
or overhead costs would not be permitted. Management adopted this Statement with
early application in 1997 with no significant effect on the financial
statements.

     In February 1998, the FASB issued Statement No. 132, "Employer's
Disclosures about Pensions and Other Postretirement Benefits." The Statement
supersedes the disclosure requirements in Statements No. 87, "Employer's
Accounting for Pensions", No. 88, "Accounting for Settlements and Curtailments
of Defined Benefit Plans and for Termination Benefits", and No. 106, "Employer's
Accounting for Postretirement Benefits Other Than Pensions." Statement No. 132
eliminates certain existing disclosure requirements, but at the same time adds
new disclosures. The Company will adopt the provisions of this Statement in
1998.

     In June 1997, the FASB issued Statement No. 130, "Reporting Comprehensive
Income", which establishes new rules for the reporting of comprehensive income.
The purpose of reporting comprehensive income is to report all changes in equity
of an enterprise that result from recognized transactions and other economic
events of a period other than transactions with owners in their capacity as
owners. Statement No. 130 does not specify a format for the financial statement
that portrays the components of comprehensive income but requires that a Company
display an amount representing total comprehensive income for the periods
reported in the financial statement. The Company adopted Statement No. 130 in
the first quarter of 1998 but the adoption had no impact on the Company's
shareholder's equity or net earnings.



                                       12
<PAGE>




                          AMERICAN COMMERCIAL LINES LLC
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) --
                                   (CONTINUED)


     In April 1998, the AICPA issued Statement of Position No. 98-5, "Reporting
on the Costs of Start-Up Activities" (SOP 98-5) which requires costs of start-up
activities and organizational costs to be expensed as incurred. The Company has
historically expensed start-up costs. It will adopt SOP 98-5 in fiscal 1999, and
does not anticipate that it will have any significant impact on the Company's
financial statements.

     In June 1998, the FASB issued Statement No. 133, "Accounting for Derivative
Instruments and Hedging Activities." This Statement establishes accounting and
reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities. It requires
that an entity recognize all derivatives as either assets or liabilities in the
statement of financial position and measure those instruments at fair value. If
certain conditions are met, a derivative may be specifically designated as (a) a
hedge of the exposure to changes in the fair value of a recognized asset or
liability or an unrecognized firm commitment, (b) a hedge of the exposure to
variable cash flows of a forecasted transaction, or (c) a hedge of the foreign
currency exposure of a net investment in a foreign operation, an unrecognized
firm commitment, an available-for-sale security, or a foreign-currency-dominated
forecasted transaction. The accounting for changes in the fair value of a
derivative (that is, gains and losses) depends on the intended use of the
derivative and the resulting designation. This statement is effective for fiscal
years beginning after June 15, 1999, but earlier application is encouraged. The
Company has not determined when it will adopt Statement No. 133, but expects
adoption will not have a significant effect on its financial statements.


NOTE 11.  GUARANTOR FINANCIAL STATEMENTS


     The $735 million of debt issued by the Company is guaranteed by the
Company's wholly owned domestic subsidiaries, other than ACL Capital Corp.
(which was formed in connection with the transaction), any Accounts Receivable
Subsidiary (as defined in the indentures with respect to such debt) and certain
subsidiaries of the Company without substantial assets or operations (the
"Subsidiary Guarantors"). Such guarantees are full, unconditional and joint and
several. Separate financial statements of the Subsidiary Guarantors are not
presented because management has determined that they would not be material to
investors. The following supplemental financial information sets forth on a
combined basis, condensed consolidated statements of financial position,
statements of earnings and statements of cash flows for the Subsidiary
Guarantors, non-guarantor subsidiaries and for the Company.



                                       13
<PAGE>


                          AMERICAN COMMERCIAL LINES LLC
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)
         CONDENSED COMBINING STATEMENT OF EARNINGS FOR THE QUARTER ENDED
                               SEPTEMBER 26, 1997
                             (DOLLARS IN THOUSANDS)


<TABLE>
<CAPTION>

                                            GUARANTOR          OTHER                       COMBINED
                                           SUBSIDIARIES     SUBSIDIARIES   ELIMINATIONS     TOTALS
                                           ------------     ------------   ------------    ---------
<S>                                         <C>             <C>            <C>             <C>      

OPERATING REVENUE                           $ 152,500       $  14,111           --         $ 166,611
OPERATING EXPENSE
     Materials, Supplies and Other             78,246           5,278           --            83,524
     Labor and Fringe Benefits                 36,797           1,881           --            38,678
     Fuel                                      12,092           1,094           --            13,186
     Depreciation and Amortization              9,328             924           --            10,252
     Taxes, Other Than Income Taxes             5,096            --             --             5,096
                                            ---------       ---------      ---------       ---------
                                              141,559           9,177           --           150,736
                                            ---------       ---------      ---------       ---------
OPERATING INCOME                               10,941           4,934           --            15,875
OTHER EXPENSE (INCOME)
     Interest Expense                           1,163            --             --             1,163
     Interest Expense, Affiliate - Net          2,414             528           (528)          2,414
     Other, Net                                  (984)          1,123            528             667
                                            ---------       ---------      ---------       ---------
                                                2,593           1,651           --             4,244
                                            ---------       ---------      ---------       ---------
EARNINGS BEFORE INCOME TAXES                    8,348           3,283           --            11,631
INCOME TAXES                                    2,296             588           --             2,884
                                            ---------       ---------      ---------       ---------
NET EARNINGS                                $   6,052       $   2,695      $    --         $   8,747
                                            ---------       ---------      ---------       ---------
                                            ---------       ---------      ---------       ---------

</TABLE>


                                       14
<PAGE>


                          AMERICAN COMMERCIAL LINES LLC
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)
         CONDENSED COMBINING STATEMENT OF EARNINGS FOR THE QUARTER ENDED
                               SEPTEMBER 25, 1998
                             (DOLLARS IN THOUSANDS)


<TABLE>
<CAPTION>

                                             GUARANTOR         OTHER                        COMBINED
                                           SUBSIDIARIES     SUBSIDIARIES   ELIMINATIONS      TOTALS
                                          ---------------  --------------  ------------   ----------
<S>                                         <C>             <C>            <C>             <C>      

OPERATING REVENUE                           $ 164,224       $  16,377      $    --         $ 180,601
OPERATING EXPENSE
     Materials, Supplies and Other             77,733           6,881           --            84,614
     Labor and Fringe Benefits                 51,160           2,899           --            54,059
     Fuel                                      11,387           1,030           --            12,417
     Depreciation and Amortization             11,532           1,277           --            12,809
     Taxes, Other Than Income Taxes             6,403              30           --             6,433
                                            ---------       ---------      ---------       ---------
                                              158,215          12,117           --           170,332
                                            ---------       ---------      ---------       ---------
OPERATING INCOME                                6,009           4,260           --            10,269
OTHER EXPENSE (INCOME)
     Interest Expense                          17,370            --             --            17,370
     Interest Expense, Affiliate - Net             36           1,120         (1,120)             36
     Other, Net                                (1,312)            712          1,120             520
                                            ---------       ---------      ---------       ---------
                                               16,094           1,832           --            17,926
                                            ---------       ---------      ---------       ---------
EARNINGS (LOSS) BEFORE INCOME TAXES           (10,085)          2,428           --            (7,657)
INCOME TAXES (BENEFIT)                         (6,728)            660           --            (6,068)
                                            ---------       ---------      ---------       ---------
NET EARNINGS (LOSS)                         $  (3,357)      $   1,768      $    --         $  (1,589)
                                            ---------       ---------      ---------       ---------
                                            ---------       ---------      ---------       ---------

</TABLE>


                                       15
<PAGE>


                          AMERICAN COMMERCIAL LINES LLC
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)
       CONDENSED COMBINING STATEMENT OF EARNINGS FOR THE NINE MONTHS ENDED
                               SEPTEMBER 26, 1997
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>


                                           GUARANTOR           OTHER                        COMBINED
                                          SUBSIDIARIES     SUBSIDIARIES   ELIMINATIONS       TOTALS
                                         ---------------   ------------   ------------    -----------

<S>                                      <C>               <C>            <C>             <C>       
OPERATING REVENUE                           $ 417,090       $  24,944                      $ 442,034
OPERATING EXPENSE
     Materials, Supplies and Other            199,779          12,206           --           211,985
     Labor and Fringe Benefits                106,036           4,660           --           110,696
     Fuel                                      41,287           2,238           --            43,525
     Depreciation and Amortization             27,991           2,390           --            30,381
     Taxes, Other Than Income Taxes            16,021            --             --            16,021
                                            ---------       ---------      ---------       ---------
                                              391,114          21,494           --           412,608
                                            ---------       ---------      ---------       ---------
OPERATING INCOME                               25,976           3,450           --            29,426
OTHER EXPENSE (INCOME)
     Interest Expense                           3,063            --             --             3,063
     Interest Expense, Affiliate - Net          6,680           1,511         (1,511)          6,680
     Other, Net                                (2,262)          1,007          1,511             256
                                            ---------       ---------      ---------       ---------
                                                7,481           2,518           --             9,999
                                            ---------       ---------      ---------       ---------
EARNINGS  BEFORE INCOME TAXES                  18,495             932           --            19,427
INCOME TAXES                                    5,651             921           --             6,572
                                            ---------       ---------      ---------       ---------
NET EARNINGS                                $  12,844       $      11      $    --         $  12,855
                                            ---------       ---------      ---------       ---------
                                            ---------       ---------      ---------       ---------

</TABLE>


                                       16
<PAGE>



                          AMERICAN COMMERCIAL LINES LLC
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)
       CONDENSED COMBINING STATEMENT OF EARNINGS FOR THE NINE MONTHS ENDED
                               SEPTEMBER 25, 1998
                             (DOLLARS IN THOUSANDS)


<TABLE>
<CAPTION>

                                           GUARANTOR          OTHER                          COMBINED
                                          SUBSIDIARIES     SUBSIDIARIES    ELIMINATIONS       TOTALS
                                          ------------     ------------    -----------       ---------
<S>                                         <C>             <C>             <C>             <C>      

OPERATING REVENUE                           $ 413,688       $  33,771       $    --         $ 447,459
OPERATING EXPENSE
     Materials, Supplies and Other            187,927          18,839            --           206,766
     Labor and Fringe Benefits                119,950           7,368            --           127,318
     Fuel                                      32,742           2,334            --            35,076
     Depreciation and Amortization             29,772           3,606            --            33,378
     Taxes, Other Than Income Taxes            17,376              84            --            17,460
                                            ---------       ---------       ---------       ---------
                                              387,767          32,231            --           419,998
                                            ---------       ---------       ---------       ---------
OPERATING INCOME                               25,921           1,540            --            27,461
OTHER EXPENSE (INCOME)
     Interest Expense                          19,467            --              --            19,467
     Interest Expense, Affiliate - Net          4,007           2,651          (2,651)          4,007
     Other, Net                                (2,577)          1,133           2,651           1,207
                                            ---------       ---------       ---------       ---------
                                               20,897           3,784            --            24,681
                                            ---------       ---------       ---------       ---------
EARNINGS (LOSS) BEFORE INCOME TAXES             5,024          (2,244)           --             2,780
INCOME TAXES (BENEFIT)                        (69,048)            755            --           (68,293)
                                            ---------       ---------       ---------       ---------
NET EARNINGS (LOSS)                         $  74,072       $  (2,999)      $    --         $  71,073
                                            ---------       ---------       ---------       ---------
                                            ---------       ---------       ---------       ---------

</TABLE>



                                       17
<PAGE>


                          AMERICAN COMMERCIAL LINES LLC
                NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS
                                   (CONTINUED)
      CONDENSED COMBINING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED
                               SEPTEMBER 25, 1997
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>

                                                               GUARANTOR       OTHER                        COMBINED
                                                             SUBSIDIARIES   SUBSIDIARIES   ELIMINATIONS     TOTALS
                                                             ------------   ------------   ------------   ----------
<S>                                                           <C>            <C>            <C>            <C>     

OPERATING ACTIVITIES
     Net Earnings                                             $ 12,844       $     11       $   --         $ 12,855
     Adjustments to Reconcile Net Earnings
        to Net Cash Provided:
           Depreciation and Amortization                        28,239          2,390           --           30,629
           Deferred Income Taxes                                    (1)            (9)          --              (10)
           Other Operating Activities                            1,807            584           --            2,391
           Changes in Operating Assets and Liabilities:
              Accounts Receivable                               (1,975)         3,805           --            1,830
              Materials and Supplies                               482           (489)          --               (7)
              Accrued Interest                                     (94)          --                             (94)
              Other Current Assets                              (2,233)         1,973           --             (260)
              Due to Affiliates                                 (6,333)          --             --           (6,333)
              Other Current Liabilities                        (25,066)        (4,420)          --          (29,486)
                                                              --------       --------       --------       --------
              Net Cash Provided by
                  Operating Activities                           7,670          3,845           --           11,515

INVESTING ACTIVITIES
     Property Additions                                        (16,485)       (25,027)          --          (41,512)
     Proceeds from Property Dispositions                         1,717            (44)          --            1,673
     Restricted Investments                                       --             --             --             --
     Other Investing Activities                                (27,998)        (2,195)        23,598         (6,595)
                                                              --------       --------       --------       --------
              Net Cash Used by Investing Activities            (42,766)       (27,266)        23,598        (46,434)

FINANCING ACTIVITIES
     Recapitalization Distribution                                --             --             --             --
     Issuance of Membership Interests                             --             --             --             --
     Debt Issued                                                  --             --             --             --
     Financing Costs                                              --             --             --             --
     Long-Term Debt Repaid                                      (4,484)          --                          (4,484)
     Affiliate Debt Repaid                                     (11,200)          --                         (11,200)
     Cash Dividends Paid                                       (14,250)        (2,370)         2,370        (14,250)
     Other Financing Activities                                   --           11,150        (11,150)          --
     Borrowings from Affiliates                                 60,391         14,818        (14,818)        60,391
                                                              --------       --------       --------       --------
              Net Cash Provided by Financing Activities         30,457         23,598        (23,598)        30,457

Net (Decrease) Increase in Cash and Cash Equivalents            (4,639)           177           --           (4,462)
Cash and Cash Equivalents at Beginning of Period                 2,380          5,066           --            7,446
                                                              --------       --------       --------       --------
              Cash and Cash Equivalents at End of Period      $ (2,259)      $  5,243       $   --         $  2,984
                                                              --------       --------       --------       --------
                                                              --------       --------       --------       --------

</TABLE>


                                       18
<PAGE>




                          AMERICAN COMMERCIAL LINES LLC
                NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS
                                   (CONTINUED)
      CONDENSED COMBINING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED
                               SEPTEMBER 25, 1998
                             (DOLLARS IN THOUSANDS)


<TABLE>
<CAPTION>

                                                                GUARANTOR         OTHER                       COMBINED
                                                              SUBSIDIARIES     SUBSIDIARIES   ELIMINATIONS     TOTALS
                                                              ------------    -------------   ------------   ----------
<S>                                                           <C>             <C>             <C>             <C>      

OPERATING ACTIVITIES
     Net Earnings (Loss)                                      $  74,072       $  (2,999)      $    --         $  71,073
     Adjustments to Reconcile Net Earnings (Loss)
        to Net Cash Provided:
           Depreciation and Amortization                         30,462           3,606            --            34,068
           Deferred Income Taxes                                (70,098)              7            --           (70,091)
           Other Operating Activities                            10,117           4,508            --            14,625
           Changes in Operating Assets and Liabilities:
              Accounts Receivable                                 7,480          (5,248)           --             2,232
              Materials and Supplies                            (12,246)            354            --           (11,892)
              Accrued Interest                                   14,519            --              --            14,519
              Other Current Assets                              (11,205)          7,336            --            (3,869)
              Due to Affiliates                                 (13,805)           --              --           (13,805)
              Other Current Liabilities                             268             106            --               374
                                                              ---------       ---------       ---------       ---------
              Net Cash Provided by
                  Operating Activities                           29,564           7,670            --            37,234

INVESTING ACTIVITIES
     Property Additions                                         (19,326)        (20,596)           --           (39,922)
     Proceeds from Property Dispositions                          6,198             225            --             6,423
     Restricted Investments                                     (26,128)           --              --           (26,128)
     Other Investing Activities                                 (23,684)             72          12,498         (11,114)
                                                              ---------       ---------       ---------       ---------
              Net Cash Used by Investing Activities             (62,940)        (20,299)         12,498         (70,741)

FINANCING ACTIVITIES
     Recapitalization Distribution                             (695,000)           --              --          (695,000)
     Issuance of Membership Interests                            60,047            --              --            60,047
     Debt Issued                                                735,000            --              --           735,000
     Financing Costs                                            (27,000)           --              --           (27,000)
     Long-Term Debt Repaid                                      (98,830)           --              --           (98,830)
     Affiliate Debt Repaid                                      (11,200)         (2,500)          2,500         (11,200)
     Cash Dividends Paid                                         (9,500)         (4,345)          4,345          (9,500)
     Other Financing Activities                                  (6,285)         15,343         (15,343)         (6,285)
     Borrowings from Affiliates                                  94,715           4,000          (4,000)         94,715
                                                              ---------       ---------       ---------       ---------
              Net Cash Used by Financing Activities              41,947          12,498         (12,498)         41,947

Net (Decrease) Increase in Cash and Cash Equivalents              8,571            (131)           --             8,440
Cash and Cash Equivalents at Beginning of Year                   (5,138)          4,057            --            (1,081)
                                                              ---------       ---------       ---------       ---------
              Cash and Cash Equivalents at End of Period      $   3,433       $   3,926       $    --         $   7,359
                                                              ---------       ---------       ---------       ---------
                                                              ---------       ---------       ---------       ---------

</TABLE>


                                       19
<PAGE>


                          AMERICAN COMMERCIAL LINES LLC
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)
    CONDENSED COMBINING STATEMENT OF FINANCIAL POSITION AT DECEMBER 26, 1997
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>

                                                      GUARANTOR         OTHER                          COMBINED
                                                    SUBSIDIARIES    SUBSIDIARIES     ELIMINATIONS       TOTALS
                                                    ------------    ------------     ------------      --------
<S>                                                   <C>             <C>             <C>             <C>       

                       ASSETS
CURRENT ASSETS
   Cash and Cash Equivalents                          $  (5,138)      $   4,057       $    --         $  (1,081)
   Accounts Receivable - Net                             69,234           8,215            --            77,449
   Materials and Supplies                                30,918           2,608            --            33,526
   Deferred Income Taxes                                  1,371               7            --             1,378
   Other Current Assets                                  13,383             804          (4,020)         10,167
                                                      ---------       ---------       ---------       ---------
      Total Current Assets                              109,768          15,691          (4,020)        121,439
PROPERTIES-NET                                          406,709          53,586            --           460,295
RESTRICTED INVESTMENTS                                     --              --              --              --
NET PENSION ASSET                                        19,091            --              --            19,091
OTHER ASSETS                                             80,611          20,183         (69,487)         31,307
                                                      ---------       ---------       ---------       ---------
      TOTAL ASSETS                                    $ 616,179       $  89,460       $ (73,507)      $ 632,132
                                                      ---------       ---------       ---------       ---------
                                                      ---------       ---------       ---------       ---------

                  LIABILITIES
CURRENT LIABILITIES
   Accounts Payable                                   $  10,351       $   3,363       $    --         $  13,714
   Accrued Payroll and Fringe Benefits                   16,016             115            --            16,131
   Due to Affiliates                                     27,562           4,057          (4,020)         27,599
   Short Term Borrowings from Affiliate                   6,550            --              --             6,550
   Deferred Revenue                                       7,894            --              --             7,894
   Accrued Claims and Insurance Premiums                  6,620            --              --             6,620
   Accrued Interest                                         904            --              --               904
   Other Current Liabilities                             28,352           6,230            --            34,582
                                                      ---------       ---------       ---------       ---------
      Total Current Liabilities                         104,249          13,765          (4,020)        113,994
LONG-TERM NOTE PAYABLE TO AFFILIATE                      67,200          29,722         (29,722)         67,200
DEFERRED INCOME TAXES                                    71,318             (16)           --            71,302
LONG-TERM DEBT                                           43,746            --              --            43,746
PENSION LIABILITY                                          --              --              --              --
OTHER LONG-TERM LIABILITIES                              30,165           6,224            --            36,389
                                                      ---------       ---------       ---------       ---------
                                                        316,678          49,695         (33,742)        332,631
                                                      ---------       ---------       ---------       ---------

          SHAREHOLDER'S EQUITY

Common Stock                                              6,006              36             (36)          6,006
Other Capital                                           165,164          40,453         (40,453)        165,164
Retained Earnings (Deficit)                             128,331            (724)            724         128,331
                                                      ---------       ---------       ---------       ---------
      Total Shareholder's Equity                        299,501          39,765         (39,765)        299,501
                                                      ---------       ---------       ---------       ---------
      Total Liabilities and Shareholder's Equity      $ 616,179       $  89,460       $ (73,507)      $ 632,132
                                                      ---------       ---------       ---------       ---------
                                                      ---------       ---------       ---------       ---------

</TABLE>


                                       20
<PAGE>

                          AMERICAN COMMERCIAL LINES LLC
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)
    CONDENSED COMBINING STATEMENT OF FINANCIAL POSITION AT SEPTEMBER 25, 1998
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>

                                                                       GUARANTOR         OTHER                         COMBINED
                                                                      SUBSIDIARIES   SUBSIDIARIES     ELIMINATIONS      TOTALS
                                                                      ------------   ------------     ------------     ---------
<S>                                                                    <C>             <C>             <C>             <C>      

    ASSETS
CURRENT ASSETS
   Cash and Cash Equivalents                                           $   3,434       $   3,925       $    --         $   7,359
   Accounts Receivable - Net                                              80,062          13,463            --            93,525
   Materials and Supplies                                                 36,863           2,254            --            39,117
   Deferred Income Taxes                                                    --              --              --              --
   Other Current Assets                                                   24,514          (6,532)         (2,914)         15,068
                                                                       ---------       ---------       ---------       ---------
      Total Current Assets                                               144,873          13,110          (2,914)        155,069
PROPERTIES - NET                                                         471,694          70,352            --           542,046
RESTRICTED INVESTMENTS                                                    26,128            --              --            26,128
NET PENSION ASSET                                                         20,575            --              --            20,575
OTHER ASSETS                                                             115,722          20,111         (80,092)         55,741
                                                                       ---------       ---------       ---------       ---------
        TOTAL ASSETS                                                   $ 778,992       $ 103,573       $ (83,006)      $ 799,559
                                                                       ---------       ---------       ---------       ---------
                                                                       ---------       ---------       ---------       ---------

  LIABILITIES
CURRENT LIABILITIES
   Accounts Payable                                                    $  16,852       $   3,847       $    --         $  20,699
   Accrued Payroll and Fringe Benefits                                    18,246              92            --            18,338
   Due to Affiliates                                                        --             2,914          (2,914)           --
   Short Term Borrowings from Affiliate                                     --              --              --              --
   Deferred Revenue                                                       12,711            --              --            12,711
   Accrued Claims and Insurance Premiums                                  10,883            --              --            10,883
   Accrued Interest                                                       15,423            --              --            15,423
   Other Current Liabilities                                              40,233           5,912            --            46,145
                                                                       ---------       ---------       ---------       ---------
      Total Current Liabilities                                          114,348          12,765          (2,914)        124,199
LONG-TERM NOTE PAYABLE TO AFFILIATE                                         --            43,383         (43,383)           --
DEFERRED INCOME TAXES                                                         16             (16)           --              --
LONG-TERM DEBT                                                           757,400            --              --           757,400
PENSION LIABILITY                                                         24,158            --              --            24,158
OTHER LONG-TERM LIABILITIES                                               27,983          10,732            --            38,715
                                                                       ---------       ---------       ---------       ---------
                                                                         923,905          66,864         (46,297)        944,472
                                                                       ---------       ---------       ---------       ---------

                SHAREHOLDER'S EQUITY/MEMBER'S DEFICIT

Common Stock/Member's Interest                                           220,047            --              --           220,047
Other Capital                                                            160,904          44,778         (44,778)        160,904
Retained Earnings (Deficit)                                             (525,864)         (8,069)          8,069        (525,864)
                                                                       ---------       ---------       ---------       ---------
      Total Shareholder's Equity/Member's Deficit                       (144,913)         36,709         (36,709)       (144,913)
                                                                       ---------       ---------       ---------       ---------
      Total Liabilities and Shareholder's Equity/Member's Deficit      $ 778,992       $ 103,573       $ (83,006)      $ 799,559
                                                                       ---------       ---------       ---------       ---------
                                                                       ---------       ---------       ---------       ---------

</TABLE>


                                       21
<PAGE>



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

OVERVIEW

American Commercial Lines LLC ("ACL" or the "Company") is an integrated marine
transportation and service company, providing barge transportation services on
the inland waterways of North and South America. The Company supports its
barging operations by providing towboat and barge design and construction,
terminal services and ship-to-shore voice and data telecommunications services
to the Company and third parties.

ACL was a wholly owned subsidiary of CSX Corporation ("CSX") until June 30,
1998. On June 30, 1998, ACL's parent, American Commercial Lines Holdings LLC
("Holdings") completed a recapitalization in a series of transactions in which
the barging operations of National Marine, Inc. ("NMI") and its subsidiaries
were combined with those of ACL. Pursuant to these transactions, ACL issued $735
million in new debt and NMI's parent, Vectura, Group, Inc. ("Vectura")
contributed certain of its assets and liabilities plus $60 million in cash. ACL
paid a $695 million distribution to CSX and retired $75 million of Vectura's
existing liabilities.

As described in Note 1 of Notes to the Condensed Consolidated Financial
Statements, the transactions were accounted for as a recapitalization of ACL
with the NMI contribution accounted for by the purchase method of accounting.

ACL integrated NMI's operations into its operations in the third quarter,
increasing its barge fleet by approximately 16%.

<TABLE>
<CAPTION>

                             ACL'S FLEET SIZE

                      JUNE 26, 1998   SEPT. 25, 1998
                      -------------   --------------
<S>                   <C>             <C>  

Covered hoppers           2,758           3,052
Open hoppers                811             918
Tankers                     249             453
                          -----           -----

Total                     3,818           4,423

Towboats                    145             201

</TABLE>

RESULTS OF OPERATIONS

The Company's business is seasonal, and its quarterly revenue and profits
historically have been lower during the first and second fiscal quarters of the
year (January through June) and higher during the third and fourth fiscal
quarters (July through December) due to the transportation demand of the fall
grain harvest.

THREE MONTHS ENDED SEPTEMBER 25, 1998 COMPARED WITH THREE MONTHS ENDED 
SEPTEMBER 26, 1997

OPERATING REVENUE. Operating revenue for the three months ended September 25,
1998 increased 8.4% to $180.6 million from $166.6 million for the same period in
1997. Domestic barging revenues increased $20.8 million. Ton-miles increased 11%
while the rate per ton-mile remained relatively constant. Volumes increased with
the acquisition of NMI but were adversely impacted by a series of three
hurricanes in the Gulf region and low water on the Ohio River. Spot grain rates
increased in the third quarter of 1998 compared to 1997, primarily due to a
temporary capacity constraint caused by heavy north-bound loading demand and
adverse operating conditions. Since a significant portion of ACL's grain tonnage
was previously priced, the impact of the spot rate increase was minimal. Other
dry cargo rates continue to be lower than 1997. Sales to third-party customers
at Jeffboat, the Company's marine construction subsidiary, fell $7.8 million,
primarily due to a softening in the demand for hopper barges. International
revenues increased $2.3 million due to increased volumes.

                                       22
<PAGE>

OPERATING EXPENSE. Operating expense for the three months ended September 25,
1998 increased 13.0% to $170.3 million from $150.7 million in the same period
last year. Domestic barging expenses increased $30.5 million, primarily due to
the larger fleet size but also because of adverse operating conditions resulting
from the hurricanes. In addition, in the third quarter of 1998, ACL recognized
non-recurring, non-cash compensation expense of $8.0 million related to the
recapitalization and payable by CSX to certain executive officers of ACL. Fuel
prices continue to be favorable to 1997, decreasing by 25% from 58 cents per
gallon in 1997 to 43 cents per gallon in 1998. The Company is rapidly
integrating NMI's operations. Most of the duplicate general and administrative
costs were eliminated in early September, including workforce reductions of 65
employees. Port costs have been reduced through eliminating duplicate fleeting
facilities and utilizing excess capacity in certain fleets. Most of the
combination synergy initiatives were implemented late in the third quarter, so
the impact on expenses was minimal. Cost savings are expected to increase in the
fourth quarter. Jeffboat's expenses decreased $8.3 million, primarily due to
lower volumes. International barging expenses increased by $2.9 million, largely
due to increased volumes. Elimination of the CSX corporate management fee
reduced 1998 expenses by nearly $3.5 million.

OPERATING INCOME. Operating income for the three months ended September 25, 1998
decreased by $5.6 million to $10.3 million from $15.9 million for the same
period in 1997 due to the foregoing factors.

INTEREST EXPENSE. Interest expense for the three months ended September 25, 1998
was $17.4 million compared with $3.6 million for the same period in 1997. The
increase is due to $735 million of long- term debt obtained for ACL's
recapitalization.

EARNINGS (LOSS) BEFORE INCOME TAXES. The loss before income taxes for the three
months ended September 25, 1998 was $7.7 million compared with $11.6 million of
earnings for the same period in 1997, due to the factors discussed above.

INCOME TAXES (BENEFIT). Income taxes for the three months ended September 25,
1998 decreased to a benefit of $6.1 million from an expense of $2.9 million for
the same period in 1997. The Company's domestic corporate subsidiaries, except
ACL Capital Corp. were converted to limited liability companies on or about June
30, 1998. Due to the change in the tax status, previously recognized deferred
income taxes were reversed resulting in a benefit of $6.5 million.

NET EARNINGS (LOSS). The net loss for the three months ended September 25, 1998
was $1.6 million compared with net earnings of $8.7 million for the same period
in 1997, due to the foregoing factors.

NINE MONTHS ENDED SEPTEMBER 25, 1998 COMPARED WITH NINE MONTHS ENDED 
SEPTEMBER 26, 1997

OPERATING REVENUE. Operating revenue for the nine months ended September 25,
1998 rose 1.2% to $447.5 million from $442.0 million for the same period in
1997. Domestic barging revenue fell $1.8 million. Lower rates in the first half
of 1998 caused revenue to decrease by approximately $16 million. The reduction
in rates was primarily due to decreased demand for U. S. grain exports, which
negatively impacted rate per ton for all dry cargoes. Ton-miles increased in the
third quarter with the acquisition of NMI's barging operations. Volumes in the
first half of the year were lower than 1997 due to reduced grain exports and
adverse river conditions in early 1998, including extended periods of high water
on the Mississippi River. International revenues increased $8.8 million
primarily due to expansion in Argentina and increased volumes in Venezuela.
Sales to third-party customers at Jeffboat increased $1.4 million.

OPERATING EXPENSE. Operating expense for the nine months ended September 25,
1998 increased 1.8% to $420.0 million from $412.6 million in the same period
last year. Domestic barging expenses increased $6.2 million. Expenses increased
in the third quarter of 1998 due to the larger fleet and a non-recurring,
non-cash compensation expense of $8.0 million related to the recapitalization
and payable by CSX to certain executive officers of ACL. However, first-half
expenses decreased due to lower fuel prices, reduced levels of barge repair,
improved boat to barge ratios and reduced use of outside towing services.
International barging expenses increased $10.7 million primarily due to
expansion in Argentina and flooding on the Parana/Paraguay River system during
the second quarter of 1998. Jeffboat's expenses decreased by $2.0 million
primarily due to productivity improvements.


                                       23
<PAGE>

OPERATING INCOME. Operating income for the nine months ended September 25, 1998
decreased $1.9 million to $27.5 million from $29.4 million for the same period
in 1997, due to the foregoing factors.

INTEREST EXPENSE. Interest expense for the nine months ended September 25, 1998
rose to $23.5 million compared with $9.7 million for the same period in 1997.
The increase is due to $735 million of long-term debt obtained for ACL's
recapitalization.

EARNINGS BEFORE INCOME TAXES. Earnings before income taxes for the nine months
ended September 25, 1998 decreased to $2.8 million compared with $19.4 million
in the same period in 1997, due to the foregoing factors.

INCOME TAXES (BENEFIT). Income taxes for the nine months ended September 25,
1998 decreased to a benefit of $68.3 million from an expense of $6.6 million for
the same period in 1997. The Company was reorganized as a limited liability
company in the second quarter of 1998. Due to the change in the tax status,
previously recognized deferred income taxes were reversed, resulting in a
benefit of $72 million.

NET EARNINGS. Net earnings for the nine months ended September 25, 1998 rose to
$71.1 million from $12.9 million for the same period in 1997, due to the
foregoing factors.

OUTLOOK

Entering the fourth quarter, spot grain rates should increase slightly, but dry
cargo rates are expected to be lower than 1997. Domestic barging volumes should
increase due to the larger fleet, slightly offset by the negative impact of
hurricanes that continued into the first two weeks of the quarter. Integration
of NMI's operations will continue with further cost savings expected.

LIQUIDITY AND CAPITAL RESOURCES

Prior to the recapitalization, ACL participated in CSX's cash management plan
through which most of its cash needs were funded by CSX and any excess cash was
advanced to CSX for investment. In June 1998, the Company borrowed $47.7 million
from CSX to redeem $23.8 million of U.S. Government Guaranteed Ship Financing
Bonds and to deposit $26.1 million into an escrow fund which will be used to
repay $24.4 million principal of Terminal Revenue Refunding Bonds. CSX
contributed to the capital of Holdings all existing debt owed to CSX.

In connection with the recapitalization, the Company obtained $735 million in
long-term debt, including two term loans in the aggregate principal amount of
$435 million and $300 million in senior notes. The Company also has available
borrowings of $100 million under a revolving credit facility. The terms of the
long-term borrowings are discussed in Note 7 of the Notes to the Condensed
Consolidated Financial Statements. All of this debt is guaranteed by certain
wholly owned domestic subsidiaries. There are no material limitations on the
ability of these subsidiaries to pay dividends to the Company.

Management believes that cash generated from operations together with the
borrowings available under the revolving credit facility are more than
sufficient to fund its cash requirements including capital expenditures for
fleet replacement and international expansion, working capital, interest
payments and scheduled principal payments.

Capital expenditures for 1998 are projected to be approximately $60 million with
approximately $30 million allocated to international expansion. As of September
25, 1998, $38 million had been spent.

YEAR 2000

In mid-1997, the Company formed a Year 2000 project team to identify 
information technology and non-technology systems that require modification 
for the Year 2000. A project plan has been developed with goals and target 
dates. The Company's business areas are in various stages of this project 
plan. Certain changes to the project plan were made to accommodate the 
integration of the operations of National Marine, Inc. The Company currently 
expects to have substantially completed programming changes and internal 
testing of internal mission critical computer systems by July 1999. 
Significant enterprise testing of mission-critical systems is expected to 
begin in April 1999, with such enterprise testing continuing through 1999. 
The Company currently expects to have substantially

                                       24
<PAGE>


completed remediation and testing of both information technology and 
non-technology systems that the Company deems are of high business value and 
priority by July 1999.

The Company incurred expenses of $1.1 million throughout 1997 and in the first
three quarters of 1998 related to this project, which represents approximately
13% of its total information technology operating expense for the related
periods. The remaining cost of the Year 2000 project is presently estimated at
$2.4 million, which will be expensed as incurred through 2000. A portion of the
total Year 2000 project expense is represented by existing staff that has been
or will be redeployed to this project. The Company does not believe that the
redeployment of existing staff will have a material adverse effect on its
business, results of operations or financial position. However, the remaining
cost and the date on which the Company believes it will complete the Year 2000
project are based on management's current estimates, which are derived utilizing
numerous assumptions of future events, including the continued availability of
certain staff resources, and are inherently uncertain.

As part of its Year 2000 project, the Company is in communication with its
mission-critical suppliers, large customers and financial institutions and other
significant third parties to assess their Year 2000 readiness. Risks associated
with any such third parties located outside the United States may be higher
insofar as it is generally believed that non-U.S. businesses may not be
addressing their Year 2000 issues on as timely a basis as U.S. businesses.

The Company believes its planning efforts are adequate to address its Year 2000
concerns. There can be no assurance, however, that the Company's efforts will be
successful in a task of this size and complexity. The Company is currently
assessing the consequences of its Year 2000 initiative not being completed on
schedule or its remediation efforts not being successful. Upon completion of
such assessment, the Company will begin contingency planning, including efforts
to address potential disruptions in third-party services, such as
telecommunications and electricity, on which the Company's systems and
operations rely. There can be no assurance that the Company's contingency plans
or its efforts with respect to third parties will prevent a material adverse
effect on the Company's business, results of operations or financial condition.

CHANGES IN ACCOUNTING STANDARDS

In 1997, the Financial Accounting Standards Board (the "FASB") issued Statement
No. 131, "Disclosures about Segments of an Enterprise and Related Information."
This Statement requires that public business enterprises disclose information
about their products and services, operating segments, the geographic areas in
which they operate, and their major customers. Management adopted the provisions
of this Statement in 1997.

In 1998, the American Institute of Certified Public Accounts ("AICPA") issued
Statement of Position No. 98-1. "Accounting for the Costs of Computer Software
Developed or Obtained For Internal Use." This Statement requires capitalization
of (i) external direct costs of materials and services incurred in developing or
obtaining internal-use computer software; (ii) payroll and payroll-related costs
for employees who are directly associated with and who devote time to the
internal-use computer software project and (iii) interest costs incurred in
developing computer software for internal use. Costs that are considered to be
related to research and development activities would be expensed as incurred.
Similarly, training and maintenance costs would be expensed, and allocations to
amounts capitalized of general and administrative or overhead costs would not be
permitted. Management adopted this Statement with early application in 1997 with
no significant effect on the financial statements.

In February 1998, the FASB issued Statement No. 132, "Employer's Disclosures
about Pensions and Other Postretirement Benefits." The Statement supersedes the
disclosure requirements in Statements No. 87, "Employer's Accounting for
Pensions," No. 88, "Accounting for Settlements and Curtailments of Defined
Benefit Plans and for Termination Benefits," and No. 106, "Employer's Accounting
for Postretirement Benefits Other Than Pensions." Statement No. 132 eliminates
certain existing disclosure requirements, but at the same time adds new
disclosures. The Company will adopt the provisions of the Statement in 1998.

In June 1997, the FASB issued Statement No. 130 "Reporting Comprehensive
Income," which established new rules for the reporting of comprehensive income.
The purpose of reporting comprehensive income is to report all changes in equity
of an enterprise that result from recognized transactions and other economic
events of a period other than transactions with owners in their capacity as
owners. Statement No. 130 does not specify a format for the financial 


                                       25
<PAGE>

statement that portrays the components of comprehensive income but requires that
a Company display an amount representing total comprehensive income for the
periods reported in the financial statement. The Company adopted Statement No.
130 in the first quarter of 1998 but the adoption had no impact on the Company's
shareholder's equity or net earnings.

In April 1998, the AICPA issued Statement of Position No. 98-5, "Reporting on
the Costs of Start-Up Activities" (SOP 98-5) which requires costs of start-up
activities and organizational costs to be expensed as incurred. The Company has
historically expensed start-up costs. It will adopt SOP 98-5 in fiscal 1999, and
does not anticipate that it will have any significant impact on the Company's
financial statements.

In June 1998, the FASB issued Statement No. 133, "Accounting for Derivative
Instruments and Hedging Activities." This Statement establishes accounting and
reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities. It requires
that an entity recognize all derivatives as either assets or liabilities in the
statement of financial position and measure those instruments at fair value. If
certain conditions are met, a derivative may be specifically designated as (a) a
hedge of the exposure to changes in the fair value of a recognized asset or
liability or an unrecognized firm commitment, (b) a hedge of the exposure to
variable cash flows of a forecasted transaction, or (c) a hedge of the foreign
currency exposure of a net investment in a foreign operation, an unrecognized
firm commitment, an available-for-sale security, or a foreign-currency-dominated
forecasted transaction. The accounting for changes in the fair value of a
derivative (that is, gains and losses) depends on the intended use of the
derivative and the resulting designation. This statement is effective for fiscal
years beginning after June 15, 1999, but earlier application is encouraged. The
Company has not determined when it will adopt Statement No. 133, be expects
adoption will not have a significant effect on its financial statements.

FORWARD LOOKING STATEMENTS

This Quarterly Report contains certain forward-looking statements as defined in
Section 27A of the Securities Act of 1933 and Section 21E of the Securities
Exchange Act of 1934. Any statements that express or involve discussions as to
expectations, beliefs, plans (often, but not always through the use of words or
phrases such as "expect," "believe," and "will continue") are not historical
facts and may be forward-looking. Such forward-looking statements involve known
and unknown risks, uncertainties and other factors that may cause the actual
results to materially differ from those considered by the forward-looking
statements. Such factors include (i) substantial leverage and ability to service
debt; (ii) changing market trends in the barge and inland shipping industries;
(iii) general economic and business conditions including a prolonged or
substantial recession in the United States or certain international commodity
markets such as the market for grain exports; (iv) annual worldwide weather
conditions, particularly those weather conditions affecting North and South
America; (v) the ability of the company to integrate National Marine within the
expected time frame; and (vi) the ability of the Company to comply with Year
2000 issues. As a result of the foregoing and other factors, no assurances can
be given as to future results, levels of activity and achievements. Any
forward-looking statements speak only as of the date the statement was made. The
Company undertakes no obligation to update or revise any forward-looking
statements.



                                       26
<PAGE>

                                     PART II

                                OTHER INFORMATION


ITEM 6:  EXHIBITS AND REPORTS ON FORM 8-K

         EXHIBITS

         Exhibit 27.1 - Financial Data Schedule

         REPORTS ON FORM 8-K

         There were no reports on Form 8-K filed in the third quarter of 1998.


                                    SIGNATURE

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

                                  AMERICAN COMMERCIAL LINES LLC
                                  (Registrant)


Date:  March 25, 1999             By: /s/ James J. Wolff
                                      ------------------
                                      Name:  James J. Wolff
                                      Title: Senior Vice President and
                                             Chief Financial Officer
                                             (Principal Accounting Officer)




                                       27