Filed Pursuant to Rule 424(b)(3)
                                              File No. 333-92360
PROSPECTUS
EXCHANGE OFFER

                                 $200,000,000

[LOGO] KANSAS CITY SOUTHERN Lines (small)

                   THE KANSAS CITY SOUTHERN RAILWAY COMPANY

                         7 1/2% SENIOR NOTES DUE 2009

                               -----------------

                         WE ARE OFFERING TO EXCHANGE:

up to $200,000,000 of our new 71/2% senior notes due 2009 for a like amount of
                                      our
  outstanding 71/2% senior notes due 2009 which we sold on June 12, 2002 in a
                               private offering.

                               -----------------

                       MATERIAL TERMS OF EXCHANGE OFFER:


                                                      
.. The terms of the new notes are substantially           . The exchange offer expires at 5:00 p.m., New
   identical to the outstanding notes, except that the      York City time, on August 30, 2002, unless we
   transfer restrictions and registration rights            extend the offer.
   relating to the outstanding notes will not apply to
   the new notes.                                        . You may withdraw your tender of notes at any
                                                            time before the expiration of the exchange offer.
.. No public market currently exists for the                 We will exchange all of the outstanding notes
   outstanding notes. We do not intend to list the          that are validly tendered and not validly
   new notes on any securities exchange and,                withdrawn.
   therefore, no active public market is anticipated.
                                                         . We will not receive any proceeds from the
.. The exchange of outstanding notes for new notes           exchange offer.
   in the exchange offer should not be a taxable event
   for United States federal income tax purposes.


                               -----------------

   Each broker-dealer that receives new notes for its own account pursuant to
this registered exchange offer must acknowledge that it will deliver a
prospectus in connection with any resale of such notes. The letter of
transmittal states that by so acknowledging and by delivering a prospectus, a
broker-dealer will not be deemed to admit that it is an "underwriter" within
the meaning of the Securities Act. This prospectus, as it may be amended or
supplemented from time to time, may be used by a broker-dealer in connection
with resales of new notes received in the exchange offer in exchange for
outstanding notes where such outstanding notes were acquired by such
broker-dealer as a result of market-making activities or other trading
activities. The Issuer has agreed that, for a period of 180 days after the
expiration date of the exchange offer, it will make this prospectus available
to any broker-dealer for use in connection with any such resale. See "Plan of
Distribution."

    FOR A DISCUSSION OF CERTAIN FACTORS THAT YOU SHOULD CONSIDER BEFORE
PARTICIPATING IN THIS EXCHANGE OFFER, SEE "RISK FACTORS" BEGINNING ON PAGE 13
OF THIS PROSPECTUS.

                               -----------------

   NEITHER THE SEC NOR ANY STATE SECURITIES COMMISSION HAS APPROVED OR
DISAPPROVED THE NOTES TO BE DISTRIBUTED IN THE EXCHANGE OFFER, NOR HAVE ANY OF
THESE ORGANIZATIONS DETERMINED THAT THIS PROSPECTUS IS TRUTHFUL OR COMPLETE.
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

                               -----------------

                 THE DATE OF THIS PROSPECTUS IS JULY 30, 2002



                               TABLE OF CONTENTS


                                                                  PAGE
                                                                  ----
                                                               
Forward-Looking Statements.......................................   i
Where You Can Find More Information..............................  ii
Summary..........................................................   1
Risk Factors.....................................................  13
Use of Proceeds..................................................  25
Capitalization...................................................  26
Selected Consolidated Financial Data.............................  27
Management's Discussion and Analysis of Financial Condition and
  Results of Operations..........................................  29
Railroad Industry................................................  59
Business.........................................................  61
Management.......................................................  74



                                                                  PAGE
                                                                  ----
                                                               
Principal Stockholders and Stock Owned Beneficially by Directors
  and Certain Executive Officers.................................  77
Description of New Credit Agreement and Other Indebtedness.......  79
The Exchange Offer...............................................  81
Description of the Notes.........................................  91
Certain United States Federal Income Tax Considerations.......... 131
Plan of Distribution............................................. 132
Legal Matters.................................................... 132
Experts.......................................................... 132
Index to Financial Statements.................................... F-1


   UNLESS WE HAVE INDICATED OTHERWISE, REFERENCES IN THIS PROSPECTUS TO "KCS"
MEAN KANSAS CITY SOUTHERN (FORMERLY KANSAS CITY SOUTHERN INDUSTRIES, INC.) AND
REFERENCES TO THE "COMPANY," "WE," "US," "OUR" AND SIMILAR TERMS REFER TO KCS
AND OUR CONSOLIDATED SUBSIDIARIES, EXCLUDING THE DISCONTINUED OPERATIONS OF ITS
FORMER FINANCIAL SERVICES BUSINESS STILWELL FINANCIAL, INC. ("STILWELL").
UNLESS THE CONTEXT OTHERWISE REQUIRES, REFERENCES IN THIS PROSPECTUS TO "KCSR"
MEAN THE KANSAS CITY SOUTHERN RAILWAY COMPANY THE PRINCIPAL SUBSIDIARY OF KCS,
AND INCLUDES FOR ALL PERIODS PRESENTED THE GATEWAY WESTERN RAILWAY COMPANY,
WHICH WAS MERGED INTO KCSR EFFECTIVE OCTOBER 1, 2001. REFERENCES TO "TFM" AND
"TEX-MEX" MEAN TFM, S.A. DE C.V. AND THE TEXAS-MEXICAN RAILWAY COMPANY,
RESPECTIVELY, AFFILIATES OF KCS. REFERENCES TO "GRUPO TFM" AND "MEXRAIL" MEAN
GRUPO TRANSPORTACION FERROVIARIA MEXICANA, S.A. DE C.V. AND MEXRAIL, INC.,
RESPECTIVELY, THE PARENT COMPANIES OF TFM AND TEX-MEX, RESPECTIVELY. REFERENCES
TO "GRUPO TMM" MEAN GRUPO TMM, S.A. DE C.V., (THE SURVIVING ENTITY IN A MERGER
OF TRANSPORTACION MARITIMA MEXICANA, S.A. DE C.V. AND THE FORMER GRUPO SERVIA,
S.A. DE C.V.) A JOINT VENTURE PARTNER AND THE LARGEST SHAREHOLDER OF GRUPO TFM.
ON MARCH 27, 2002, KCS, GRUPO TMM AND CERTAIN AFFILIATES OF GRUPO TMM SOLD TO
TFM ALL OF THE COMMON STOCK OF MEXRAIL. REFERENCES TO "NAFTA" MEAN THE NORTH
AMERICAN FREE TRADE AGREEMENT.

   You should rely only on the information contained, or incorporated by
reference, in this prospectus. We have not authorized anyone to provide you
with information different from that contained in this prospectus. We are
offering to exchange the notes only where permitted. The information contained
in this prospectus is accurate only as of the date of this prospectus,
regardless of the time of delivery of this prospectus or of any exchange of the
notes.

                          FORWARD-LOOKING STATEMENTS

   This prospectus and the documents incorporated in this prospectus by
reference may contain forward-looking statements within the meaning of Section
27A of the Securities Act of 1933, (the "Securities Act") and Section 21E of
the Securities Exchange Act of 1934, (the "Exchange Act"). You can typically
identify forward-looking statements by the use of words, such as "may," "will,"
"could," "project," "believe," "anticipate," "expect," "estimate," "continue,"
"potential," "plan," "forecasts," and similar terms. These statements represent
our intentions, plans, expectations and beliefs and are subject to risks,
uncertainties and other factors. Many of these factors are outside our control
and could cause actual results to differ materially from such forward-looking
statements. These factors include, among others, those identified in this
prospectus under "Risk Factors."

   There may be other factors that may cause our actual results to differ
materially from the forward-looking statements. Other factors include, but are
not limited to, changes in management strategies, objectives and business
approaches, changes in lines of business, material litigation involving us and
changes in the political, regulatory or economic environments in the United
States, Mexico, Panama and other countries where we or our unconsolidated
affiliates currently operate or may operate in the future.

                                      i



                      WHERE YOU CAN FIND MORE INFORMATION

   KCS files annual, quarterly and current reports, proxy statements and other
information with the Securities and Exchange Commission (the "SEC"). These
filings are available to the public over the Internet at the SEC's web site at
http://www.sec.gov. You may also read and copy any document we file at the
SEC's public reference room at Room 1024, Judiciary Plaza, 450 Fifth Street,
N.W., Washington, D.C. 20549. Please call the SEC at 1-800-SEC-0330 for further
information on the public reference room. Copies of such information can be
obtained by mail from the public reference room of the SEC at 450 Fifth Street,
N.W., Washington, D.C. 20549 at prescribed rates. The reports and other
information filed by Kansas City Southern can also be inspected at the offices
of the New York Stock Exchange, 20 Broad Street, New York, New York 10005.

   The SEC allows us to incorporate by reference the information we file with
them, which means that we can disclose important information to you by
referring you to those documents. The information incorporated by reference is
considered to be part of this prospectus, and information that we file later
with the SEC will automatically update and supersede the information in this
prospectus. Accordingly, we incorporate by reference the following documents
filed by KCS:

       1. Annual Report on Form 10-K for the fiscal year ended December 31,
          2001, as amended by Form 10-K/A filed with the SEC on April 1, 2002;

       2. Quarterly Report on Form 10-Q for the fiscal quarter ended March 31,
          2002;

       3. Definitive Schedule 14A filed with the SEC on April 3, 2002; and

       4. Current Reports on Form 8-K filed with the SEC on January 22, 2002,
          June 17, 2002 and July 11, 2002.

   In addition, all reports and other documents we subsequently file pursuant
to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act on or after the date
of this prospectus (other than reports, documents or information furnished
pursuant to Regulation FD) shall be deemed to be incorporated by reference in
this prospectus and to be part of this prospectus from the date of the filing
of such reports and documents. Any statement contained in this prospectus or in
a document incorporated or deemed to be incorporated in this prospectus by
reference shall be deemed to be modified or superseded for the purpose of this
prospectus to the extent that a statement contained in any subsequently filed
documents which is or is deemed to be incorporated by reference in this
prospectus modified or supersedes such statement. Any such statement so
modified or superseded shall not be deemed, except as so modified or
superseded, to constitute a part of this prospectus.

   These filings have not been included in or delivered with this prospectus.
You may request a copy of any or all of the documents summarized or
incorporated by reference in this prospectus at no cost, by writing or
telephoning our Corporate Secretary at:

                             Kansas City Southern
                            427 West 12/th/ Street
                          Kansas City, Missouri 64105
                          Telephone: (816) 983-1538.

   TO ENSURE TIMELY DELIVERY, YOU SHOULD REQUEST THESE FILINGS NO LATER THAN
AUGUST 23, 2002, THE DATE FIVE BUSINESS DAYS BEFORE THE EXPIRATION DATE OF THE
EXCHANGE OFFER.

   We have filed with the SEC under the Securities Act and the rules and
regulations thereunder a registration statement on Form S-4 with respect to the
new notes issuable pursuant to the exchange offer. This prospectus does not
contain all of the information contained in the registration statement, certain
portions of which have been omitted in accordance with the rules and
regulations of the SEC. Statements contained in this prospectus concerning the
provisions of documents are not necessarily summaries of the material
provisions of those documents, and each statement is qualified in its entirety
by reference to the copy of the applicable document filed with the SEC.

                                       ii



                                    SUMMARY

   THE FOLLOWING SUMMARY IS QUALIFIED IN ITS ENTIRETY BY, AND SHOULD BE READ
TOGETHER WITH, THE MORE DETAILED INFORMATION AND FINANCIAL STATEMENTS INCLUDED
OR INCORPORATED BY REFERENCE IN THIS PROSPECTUS.

                                  OUR COMPANY

   We, along with our subsidiaries and affiliates, own and operate a uniquely
positioned North American rail network strategically focused on the growing
north/south freight corridor that connects key commercial and industrial
markets in the central United States with major industrial cities in Mexico.
Our principal subsidiary, KCSR, founded in 1887, is one of eight Class I
railroads in the United States (railroads with annual revenues of at least $250
million, as indexed for inflation). Our rail network, including TFM, is
comprised of approximately 6,000 miles of main and branch lines. We have
further expanded our rail network through marketing agreements and strategic
alliances.

   Our expanded network includes:

     . KCSR, which operates approximately 3,100 miles of main and branch lines
       running on a north/south axis from Kansas City, Missouri to the Gulf of
       Mexico and on an east/west axis from Meridian, Mississippi to Dallas,
       Texas (our "Meridian Speedway") and from Kansas City to East St. Louis,
       Illinois;

     . our affiliates, TFM, which operates approximately 2,650 miles of main
       and branch lines running from the U.S./Mexico border at Laredo, Texas to
       Mexico City and serves most of Mexico's principal industrial cities and
       three of its four major shipping ports, and Tex-Mex, which operates
       approximately 160 miles of main and branch lines between Laredo and the
       port city of Corpus Christi, Texas;

     . a marketing agreement with Norfolk Southern Railway Co. ("Norfolk
       Southern") that allows us to gain incremental traffic volume between the
       southeast and the southwest United States and a marketing agreement with
       I&M Rail Link, LLC ("I&M Rail Link") that provides us with access to
       Minneapolis and Chicago and to originations of corn and other grain in
       Iowa, Minnesota and Illinois;

     . a strategic alliance with Canadian National Railway Company ("CN") and
       Illinois Central Corporation ("IC," and together with CN, "CN/IC"),
       through which we have created a contiguous rail network of approximately
       25,000 miles of main and branch lines connecting Canada, the United
       States and Mexico;

     . a joint marketing alliance, entered into in April 2002 with The
       Burlington Northern and Santa Fe Railway Company ("BNSF") aimed at
       promoting cooperation, revenue growth and extending market reach,
       principally to enhance grain, chemical and forest products traffic for
       both railroads in the United States and Canada. The marketing alliance
       is also expected to improve operating efficiencies for both carriers in
       key market areas, as well as provide customers with expanded service
       options; and

     . our affiliate, the Panama Canal Railway Company ("PCRC"), which holds
       the concession to operate the Panama Canal Railway, a 47-mile railroad
       located adjacent to the Panama Canal. This railroad was recently
       reconstructed for the purpose of performing freight and passenger
       operations. Its wholly-owned subsidiary, Panarail Tourism Company
       ("PTC") operates a commuter and tourist railway service over the lines
       of the Panama Canal Railway.

COMPETITIVE STRENGTHS

   STRATEGICALLY POSITIONED RAIL NETWORK.  Our rail network interconnects with
all other Class I railroads and provides customers with effective alternative
routes that bypass congested gateways at Chicago, St. Louis, Memphis and New
Orleans.

                                      1



   STRATEGIC MEXICAN INVESTMENTS.  TFM serves three of Mexico's four major
shipping ports as well as the Mexican states that account for approximately 70%
of Mexico's population and industrial base. Mexrail, through Tex-Mex, provides
a vital link between the United States and Mexico at Laredo--the largest rail
freight exchange point between the United States and Mexico.

   STRONG, DIVERSIFIED TRAFFIC AND CUSTOMER MIX.  We transport goods in the
coal, chemicals and petroleum, paper and forest products, agricultural and
mineral, and intermodal and automotive markets. Our diverse customer base
includes Southwestern Electric Power Company, Exxon Mobil Chemical,
International Paper, Cargill, Weyerhaeuser Company, Packaging Corporation of
America, Huntsman, Georgia Pacific, Georgia Gulf Corporation, Kansas City Power
& Light Company, Mazda and United Parcel Service.

   RECENT INVESTMENT IN INFRASTRUCTURE AND TECHNOLOGY.  From 1996 through 2001,
we invested approximately $276.0 million in our railway track and
infrastructure, including new sidings and centralized traffic control which
enable us to better serve our customers and mitigate congestion. In addition,
we have invested in new technology, such as 50 fuel efficient locomotives with
increased hauling power, new management control computer systems and locomotive
remote control devices known as "Beltpacks."

   IMPROVED FINANCIAL POSITION.  Since early 2001, we have improved the
financial position and cost structure of our Company through reductions of our
indebtedness and our variable costs. In response to the slowdown in the U.S.
economy, we implemented a cost reduction plan, reducing our workforce by
approximately 5% and lowering other variable operating expenses. Since the
beginning of 2001, we have also reduced our indebtedness by approximately $80
million. These initiatives are intended to enhance our competitive ability once
economic growth conditions in the U.S. improve.

   EXPERIENCED MANAGEMENT TEAM.  Michael Haverty, our Chairman of the Board,
President and CEO, has almost 40 years of railroad industry experience and
joined us in 1995 with the vision of creating the "NAFTA Railway." In order to
achieve this objective, we have assembled a highly qualified management team by
selectively hiring experienced managers from other railroads, as well as from
trucking and shipping companies.

GROWTH STRATEGY

   We intend to pursue the following initiatives to expand traffic over our
network and increase our earnings:

   CONTINUE TO CAPITALIZE ON NAFTA TRADE.  According to the International
Monetary Fund, during the period 1996 to 2001, total trade between the United
States and Mexico and between the United States and Canada grew at an average
annual rate of approximately 12.4% and 5.6%, respectively. Based on our
investment in Grupo TFM and our strategic alliance with CN/IC, we believe we
are positioned to capture rail traffic bound for or originating from Canada or
Mexico.

   PURSUE DOMESTIC GROWTH OPPORTUNITIES.  We believe our Meridian Speedway and
Kansas City to East St. Louis east/west corridors have significant growth
potential because of their strategic locations and because they are generally
less congested than alternate routes. In addition, our planned further
development of intermodal and transload facilities throughout our rail network
should allow us to provide faster and more expanded service to our customers.

   ESTABLISH NEW AND EXPAND EXISTING STRATEGIC ALLIANCES AND MARKETING
AGREEMENTS.  We plan to pursue growth opportunities by executing alliance
agreements similar to our alliances with CN/IC and BNSF and marketing
agreements similar to those with Norfolk Southern and I&M Rail Link to increase
the scope of products we transport and the regional markets we cover.

   PROVIDE SUPERIOR CUSTOMER SERVICE.  In 1999, we completed the centralization
of the customer service operations for our U.S. railroads, which we believe
resulted in higher levels of customer satisfaction. In 2002, we

                                      2



expect to fully implement our new management control system ("MCS") which
provides real time information across our rail network and allows us to track
individual shipments. We believe that the system will allow us to improve the
quality of our customer service and increase asset utilization and
productivity.

RECENT EVENTS

   SOUTHERN CAPITAL.  On June 25, 2002, Southern Capital Corporation, LLC
("Southern Capital"), a 50% owned unconsolidated affiliate that leases
locomotive and rail equipment to KCSR, refinanced the outstanding balance of
its one-year bridge loan through the issuance of approximately $167.6 milion of
pass through trust certificates and the sale of 50 locomotives. The pass
through trust certificates are secured by the sold locomotives, all of the
remaining locomotives and rolling stock owned by Southern Capital and rental
payments payable by KCSR under the sublease of the sold locomotives and its
leases of the equipment owned by Southern Capital. Payments of interest and
principal of the pass through trust certificates, which are due semi-annually
on June 30 and December 30 commencing on December 30, 2002 and ending on June
30, 2022, are insured under a financial guarantee insurance polcy by MBIA
Insurance Corporation. KCSR leases or subleases all of the equipment securing
the pass through trust certificates.

   PRIVATE OFFERING.  We completed a private offering of $200 million of 7 1/2%
senior notes due 2009 of KCSR ("outstanding notes") in June 2002 (the "Note
Offering"). The initial purchasers of the outstanding notes (the "Initial
Purchasers") subsequently resold the outstanding notes to qualified
institutional buyers pursuant to Rule 144A under the Securities Act and to
qualified buyers outside the United States in reliance upon Regulation S under
the Securities Act.

   NEW CREDIT AGREEMENT.  In conjunction with the Note Offering, we amended and
restated KCSR's senior secured credit facilities (the "KCS Credit Facilities")
to provide us greater financial flexibility. The amended and restated credit
facilities (the "New Credit Agreement") consist of a $100 million revolving
credit facility and a $150 million term loan. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations--Recent
Developments--Debt Refinancing and Re-capitilization of KCS's Debt
Structure--New Credit Agreement."

   PURCHASE OF GOVERNMENT INTEREST IN GRUPO TFM.  KCS and Grupo TMM have
exercised their call option and intend to cause TFM to purchase, before July
31, 2002, the 24.6% of Grupo TFM currently held by the Government of Mexico,
utilizing a combination of proceeds from an offering by TFM of debt securities,
a credit from the government for the reversion of certain rail facilities and
other resources. If the purchase had occurred on March 31, 2002, the purchase
price would have been approximately $253 million. In the event TFM is unable to
complete such purchase on a timely basis, KCS intends to exercise its right to
do so, but there can be no assurance that will occur. See "Management's
Discussion and Analysis of Financial Condition and Results of Operation--Recent
Developments--Purchase of Additional Interest in Grupo TFM" and "Business--Rail
Network--Significant Investments--Grupo TFM."

   MARKETING ALLIANCE WITH BNSF.  In April 2002, KCSR and BNSF formed a
comprehensive joint marketing alliance. BNSF and KCSR have agreed to coordinate
marketing and operations initiatives in a number of target markets. The two
carriers are developing plans to enhance competitive options for chemical
shippers in the West Lake and West Lake Charles, Louisiana region. The
coordination of operations is to provide improved and expanded service options
for grain shippers and receivers. The marketing alliance is to allow BNSF and
KCSR to be more responsive to shippers' requests for rates and service
throughout the two rail networks. Coal and unit train operations are excluded
from the marketing alliance, as well as any points where BNSF and KCSR are the
only direct rail competitors. Movements to and from Mexico by either party are
also excluded. We believe this new marketing alliance will afford important
opportunities to grow KCSR's revenue base, particularly in the chemical, grain
and forest product markets, providing both participants with expanded access to
important markets and providing shippers with enhanced options and competitive
alternatives.

                                      3



   SALE OF MEXRAIL.  On March 27, 2002, we sold our 49% interest in Mexrail to
TFM for approximately $31.4 million, which we used to reduce debt subsequent to
March 31, 2002. Mexrail owns the northern half of the continental railway
bridge at Laredo and all of the common stock of Tex-Mex. This sale comprised
part of a settlement of a dispute we had with Grupo TMM regarding certain
actions they had taken with regard to our joint interest in TFM. Pursuant to an
agreement with Grupo TMM, we manage the operations functions of Tex-Mex and TFM
manages Tex-Mex sales, marketing and finance functions. We retain an indirect
interest in Mexrail through our 36.9% interest in Grupo TFM, the parent of TFM.

COMPANY INFORMATION


   KCS is incorporated in Delaware. Our principal executive offices are located
at 427 West 12/th/ Street, Kansas City, Missouri 64105. Our telephone number is
816-983-1303.

ISSUER INFORMATION

   KCSR is incorporated in Missouri. Its principal executive offices (which
include our principal executive offices) are located at 427 West 12/th/ Street,
Kansas City, Missouri 64105. Its telephone number is 816-983-1303.

                              THE EXCHANGE OFFER

The Initial Offering of
  Outstanding Notes.......   On June 12, 2002 , we completed the private
                             offering of $200 million of 7 1/2% senior notes
                             due 2009. The Initial Purchasers of the
                             outstanding notes subsequently resold the
                             outstanding notes to qualified institutional
                             buyers pursuant to Rule 144A under the Securities
                             Act and to qualified buyers outside the United
                             States in reliance upon Regulation S under the
                             Securities Act.

Registration Rights
  Agreement...............   Simultaneously with the initial sale of the
                             outstanding notes, we entered into a registration
                             rights agreement. In the registration rights
                             agreement, we agreed, among other things, to use
                             our reasonable best efforts to file a registration
                             statement with the SEC and to complete an exchange
                             offer. Under certain circumstances outlined in the
                             registration rights agreement, we may be required
                             to file a "shelf" registration statement for a
                             continuous offering pursuant to Rule 415 under the
                             Securities Act with respect to the outstanding
                             notes. In the event the exchange offer is not
                             consummated and the shelf registration statement
                             is not declared effective on or before January 8,
                             2003, the interest rate on the notes will be
                             increased. See "Description of the
                             Notes--Registration Rights Agreement." This
                             exchange offer is intended to satisfy certain of
                             our obligations under the registration rights
                             agreement. After the exchange offer is complete,
                             you may no longer be entitled to any exchange or
                             registration rights with respect to your
                             outstanding notes.

The Exchange Offer........   We are offering to exchange up to $200 million
                             aggregate principal amount of 7 1/2% senior notes
                             which have been registered under the Securities
                             Act (the "new notes") for up to $200 million
                             aggregate

                                      4



                             principal amount of outstanding notes, which were
                             issued on June 12, 2002 in the Note Offering.
                             Outstanding notes may be exchanged only in
                             integral multiples of $1,000. In order to be
                             exchanged, an outstanding note must be properly
                             tendered and accepted. All outstanding notes that
                             are validly tendered and not withdrawn prior to
                             expiration of the exchange offer will be
                             exchanged. We will issue new notes promptly after
                             the expiration of the exchange offer.

Resales of the New Notes..   We believe the new notes issued in the exchange
                             offer may be offered for resale, resold and
                             otherwise transferred by you without compliance
                             with the registration and prospectus delivery
                             provisions of the Securities Act provided that:

                            .  You acquire the new notes in the ordinary course
                               of your business;

                            .  You are not participating, do not intend to
                               participate, and have no arrangement or
                               understanding with any person to participate, in
                               the distribution of the new notes issued to you
                               in the exchange offer; and

                            .  You are not an affiliate of ours within the
                               meaning of Rule 405 under the Securities Act.

                             If any of these conditions are not satisfied and
                             you transfer any new notes issued to you in the
                             exchange offer without delivering a prospectus
                             meeting the requirements of the Securities Act or
                             without an exemption from registration of your new
                             notes from these requirements, you may incur
                             liability under the Securities Act. We will not
                             assume, nor will we indemnify you against, any
                             such liability.

                             Each broker-dealer that is issued new notes in the
                             exchange offer for its own account in exchange for
                             outstanding notes that were acquired by that
                             broker-dealer as a result of market-making or
                             other trading activities, must acknowledge that it
                             will deliver a prospectus meeting the requirements
                             of the Securities Act in connection with any
                             resale of the new notes.

                             A broker-dealer may use this prospectus for an
                             offer to resell, resale or other retransfer of the
                             new notes issued to it in the exchange offer. We
                             have agreed that, for a period of 180 days after
                             the date this exchange offer is completed, we will
                             make this prospectus available to any
                             broker-dealer for use in connection with any such
                             resale.

Expiration Date...........   The exchange offer will expire at 5:00 p.m., New
                             York City time, on August 30, 2002 or such later
                             date and time to which we extend it.

Conditions to the Exchange
  Offer...................   The exchange offer is subject to certain customary
                             conditions, including the condition that the
                             exchange offer not violate applicable law or any
                             applicable interpretation of the staff of the SEC.
                             The exchange offer is not conditioned upon any
                             minimum or maximum aggregate principal amount of
                             outstanding notes being tendered.

                                      5



Procedures for Tendering
  Outstanding Notes.......   If you wish to accept the exchange offer, you must
                             complete, sign and date the accompanying letter of
                             transmittal, or a copy of the letter of
                             transmittal, according to the instructions
                             contained in this prospectus and the letter of
                             transmittal. You must also mail or otherwise
                             deliver the letter of transmittal, or the copy,
                             together with your outstanding notes and any other
                             required documents to the exchange agent at the
                             address set forth on the cover of the letter of
                             transmittal. If you hold outstanding notes through
                             The Depository Trust Company, or DTC, and wish to
                             participate in the exchange offer, you must comply
                             with the Automated Tender Offer Program procedures
                             of DTC, by which you will agree to be bound by the
                             letter of transmittal.

                             By signing or agreeing to be bound by the letter
                             of transmittal, you will represent to us that,
                             among other things:

                            .  any new notes that you receive will be acquired
                               in the ordinary course of your business;

                            .  you have no arrangement or understanding with
                               any person or entity to participate in the
                               distribution of the new notes;

                            .  if you are a broker-dealer that will receive new
                               notes for your own account in exchange for
                               outstanding notes that were acquired as a result
                               of market-making activities, that you will
                               deliver a prospectus, as required by law, in
                               connection with any resale of such new notes; and

                            .  you are not our "affiliate" as defined in Rule
                               405 under the Securities Act, or, if you are an
                               affiliate, you will comply with any applicable
                               registration and prospectus delivery
                               requirements of the Securities Act.

Guaranteed Delivery
  Procedures..............   If you wish to tender your outstanding notes and
                             your outstanding notes are not immediately
                             available or you cannot deliver your outstanding
                             notes, the letter of transmittal or any other
                             documents required by the letter of transmittal or
                             comply with the applicable procedures under DTC's
                             Automated Tender Offer Program prior to the
                             expiration date, you may tender your outstanding
                             notes according to the guaranteed delivery
                             procedures set forth in this prospectus under "The
                             Exchange Offer--Guaranteed Delivery Procedures."

Withdrawal Rights.........   You may withdraw the tender of your outstanding
                             notes at any time prior to 5:00 p.m., New York
                             City time on the expiration date of the exchange
                             offer. Any outstanding notes not accepted for
                             exchange for any reason will be returned without
                             expense to the tendering holder promptly after the
                             expiration or termination of the exchange offer.

Effect on Holders of the
  Outstanding Notes.......   Upon acceptance for exchange of all validly
                             tendered outstanding notes pursuant to the terms
                             of the exchange offer, we will have fulfilled a
                             covenant contained in the registration rights
                             agreement and,

                                      6



                             accordingly, we will not be obligated to pay
                             liquidated damages as described in the
                             registration rights agreement. If you are a holder
                             of outstanding notes and do not tender your
                             outstanding notes in the exchange offer, you will
                             continue to hold such outstanding notes and you
                             will be entitled to all the rights and limitations
                             applicable to the outstanding notes in the
                             Indenture (as defined herein), except for any
                             rights under the registration rights agreement
                             that by their terms terminate upon the
                             consummation of the exchange offer.

Consequences of Failure to
  Exchange................   All untendered outstanding notes will continue to
                             be subject to the restrictions on transfer
                             provided for in the outstanding notes and in the
                             indenture governing the notes (the "Indenture").
                             In general, the outstanding notes may not be
                             offered or sold unless registered under the
                             Securities Act, except pursuant to an exemption
                             from, or in a transaction not subject to, the
                             Securities Act and applicable state securities
                             laws. Other than in connection with this exchange
                             offer, we do not currently anticipate that we will
                             register the outstanding notes under the
                             Securities Act.

Certain Federal Income Tax
  Considerations..........   The exchange of outstanding notes for new notes in
                             the exchange offer should not be a taxable event
                             for United States federal income tax purposes.

Use of Proceeds...........   We will not receive any proceeds from the issuance
                             of new notes pursuant to the exchange offer. We
                             will pay all expenses incident to the exchange
                             offer.

Exchange Agent............   U.S. Bank National Association is the exchange
                             agent for this exchange offer.

                                 THE NEW NOTES

   THE FOLLOWING SUMMARY IS PROVIDED SOLELY FOR YOUR CONVENIENCE. THIS SUMMARY
IS NOT INTENDED TO BE COMPLETE. YOU SHOULD READ THE FULL TEXT AND MORE SPECIFIC
DETAILS CONTAINED ELSEWHERE IN THIS PROSPECTUS. FOR A MORE DETAILED DESCRIPTION
OF THE NEW NOTES, SEE "DESCRIPTION OF THE NOTES" IN THIS PROSPECTUS.

   The form and terms of the new notes are the same as the form and terms of
the outstanding notes, except that the issuance of the new notes will be
registered under the Securities Act. As a result, the new notes will not bear
legends restricting their transfer and will not contain the registration rights
and liquidated damage provisions contained in the outstanding notes. The new
notes represent the same debt as the outstanding notes. Both the outstanding
notes and the new notes are governed by the same Indenture. We use the term
"notes" in this prospectus to refer to both the outstanding notes and the new
notes.

Issuer....................   The Kansas City Southern Railway Company.

New Notes.................   $200,000,000 aggregate principal amount of 7 1/2%
                             Senior Notes due 2009.

                                      7



Maturity..................   June 15, 2009.

Interest..................   7.5% per annum, payable in cash on June 15 and
                             December 15 of each year, beginning on December
                             15, 2002.

Optional Redemption.......   At any time prior to June 15, 2005, the Issuer may
                             redeem up to 35% of the original aggregate
                             principal amount of the notes with the net cash
                             proceeds of certain equity offerings at a
                             redemption price equal to 107.5% of the principal
                             amount thereof, plus accrued and unpaid interest
                             and liquidated damages thereon, if any, so long as
                             (a) at least 65% of the original aggregate
                             principal amount of the notes remains outstanding
                             immediately after each such redemption and (b) any
                             such redemption occurs within 60 days after such
                             equity offering. The notes are not otherwise
                             redeemable prior to maturity. See "Description of
                             the Notes--Optional Redemption."

Change of Control.........   Upon the occurrence of a change of control (as
                             defined under "Description of the Notes"), you
                             will have the right to require the Issuer to
                             purchase all or a portion of your notes at a
                             purchase price in cash equal to 101% of the
                             principal amount thereof, plus accrued and unpaid
                             interest thereon, if any, to the date of purchase.
                             See "Description of the Notes--Change of Control."

Guarantees................   The notes are fully and unconditionally guaranteed
                             (each such guarantee, a "Note Guarantee") on an
                             unsecured senior basis by KCS and each of its
                             subsidiaries, with certain exceptions, that
                             guarantee the New Credit Agreement or any
                             refinancing thereof (collectively, the "Note
                             Guarantors"). The notes are guaranteed by all of
                             KCS's significant domestic subsidiaries other than
                             Caymex Transportation, Inc., SCC Holdings LLC,
                             Wyandotte Garage Corporation, TransFin Insurance
                             Ltd., The Kansas City Northern Railway Company and
                             Veals, Inc. (the "Non-Guarantor Subsidiaries"). On
                             an as adjusted basis, after giving effect to the
                             $30 million reduction of our outstanding Tranche A
                             term loans from the proceeds of the sale of our
                             interest in Mexrail subsequent to March 31, 2002
                             and application of the net proceeds of the Note
                             Offering, as of and for the three-month period
                             ended March 31, 2002, the Non-Guarantor
                             Subsidiaries would have represented less than 1%
                             of each of KCS's consolidated EBITDA and
                             consolidated revenues and approximately 19% of
                             KCS's consolidated assets. See "Description of the
                             Notes--Note Guarantees."

Ranking...................   The notes will be unsecured and:

                            .  will rank equally in right of payment with all
                               existing and future senior debt of the Issuer;

                            .  will be senior in right of payment to all of the
                               Issuer's future subordinated obligations;

                            .  will be effectively subordinated to all secured
                               debt of KCS and its subsidiaries (including the
                               Issuer) to the extent of the value of the assets
                               securing such debt; and

                                      8



                            .  will be effectively subordinated to all
                               liabilities (including trade payables) and
                               preferred stock of each Non-Guarantor Subsidiary.

                             Similarly, the Note Guarantees of each Note
                             Guarantor will be unsecured and:

                            .  will rank equally in right of payment with all
                               existing and future senior debt of such Note
                               Guarantor;

                            .  will be senior in right of payment to all future
                               subordinated obligations of such Note Guarantor;
                               and

                            .  will be effectively subordinated to all secured
                               debt of KCS and its subsidiaries to the extent
                               of the value of the assets securing such debt.
                               See "Description of the Notes--Ranking."

                             Assuming the $30 million reduction of our
                             outstanding Tranche A term loans from the proceeds
                             of the sale of our interest in Mexrail and receipt
                             of the net proceeds of the Note Offering had taken
                             place on March 31, 2002, as of such date:

                            .  the Issuer would have had $590.7 million of
                               senior debt (excluding unused commitments under
                               the KCS Credit Facilities), of which $193.9
                               million would have been secured debt;

                            .  the Note Guarantors would have had $5.4 million
                               of senior debt (excluding their guarantees of
                               the Issuer's debt under the KCS Credit
                               Facilities) of which $3.8 million would have
                               been secured debt;

                            .  the Non-Guarantor Subsidiaries would have had
                               $5.0 million of senior debt (and trade payables
                               and other liabilities of $29.3 million); and

                            .  no debt of the Issuer or the Note Guarantors
                               would have been subordinate or junior in right
                               of payment to the notes or the Note Guarantees.

                             The Indenture permits us to incur a significant
                             amount of additional senior debt.

Certain Covenants.........   The Indenture will, among other things, restrict
                             the Issuer's ability and the ability of the
                             Restricted Subsidiaries (as defined in
                             "Description of the Notes--Certain Definitions")
                             to:

                            .  incur debt;

                            .  incur liens;

                            .  make distributions, redeem equity interests or
                               redeem subordinated debt;

                            .  make investments;

                            .  sell assets;

                                      9



                            .  enter into agreements that restrict dividends
                               from subsidiaries;

                            .  merge or consolidate;

                            .  enter into transactions with affiliates; and

                            .  sell or issue capital stock of subsidiaries.

                             These covenants will be subject to a number of
                             important exceptions and qualifications,
                             including, the inapplicability of certain of the
                             covenants during any period of time that the notes
                             have an investment grade rating from two rating
                             agencies and no default or event of default has
                             occurred and is continuing under the Indenture.
                             See "Description of the Notes--Certain Covenants"
                             and "Description of the Notes--Merger and
                             Consolidation."

Absence of a Public Market
  for the Notes...........   The outstanding notes have not been registered
                             under the Securities Act, are subject to
                             restrictions on transferability and resale and
                             have no established trading market. The new notes
                             generally will be freely transferable, but will
                             also be new securities for which there will not
                             initially be a market. Accordingly, there can be
                             no assurance as to the development or liquidity of
                             any market for the outstanding notes, or, the new
                             notes. The Initial Purchasers have informed the
                             Issuer that they currently intend to make a market
                             in the new notes. However, the Initial Purchasers
                             are not obligated to do so, and any market making
                             with respect to the outstanding notes, or, the new
                             notes may be discontinued at any time without
                             notice. The Issuer does not intend to apply for a
                             listing of the notes on any securities exchange or
                             on any automated dealer quotation system.

                                      10



           SUMMARY CONSOLIDATED FINANCIAL INFORMATION AND OTHER DATA

   The following table sets forth summary consolidated financial data for KCS
and other data for certain subsidiaries and affiliates. The statement of income
data for the years ended December 31, 1999, 2000 and 2001 have been derived
from KCS's audited financial statements which appear elsewhere in this
prospectus. The statement of income data for the three months ended March 31,
2001 and 2002 and the balance sheet data as of March 31, 2002 have been derived
from KCS's unaudited financial statements which appear elsewhere in this
prospectus.

   The unaudited balance sheet data as of March 31, 2002 and the unaudited
statement of income data for the three-month periods ended March 31, 2001 and
2002 include all adjustments, consisting of normal, recurring adjustments,
which management considers necessary for a fair presentation of the financial
position and results of operations of KCS as of such date and for such periods.
Operating results for the three months ended March 31, 2002 are not necessarily
indicative of results that may be expected for the entire year or for any
future period.

   All of the summary data presented below should be read in conjunction with
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the consolidated financial statements of KCS and other
financial information included elsewhere, or incorporated by reference in this
prospectus.



                                                                                                              THREE MONTHS
                                                                           YEARS ENDED DECEMBER 31,         ENDED MARCH 31,
                                                                     -------------------------------      -------------------
                                                                        1999         2000        2001        2001       2002
                                                                     ------      -------      ------      ------      -------
                                                                                                              (UNAUDITED)
                                                                               (IN MILLIONS, EXCEPT PER SHARE DATA)
                                                                                                       
STATEMENT OF INCOME DATA:
    Revenues........................................................ $601.4      $ 572.2      $577.3      $144.0       $142.5
    Costs and expenses..............................................  480.4        458.3       463.9       123.5        114.2
    Depreciation and amortization...................................   56.9         56.1        58.0        14.4         14.9
                                                                     ------      -------      ------      ------      -------
    Operating income................................................   64.1         57.8        55.4         6.1         13.4
    Equity in net earnings (losses) of unconsolidated affiliates:
       Grupo TFM....................................................    1.5         21.6        28.5        11.1          4.8
       Other........................................................    3.7          2.2        (1.4)        0.1          0.1
    Gain on sale of Mexrail.........................................     --           --          --          --          4.4
    Interest expense................................................  (57.4)       (65.8)      (52.8)      (15.2)       (11.3)
    Other income....................................................    5.3          6.0         4.2         1.0          4.4
                                                                     ------      -------      ------      ------      -------
    Income from continuing operations before income taxes...........   17.2         21.8        33.9         3.1         15.8
    Income tax expense (benefit)....................................    7.0         (3.6)        2.8        (3.2)         4.1
                                                                     ------      -------      ------      ------      -------
    Income from continuing operations............................... $ 10.2      $  25.4/(1)/ $ 31.1/(2)/ $  6.3/(2)/  $ 11.7
                                                                     ======      =======      ======      ======      =======
Basic earnings per share from continuing operations/(3)/............ $ 0.18      $  0.44      $ 0.53      $ 0.11       $ 0.20
                                                                     ======      =======      ======      ======      =======
Diluted earnings per share from continuing operations/(3)/.......... $ 0.17      $  0.43      $ 0.51      $ 0.10       $ 0.19
                                                                     ======      =======      ======      ======      =======

OTHER FINANCIAL DATA:
    EBITDA/(4)(6)/.................................................. $139.0/(5)/ $ 124.9      $120.2      $109.3       $133.2
    Capital expenditures............................................  106.2        104.5        66.0        13.9         17.4
    EBITDA to interest expense/(6)/.................................   2.42x        1.90x       2.28x       1.72x        2.72x
    Ratio of total debt to EBITDA/(6)/..............................   5.47         5.40        5.48        6.24         4.71
    Ratio of earnings to fixed charges/(7)/.........................    1.2/(8)/     1.0         1.1         -- /(9)/     1.6
    Cash Flows Provided by (used for):
    Operating activities............................................ $178.0      $  77.2      $ 76.1      $ 13.8       $ 37.2
    Investing activities............................................  (97.2)      (101.8)      (55.7)      (13.6)        22.8
    Financing activities............................................  (74.5)        34.2       (17.2)        6.9        (27.9)


                                      11





                                                                     THREE MONTHS
                                         YEARS ENDED DECEMBER 31,    ENDED MARCH 31,
                                       ----------------------------  --------------
                                           1999       2000    2001    2001    2002
                                       ------        ------  ------  -----   -----
                                                              
OTHER DATA:
    KCSR:
    Millions of net ton miles/(10)/... 22,096        20,494  20,085  4,868   5,428
    Approximate route miles...........  3,158         3,103   3,103  3,103   3,103
    Approximate total track miles.....  4,499         4,444   4,444  4,444   4,444
    Operating ratio/(11)/.............   85.2%/(12)/   88.3%   88.2%  94.0%   87.2%
    TFM:
    Approximate route miles...........  2,661         2,661   2,642  2,642   2,642
    Approximate total track miles.....  3,500         3,500   3,500  3,500   3,500
    Operating ratio/(11)/.............   76.6%         74.0%   76.7%  79.8%   77.3%




                                     AS OF MARCH 31, 2002
                                  --------------------------
                                   ACTUAL  AS ADJUSTED /(13)/
                                  -------- -----------------
                                   (IN MILLIONS, UNAUDITED)
                                     
BALANCE SHEET DATA:
    Cash and cash equivalents.... $   56.8     $   25.8
    Working capital..............      6.8         16.6
    Total assets.................  1,999.9      1,970.6
    Total debt...................    627.9        601.1
    Total stockholders' equity...    698.7        697.1

--------
(1)  Income from continuing operations for 2000 excludes extraordinary items
     for debt retirement costs of $8.7 million (net of income taxes of $4.0
     million). This amount includes $1.7 million (net of income taxes of $0.1
     million) related to Grupo TFM.
(2)  Income from continuing operations for three months ended March 31, 2001
     and the year ended December 31, 2001 excludes a charge for the cumulative
     effect of an accounting change of $0.4 million (net of income taxes of
     $0.2 million). This charge reflects KCS's adoption of Statement of
     Financial Accounting Standards No. 133 "Accounting for Derivative
     Instruments and Hedging Activities" ("SFAS 133") effective January 1, 2001.
(3)  On July 12, 2000, KCS completed a reverse stock split whereby every two
     shares of KCS common stock were converted into one share of KCS common
     stock. All periods presented reflect this one-for-two reverse stock split.
(4)  EBITDA as presented herein is defined as income (loss) from continuing
     operations before income taxes plus equity in net losses and minus equity
     in net earnings of unconsolidated affiliates, plus cash dividends from
     unconsolidated affiliates, interest expense, depreciation and
     amortization. EBITDA is not a measure of performance under generally
     accepted accounting principles. EBITDA should not be considered as a
     substitute for cash flow from operations, net income or other measures of
     performance as defined by generally accepted accounting principles or as a
     measure of profitability or liquidity. EBITDA does not give effect to the
     cash we must use to service our debt or pay our income taxes and thus does
     not reflect the funds actually available for capital expenditures,
     acquisitions, dividends or other discretionary uses. However, we have
     included EBITDA because it may be used by certain investors to analyze and
     compare companies on the basis of operating performance, leverage and
     liquidity and to determine a company's ability to service debt. Our
     definition of EBITDA may not be comparable to that of other companies.
(5)  1999 EBITDA excludes $12.7 million of unusual costs incurred in the fourth
     quarter. These unusual costs relate to employee separations, labor and
     personal injury related costs, write-off of costs for a previously planned
     line build-out which we do not plan to pursue and costs associated with
     the closure of an intermodal facility.
(6)  EBITDA shown for the periods March 31, 2001 and 2002 represents EBITDA for
     the last twelve months in the periods ended on those dates. Similarly, the
     computation of EBITDA to interest expense and ratio of total debt to
     EBITDA reflects EBITDA and interest expense for the last twelve months
     ended March 31, 2001 and 2002, respectively.
(7)  The ratio of earnings to fixed charges is computed by dividing earnings by
     fixed charges. For this purpose "earnings" represent the sum of (i) pretax
     income from continuing operations adjusted for income (loss) from
     unconsolidated affiliates, (ii) fixed charges, (iii) distributed income
     from unconsolidated affiliates and (iv) amortization of capitalized
     interest, less capitalized interest. "Fixed charges" represent the sum of
     (i) interest expensed, (ii) capitalized interest, (iii) amortization of
     deferred debt issuance costs and (iv) one-third of our annual rental
     expense, which management believes is representative of the interest
     component of rental expense.
(8)  Includes unusual costs and expenses of $12.7 million as described in note
     (5) above. Excluding these items, the ratio of earnings to fixed charges
     would have been 1.3x.
(9)  The ratio of earnings to fixed charges would have been 1:1 if a deficiency
     of $6.2 million was eliminated.
(10) Amounts beginning January, 2001 include the former Gateway Western which
     was merged with KCSR effective October 1, 2001.
(11) Operating ratio is the ratio of operating expenses to revenues, which for
     KCSR is calculated under regulatory accounting rules of the Surface
     Transportation Board ("STB"). TFM's operating ratio is presented under
     International Accounting Standards.
(12) Excluding 1999 unusual costs described in note (5) above.
(13) The as adjusted balance sheet data gives effect to (i) the $30.0 million
     reduction of our outstanding Tranche A term loans from the proceeds of the
     sale of our interest in Mexrail; (ii) the sale of the outstanding notes in
     the Note Offering, and the application of the net proceeds therefrom of
     approximately $195.8 million, together with cash of approximately $1.0
     million, to reduce our outstanding indebtedness under the KCS Credit
     Facilities and other indebtedness; (iii) the capitalization of $4.2
     million of costs related to the Note Offering; and (iv) the write-off of
     $2.5 million of unamortized costs related to the KCS Credit Facilities, as
     if those transactions had occurred on March 31, 2002.

                                      12



                                 RISK FACTORS

   BEFORE DECIDING TO PARTICIPATE IN THE EXCHANGE OFFER, YOU SHOULD CONSIDER
CAREFULLY THE RISK FACTORS SET FORTH BELOW, AS WELL AS THE OTHER INFORMATION
CONTAINED ELSEWHERE, OR INCORPORATED BY REFERENCE, IN THIS PROSPECTUS.

RISKS RELATED TO THE NOTES

OUR SUBSTANTIAL LEVERAGE COULD ADVERSELY AFFECT OUR ABILITY TO FULFILL OUR
OBLIGATIONS UNDER THE NOTES AND OPERATE OUR BUSINESS.

   We are now and will continue to be highly leveraged after completion of this
exchange offer and have and will continue to have significant debt service
obligations. On an as adjusted basis after giving effect to the $30 million
reduction of our outstanding Tranche A term loans from the proceeds of the sale
of our interest in Mexrail and receipt of the net proceeds of the Note
Offering, as if such transactions had occured on March 31, 2002, we would have
had total debt of approximately $601.1 million (excluding unused commitments)
and total stockholders' equity of approximately $697.1 million as of that date,
giving us a total debt to equity ratio of 0.86 to 1.00. Our interest expense
for the three-month period ended March 31, 2002 was $11.3 million. On an as
adjusted basis, for the 12-month period ended March 31, 2002, our ratio of
earnings to fixed charges was 1.30 to 1.00. In addition, we may incur
additional debt from time to time to finance acquisitions or investments or
capital expenditures or for other purposes, subject to the restrictions
contained in our various debt instruments, including the New Credit Agreement,
the indenture governing our 9.5% senior notes due 2008 and in the Indenture. As
of March 31, 2002, giving effect to the New Credit Agreement we had $100
million of revolving loans available to be borrowed under that facility.

   Our high level of debt could have important consequences for you, including
the following:

     . we may have difficulty borrowing money in the future for working
       capital, capital expenditures or other purposes;

     . we will need to use a large portion of the money earned by us and our
       subsidiaries to pay principal and interest on the debt outstanding under
       the New Credit Agreement, the notes and our other debt, which will
       reduce the amount of money available to us to finance our operations and
       other business activities;

     . some of our debt, including borrowings under the New Credit Agreement,
       has a variable rate of interest, which exposes us to the risk of
       increased interest rates;

     . debt under the New Credit Agreement is secured and matures prior to the
       notes;

     . debt under our 9.5% senior notes due 2008 also matures prior to the
       notes;

     . we have a much lower interest coverage ratio than some of our
       competitors, which may put us at a competitive disadvantage;

     . our debt level makes us more vulnerable to general economic downturns
       and adverse industry conditions;

     . our debt level could reduce our flexibility in planning for, or
       responding to, changing business and economic conditions, including
       increased competition in the railroad industry;

     . our level of debt may prevent us from raising the funds necessary to
       repurchase all of the notes tendered to us upon the occurrence of a
       change of control, which would constitute an event of default under the
       notes; and

     . our failure to comply with the financial and other restrictive covenants
       in our debt instruments, which, among other things, require us to
       maintain specified financial ratios and limit our ability to incur debt
       and sell assets, could result in an event of default that, if not cured
       or waived, could have a material adverse effect on our business or
       prospects.

                                      13



   See "Description of New Credit Agreement and Other Indebtedness,"
"Description of the Notes--Default" and "Description of the Notes--Certain
Covenants."

SERVICING OUR DEBT REQUIRES A SIGNIFICANT AMOUNT OF CASH, AND OUR ABILITY TO
GENERATE CASH IS SUBJECT TO MANY FACTORS BEYOND OUR CONTROL.

   We expect to obtain the money to make payments on and to refinance our debt,
including the notes, and to fund working capital, capital expenditures and
other general corporate requirements in part from our operations and the
operations of our subsidiaries. Our ability to generate cash is subject to
general economic, financial, competitive, legislative, regulatory and other
factors that are beyond our control. We cannot be certain that the cash earned
by us and our subsidiaries will be sufficient to allow us to pay principal and
interest on our debt (including the notes) and meet our other obligations or to
fund our other liquidity needs. If we do not have enough cash we may be
required to take actions such as reducing or delaying capital expenditures,
selling assets, restructuring or refinancing all or part of our existing debt
(which could include the notes) or seeking additional equity capital. We cannot
assure you that any of these remedies can be effected on commercially
reasonable terms or at all. In addition, the terms of existing or future debt
agreements, including the New Credit Agreement, the indenture governing our
9.5% senior notes due 2008 and the Indenture, may restrict us from adopting any
of these alternatives. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Liquidity and Capital Resources."

DESPITE OUR SUBSTANTIAL LEVERAGE, WE WILL BE ABLE TO INCUR MORE DEBT, WHICH MAY
INCREASE THE RISKS ASSOCIATED WITH OUR SUBSTANTIAL LEVERAGE, INCLUDING OUR
ABILITY TO SERVICE OUR DEBT.

   The New Credit Agreement and certain of our other debt instruments and the
Indenture permit us, subject to the conditions described under "Description of
New Credit Agreement and Other Indebtedness" and "Description of the
Notes--Certain Covenants--Limitation on Indebtedness," to incur a significant
amount of additional debt. In addition, as of the date of this prospectus, all
of the borrowing capacity remained available under our $100 million revolving
credit facilities. See "Description of New Credit Agreement and Other
Indebtedness." If we incur additional debt above the levels in effect upon the
consummation of this Offering, the risks associated with our substantial
leverage, including our ability to service our debt, could increase.

   We conduct a portion of our operations through subsidiaries other than the
Issuer and its subsidiaries and the Issuer conducts a portion of its operations
through its subsidiaries. The Issuer is therefore dependent in part upon
dividends or other intercompany transfers of funds from these entities in order
to meet its debt service and other obligations. Generally, creditors of these
entities will have claims to the assets and earnings of these entities that are
superior to the claims of creditors of the Issuer, except to the extent the
claims of the Issuer's creditors are guaranteed by these entities.

   Although the Note Guarantees provide the holders of the notes with a direct
claim against the assets of the Note Guarantors, enforcement of the Note
Guarantees against any Note Guarantor may be challenged in a bankruptcy or
reorganization case or a lawsuit by or on behalf of creditors of the Note
Guarantor and would be subject to certain defenses available to guarantors
generally. To the extent that the Note Guarantees are not enforceable, the
notes would be effectively subordinated to all liabilities of the Note
Guarantors, including trade payables, contingent liabilities and preferred
stock of the Note Guarantors. In any event, the notes will be effectively
subordinated to all liabilities of our Non-Guarantor Subsidiaries (other than
the Issuer). On an as adjusted basis after giving effect to the $30 million
reduction of our outstanding Tranche A term loans from the proceeds of the sale
of our interest in Mexrail and the Note Offering, as of and for the three-month
period ended March 31, 2002, those Non-Guarantor Subsidiaries would have
represented less than 1% of each of KCS's consolidated EBITDA and consolidated
revenues and approximately 19% of KCS's consolidated assets. Assuming the $30
million reduction of our outstanding Tranche A term loans from the proceeds of
the sale of our interest in Mexrail and the Note Offering had taken place on
March 31, 2002, as of such date the Non-Guarantor Subsidiaries would have had
$5.0 million of senior debt (and trade payables and other liabilities of

                                      14



$29.3 million). See "Description of the Notes" and "Description of New Credit
Agreement and Other Indebtedness."

   Accordingly, in the event of the Issuer's dissolution, bankruptcy,
liquidation or reorganization, the holders of the notes may not receive any
amounts with respect to the notes until after the payment in full of the claims
of creditors of its subsidiaries and our other subsidiaries.

   The ability of the Issuer's and the Note Guarantors' subsidiaries to pay
dividends and make other payments to them may be restricted by, among other
things, applicable corporate, tax and other laws and regulations and agreements
of the subsidiaries. Although the New Credit Agreement, certain of our other
debt instruments and the Indenture limit the ability of our subsidiaries to
agree to restrictions on their ability to pay dividends and make other
payments, these limitations have a number of significant qualifications and
exceptions. See "Description of the Notes--Certain Covenants."

RESTRICTIONS IMPOSED BY THE NEW CREDIT AGREEMENT, CERTAIN OF OUR OTHER DEBT
INSTRUMENTS, AND THE INDENTURE MAY LIMIT OUR ABILITY TO FINANCE FUTURE
OPERATIONS OR CAPITAL NEEDS OR ENGAGE IN OTHER BUSINESS ACTIVITIES THAT MAY BE
IN OUR INTEREST.

   The Indenture and certain of our other debt instruments will impose, and the
terms of any future debt may impose, operating and other restrictions on us.
These restrictions affect, and in many respects limit or prohibit, among other
things, our ability to:

     . incur additional debt;

     . pay dividends or make distributions;

     . repurchase equity interests;

     . redeem subordinated debt;

     . make other restricted payments, including, without limitation,
       investments;

     . sell or otherwise dispose of assets, including capital stock of
       subsidiaries;

     . create liens;

     . enter into agreements that restrict dividends from subsidiaries;

     . merge or consolidate; and

     . enter into transactions with affiliates.

   In addition, the New Credit Agreement includes other and more restrictive
covenants that prohibit us from prepaying our other debt, including the notes,
while debt under the New Credit Agreement is outstanding. The New Credit
Agreement also requires us to achieve certain financial and operating results
and maintain compliance with specified financial ratios. Our ability to comply
with these ratios may be affected by events beyond our control.

   These restrictions could:

     . limit our ability to plan for or react to market conditions or meet
       capital needs or otherwise restrict our activities or business plans; or

     . adversely affect our ability to finance our operations, acquisitions,
       investments or strategic alliances or other capital needs or to engage
       in other business activities that would be in our interest.

   A breach of any of these restrictive covenants or our inability to comply
with the required financial ratios could result in a default under certain of
these debt instruments. If a default occurs, the lenders under the New Credit
Agreement and the holders of these other debt instruments may elect to declare
all borrowings

                                      15



outstanding, together with accrued interest and other fees, to be immediately
due and payable, which would result in an event of default under the notes. The
lenders will also have the right in these circumstances to terminate any
commitments they have to provide further financing. If we are unable to repay
the borrowings when due, the lenders under the New Credit Agreement will also
have the right to proceed against the collateral granted to them to secure the
debt. If the debt under the New Credit Agreement, these other debt instruments
and the notes was to be accelerated, we cannot assure you that our assets would
be sufficient to repay in full the debt under the New Credit Agreement, these
debt instruments and our other debt, including the notes. See "Description of
the Notes--Certain Covenants" and "Description of New Credit Agreement and
Other Indebtedness."

UNSECURED OBLIGATIONS--THE LIQUIDATION OF OUR ASSETS MAY RESULT IN INSUFFICIENT
PROCEEDS, AFTER ALL OF OUR SECURED DEBT IS PAID IN FULL, TO PAY AMOUNTS DUE ON
YOUR NOTES.

   The notes and the Note Guarantees are unsecured obligations of the Issuer
and the Note Guarantors, as applicable. In contrast, debt outstanding under the
New Credit Agreement is secured by substantially all of the tangible and
intangible assets of KCS and each existing or subsequently acquired or formed
subsidiary of KCS guaranteeing the New Credit Agreement, including a pledge of
certain of the capital stock held by KCS or its subsidiaries in certain of its
existing or subsequently acquired or organized subsidiaries. On an as adjusted
basis after giving effect to the $30 million reduction of our outstanding
Tranche A term loans from the proceeds of the sale of our interest in Mexrail
and receipt of the net proceeds of the Note Offering, we would have had
approximately $193.9 million of secured debt (excluding unused commitments). In
addition, we may incur other debt, which may be substantial in amount, and
which may in certain circumstances be secured.

   Because the notes and the Note Guarantees are unsecured obligations, your
right of repayment may be compromised in the following situations:

     . we enter into bankruptcy, liquidation, reorganization, or other
       winding-up;

     . there is a default in payment under the New Credit Agreement or other
       secured debt; or

     . there is an acceleration of any debt under the New Credit Agreement or
       other secured debt.

   If any of these events occurs, the secured lenders could foreclose on the
pledged stock of the Issuer or certain of KCS's other subsidiaries and on the
Issuer's assets and those of the Note Guarantors in which they have been
granted a security interest, in each case to your exclusion, even if an event
of default exists under the Indenture at such time. As a result, upon the
occurrence of any of these events, there may not be sufficient funds to pay
amounts due on the notes and the Note Guarantees. Furthermore, under the Note
Guarantees, if all shares of any Note Guarantor are sold to persons pursuant to
an enforcement of the pledge of shares in the Note Guarantor for the benefit of
the lenders under the New Credit Agreement, then the applicable Note Guarantor
will be released from its Note Guarantee automatically and immediately upon the
sale. See "Description of the Notes."

BECAUSE THE NEW CREDIT AGREEMENT PROHIBITS THE ISSUER FROM REPURCHASING THE
NOTES, A DEFAULT MAY BE TRIGGERED IF YOU EXERCISE YOUR RIGHT TO REQUIRE THE
ISSUER TO REPURCHASE YOUR NOTES IN THE EVENT THE ISSUER OR ITS PARENT
CORPORATION EXPERIENCES A CHANGE OF CONTROL OR IN THE EVENT OF ASSET SALES THAT
DO NOT MEET SPECIFIED CONDITIONS.

   The New Credit Agreement prohibits, and our future debt may prohibit, the
Issuer from repurchasing any notes, even though the Indenture requires the
Issuer to offer to repurchase some or all of the notes. If we make certain
asset sales or if a change of control occurs when the Issuer is prohibited from
repurchasing notes, the Issuer could ask the lenders under the New Credit
Agreement (or such future debt) for permission to repurchase the notes or we
could attempt to refinance the borrowings that contain these prohibitions. In
addition, if we make certain asset sales we may also be required to prepay the
New Credit Agreement and offer to purchase a portion of our outstanding 9.5%
senior notes due 2008, in each case, to the extent of the proceeds thereof. If
a change of

                                      16



control occurs that would require us to repurchase the notes at the option of
the holders, that would be an event of default under the New Credit Agreement
and we will also be required to prepay the New Credit Agreement and offer to
purchase all of our outstanding 9.5% senior notes due 2008. If the Issuer does
not obtain the consent to repay the borrowings or is unable to refinance the
borrowings, it would be unable to repurchase the notes or the outstanding 9.5%
senior notes due 2008. The Issuer's failure to repurchase tendered notes at a
time when the repurchase is required by the Indenture would constitute an event
of default under the Indenture and the Issuer's failure to repurchase tendered
9.5% senior notes due 2008 at a time when the repurchase is required by the
indenture governing those notes would also constitute an event of default under
that indenture, each of which, in turn, would constitute a default under the
New Credit Agreement and may constitute an event of default under debt incurred
in the future. See "Description of New Credit Agreement and Other
Indebtedness," "Description of the Notes--Change of Control" and "Description
of the Notes--Certain Covenants."

   The change of control provision in the Indenture will not necessarily afford
you protection in the event of a highly leveraged transaction that may
adversely affect you, including a reorganization, restructuring, merger or
other similar transaction involving us. These transactions may not involve a
change in voting power or beneficial ownership or, even if they do, may not
involve a change of the magnitude required under the definition of change of
control in the Indenture to trigger these provisions. Except as described under
"Description of the Notes--Change of Control," the Indenture does not contain
provisions that permit the holders of the notes to require us to repurchase or
redeem the notes in the event of a recapitalization or similar transaction.

FEDERAL AND STATE FRAUDULENT TRANSFER STATUTES MAY AFFECT YOU.

   Under U.S. federal or state fraudulent transfer laws, a court could take
actions detrimental to you if it found that, at the time the notes or the Note
Guarantees were issued:

    (1)the Issuer or a Note Guarantor issued the notes or the Note Guarantee
       with the intent of hindering, delaying or defrauding current or future
       creditors; or

    (2)(a) the Issuer or a Note Guarantor received less than fair consideration
       or reasonably equivalent value for incurring the debt represented by the
       notes or the Note Guarantees; and (b) the Issuer or a Note Guarantor:

       . was insolvent or rendered insolvent by issuing the notes or the Note
         Guarantees;

       . was engaged, or about to engage, in a business or transaction for
         which the assets remaining with the Issuer or the Note Guarantor would
         constitute unreasonably small capital to carry on the Issuer's or the
         Note Guarantors' business; or

       . intended to incur, believed that it would incur or did incur debt
         beyond the Issuer's or the Note Guarantor's ability to pay.

   If a court made this finding, it could:

       . void all or part of the Issuer's obligations or the Note Guarantor's
         obligations to the holders of notes;

       . subordinate the Issuer's obligations or the Note Guarantor's
         obligations to the holders of the notes to the Issuer's or the Note
         Guarantors' other debt; or

       . take other actions detrimental to the holders of the notes.

                                      17



   In that event, we could not assure you that the Issuer could pay amounts due
on the notes. Under fraudulent transfer statutes, it is not certain whether a
court would determine that the Issuer or a Note Guarantor was insolvent on the
date that the notes and Note Guarantees were issued. However, the Issuer or a
Note Guarantor generally would be considered insolvent at the time it incurred
the debt constituting the notes or the Note Guarantees if:

       . the fair saleable value of the relevant assets was less than the
         amount required to pay the Issuer's total existing debts and
         liabilities, including probable contingent liabilities, or those of a
         Note Guarantor, as they become absolute and mature; or

       . the Issuer or a Note Guarantor incurred debts beyond its ability to
         pay as such debts mature.

   We cannot predict:

       . what standard a court would apply in order to determine whether the
         Issuer or any of the Note Guarantors were insolvent as of the date the
         Issuer or the Note Guarantors issued the notes or the Note Guarantees
         or, regardless of the method of valuation, whether a court would
         determine that the Issuer or the Note Guarantors were insolvent on
         that date; or

       . whether a court would not determine that the payments constituted
         fraudulent transfers on another ground.

   To the extent a court voids a Note Guarantee as a fraudulent conveyance or
holds it unenforceable for any other reason, holders of notes would cease to
have any claim against the Note Guarantor. If a court took such an action, the
Note Guarantor's assets would be applied to the Note Guarantor's liabilities.
We cannot assure you that a Note Guarantor's assets would be sufficient to
satisfy the claims of the holders of notes relating to any voided portions of
any of the Note Guarantees.

THERE IS NO PRIOR MARKET FOR THE NOTES. IF ONE DEVELOPS, IT MAY NOT BE LIQUID.

   The new notes will generally be permitted to be resold or otherwise
transferred (subject to the restrictions described under "The Exchange
Offer--Consequences of Failure to Exchange") by each holder without
requirements of further registration. However, the new notes will also
constitute a new issue of securities with no established trading market. We
cannot assure you that any liquid market for the new notes, will develop. In
addition, notwithstanding that the Initial Purchasers have informed us that
they currently intend to make a market in the new notes, they are not obligated
to do so and may discontinue without notice any market making with respect to
the new notes at any time in their sole discretion. In addition, this
market-making activity may be limited during the pendency of the exchange offer
or the effectiveness of a shelf registration statement in lieu of the exchange
offer. See "Plan of Distribution."

   We do not intend to apply for listing of the new notes on any securities
exchange or on any automated dealer quotation system. The liquidity of, and
trading market for the new notes also may be adversely affected by general
declines in the market for similar securities. A decline in such market may
adversely affect the liquidity and trading markets independent of our prospects
or financial performance.

RISKS RELATED TO OUR BUSINESS

WE MAY BE REQUIRED TO MAKE ADDITIONAL INVESTMENTS IN TFM.

   The Mexican government has the right to sell its 20% interest in TFM through
a public offering on October 31, 2003 (or prior to October 31, 2003, with the
consent of Grupo TFM). If, on October 31, 2003, the Mexican government has not
sold all of its capital stock in TFM, Grupo TFM is obligated to purchase the
capital stock at the initial share price paid by Grupo TFM plus interest
computed at the Mexican Base Rate, published by Banco de Mexico. In the event
that Grupo TFM does not purchase the Mexican government's 20% interest in

                                      18



TFM, Grupo TMM, and we, or either of us alone, will be obligated to purchase
the Mexican government's remaining interest in TFM. We and Grupo TMM have cross
indemnities in the event the Mexican government requires only one of us to
purchase its interest. The cross indemnities allow the party required to
purchase the Mexican government's interest to require the other party to
purchase its pro rata portion of such interest. However, if we were required to
purchase the Mexican government's interest in TFM and Grupo TMM could not meet
its obligations under the cross-indemnity, then we would be obligated to pay
the total purchase price for the Mexican government's interest. If purchase of
the Mexican government's 20% interest in TFM had occurred as of March 31, 2002,
the total purchase price would have been approximately $537 million and as of
that date, based on publicly available financial information about Grupo TMM,
Grupo TMM did not appear to have the financial resources to complete its share
of the purchase.

WE ARE VULNERABLE TO INCREASES IN FUEL COSTS AND DECREASES IN FUEL SUPPLIES.
ANY SIGNIFICANT INCREASE IN THE COST OF FUEL, OR SEVERE DISRUPTION OF FUEL
SUPPLIES, WOULD HAVE A MATERIAL ADVERSE EFFECT ON OUR BUSINESS, RESULTS OF
OPERATIONS AND FINANCIAL CONDITION.

   We incur substantial fuel costs in our railroad operations. During the
three-year period ended December 31, 2001, locomotive fuel expenses represented
an average of 8.4% of KCSR's total operating costs. Fuel costs are affected by
traffic levels, efficiency of operations and equipment, and petroleum market
conditions. The supply and cost of fuel is subject to market conditions and is
influenced by numerous factors beyond our control, including general economic
conditions, world markets, government programs and regulations and competition.
Fuel prices increased significantly in 2000, but declined in 2001. Fuel
represented 9.7% of total KCSR operating costs in 2000 and approximately 8.8%
of total KCSR operating costs in 2001. We attempt to minimize the effects of
fuel price fluctuations through forward purchase contracts, but cannot
guarantee that those arrangements will be beneficial to us. Any significant
increase in the cost of fuel could have a material adverse effect on our
business, results of operations and financial condition. Our operations, as
well as those of our competitors, could also be affected by any limitation in
the fuel supply or by any imposition of mandatory allocation or rationing
regulations. In the event of a severe disruption of fuel supplies resulting
from supply shortages, political unrest, war or otherwise, the operations of
rail and truck carriers, including us, could be adversely affected.

ONE OF OUR COAL CUSTOMERS ACCOUNTS FOR APPROXIMATELY 13% OF KCSR'S TOTAL
REVENUES.

   Our largest coal customer, Southwestern Electric Power Company ("SWEPCO"), a
subsidiary of American Electric Power Company, Inc., accounted for
approximately 66% of our coal revenues and approximately 13% of KCSR's total
revenues for the year ended December 31, 2001. The loss of all or a significant
part of SWEPCO's business or a service outage at one or both of SWEPCO's
facilities that we serve could materially adversely affect our financial
condition and results of operations. We expect coal revenues from SWEPCO to
decrease as a result of a contractual rate reduction which became effective
January 1, 2002.

WE ARE SUBJECT TO EXTENSIVE RAILROAD INDUSTRY REGULATION AND RELY UPON
UNIONIZED LABOR.

   Labor relations in the U.S. railroad industry are subject to extensive
governmental regulation under the Railway Labor Act ("RLA"). Railroad industry
personnel are covered by the Railroad Retirement Act ("RRA") instead of the
Social Security Act and by the Federal Employers' Liability Act ("FELA") rather
than state workers' compensation systems. These federal labor regulations are
often more burdensome and expensive than regulations governing other industries
and may place us at a competitive disadvantage relative to other industries
that are not subject to these regulations.

   Approximately 85% of the employees of KCSR are covered under various
collective bargaining agreements. Periodically, the collective bargaining
agreements with the various unions become eligible for renegotiation. In 1996,
national labor contracts governing KCSR were negotiated with all major railroad
unions, including the United Transportation Union ("UTU"), the Brotherhood of
Locomotive Engineers ("BLE"), the Transportation Communications International
Union, the Brotherhood of Maintenance of Way Employees ("BMWE") and the

                                      19



International Association of Machinists and Aerospace Workers. A new labor
contract was reached with the BMWE effective May 31, 2001 and a tentative
agreement was reached with the UTU in early 2002. Formal negotiations to enter
into new agreements are in progress with the remaining unions and the 1996
labor contracts will remain in effect until new agreements are reached. The
wage increase elements of these new agreements may have retroactive
application. Unions representing certain former Gateway Western employees are
operating under 1994 contracts and are currently in negotiations to extend
these contracts, which will remain in effect until new agreements are reached.
A new agreement was reached with the BLE of Gateway Western effective December
31, 2001. We have reached new agreements with all but one union representing
former employees of MidSouth Corporation, which was merged into KCSR on January
1, 1994. Discussions with this union are ongoing.

   We may be subject to work stoppages in the future as a result of labor
disputes and may be subject to terms and conditions in amended or future labor
agreements that could have a material adverse affect on our results of
operations, financial position and cash flows. Railroads continue to be
restricted by certain remaining restrictive work rules, and are thus prevented
from achieving optimum productivity with existing technology and systems.

UTILITY INDUSTRY DEREGULATION MAY REDUCE OUR COAL FREIGHT REVENUES OR MARGINS.

   Historically, coal has been an important commodity handled by us. In 2001,
coal revenues comprised approximately 22.2% of KCSR's total carload revenues,
all of which result from deliveries to utility customers. The utility industry
is undergoing a process of deregulation which will likely cause utilities to
become more competitive and thus more aggressive in negotiating with coal
transportation companies to reduce costs. This could create downward pressure
on utility coal transportation rates and increase service requirements.
Additionally, there can be no assurance that negotiated coal transportation
rates will remain at current levels in the future. Continuing competitive
pressures, lower coal transportation rates and declining margins could have a
material adverse effect on our business, financial condition and results of
operations.

   Utilities will also have greater flexibility in selling electricity to, and
buying electricity from, other regional markets. This could have a material
adverse effect on our utility customers if such customers are not able to
compete effectively with new utility companies that enter their respective
markets. As a result, the pattern of coal shipments in a particular market may
shift to an alternative utility company that does not use us to deliver its
coal requirements. While we are working to help our utility customers remain
competitive in this evolving environment, changes in the pattern of coal
movements could have a material adverse impact on our business, financial
condition and results of operations.

IF THE PROPOSED MERGER OF TWO MEXICAN TRUNK LINE RAILROADS IS CONSUMMATED, IT
COULD HAVE A MATERIAL ADVERSE EFFECT ON THE VALUE OF OUR INVESTMENT IN GRUPO
TFM.

   Grupo Carso, S.A. de C.V. and Grupo Mexico, S.A. de C.V. announced their
intention to merge the Mexican main line railroads, Ferrosur, S.A. de C.V.
("Ferrosur") and Ferrocarril Mexicano, S.A. de C.V. ("Ferromex"). Ferrosur and
Ferromex are two of the three main line railroads created out of the
privatization of the Mexican National Railway System. Our affiliate, TFM, is
the third. Approval of the proposed merger was recently denied by the Mexican
Federal Competition Commission. However, Ferromex recently filed a petition
with the Mexican Federal Competition Commission asking that the commission
reconsider its decision to deny approval of the proposed merger. If the
proposed merger should be consummated, it could have a material adverse effect
on the value of our investment in Grupo TFM.

WE MAY BE ADVERSELY AFFECTED BY CHANGES IN GENERAL ECONOMIC, WEATHER OR OTHER
CONDITIONS.

   Our operations may be adversely affected by changes in the economic
conditions of the industries and geographic areas that produce and consume the
freight that we transport. The relative strength or weakness of the United
States economy as well as various international and regional economies also
affects the businesses served

                                      20



by us. Grupo TFM, Panama Canal Railway Company and Panarail Tourism Company are
more directly affected by their respective local economy. Historically, a
stronger economy has resulted in improved results for our rail transportation
operations. Conversely, when the economy has slowed, results have been less
favorable. Our revenues may be affected by prevailing economic conditions and,
if an economic slowdown or recession occurs in our key markets, the volume of
rail shipments is likely to be reduced. Additionally, our operations may be
affected by adverse weather conditions. A weak harvest in the Midwest, for
example, may substantially reduce the volume of business we traditionally
handle for our agricultural products customers. Additionally, many of the goods
and commodities we carry experience cyclical demand. Our results of operations
can be expected to reflect this cyclical demand because of the significant
fixed costs inherent in railroad operations. Our operations may also be
affected by natural disasters or terrorist acts. Significant reductions in our
volume of rail shipments due to economic, weather or other conditions could
have a material adverse effect on our business, financial condition and results
of operations.

OUR OPERATING RESULTS AND FINANCIAL CONDITION WILL DEPEND ON EXECUTION OF OUR
BUSINESS STRATEGY. IF WE FAIL TO EXECUTE OUR BUSINESS STRATEGY, IT MAY
NEGATIVELY IMPACT OUR FINANCIAL CONDITION.

   Our operating results and financial condition will depend in large measure
on our ability to successfully execute our business strategy. Our business
strategy includes capitalizing on NAFTA trade to generate traffic and increase
revenues, exploiting our domestic opportunities, establishing new and expanding
existing strategic alliances and marketing agreements, and providing superior
customer service. Successful implementation of this strategy depends on many
factors, including factors beyond our control. There can be no assurance that
we will be able to implement our strategy on a timely basis or at all or that,
if implemented, such strategy will achieve the desired results.

WE COMPETE AGAINST OTHER RAILROADS, TRUCK CARRIERS AND OTHER MODES OF
TRANSPORTATION.

   If we are unable to compete successfully, it could have a material adverse
effect on our business, financial condition and results of operations.

   Our rail operations compete against other railroads, many of which are much
larger and have significantly greater financial and other resources than us.
Since 1994, there has been significant consolidation among major North American
rail carriers. As a result of this consolidation, the railroad industry is now
dominated by a few "mega-carriers." We believe that our revenues were
negatively affected by the merger of Burlington Northern, Inc. and Santa Fe
Pacific Corporation in 1995 (forming BNSF), the merger of the Union Pacific
Railroad Company ("UP") with the Chicago and North Western Transportation
Company in 1995 and the merger of the UP and the Southern Pacific Rail
Corporation ("SP") in 1996, which led to diversions of rail traffic away from
our lines. We also regard the larger western railroads (BNSF and UP), in
particular, as significant competitors to our operations and prospects because
of their substantial resources.

   Truck carriers have eroded the railroad industry's share of total
transportation revenues. Changing regulations, subsidized highway improvement
programs and favorable labor regulations have improved the competitive position
of trucks in the United States as an alternative mode of surface transportation
for many commodities. In the United States, the trucking industry generally is
more cost and transit-time competitive than railroads for short-haul distances.
We are also subject to competition from barge lines and other maritime
shipping. Mississippi and Missouri River barge traffic, among others, compete
with us in the transportation of bulk commodities such as grains, steel and
petroleum products.

   Increased competition has resulted in downward pressure on freight rates.
Competition with other railroads and other modes of transportation is generally
based on the rates charged, the quality and reliability of the service provided
and the quality of the carrier's equipment for certain commodities. Continuing
competitive pressures and declining margins could have a material adverse
effect on our business, financial condition and results of operations.

                                      21



OUR BUSINESS STRATEGY, OPERATIONS AND GROWTH RELY SIGNIFICANTLY ON JOINT
VENTURES AND OTHER STRATEGIC ALLIANCES.

   Operation of our integrated rail network and our plans for growth and
expansion rely significantly on joint ventures and other strategic alliances.
We hold an indirect interest in two strategically significant railroad
companies, Tex-Mex through TFM and TFM through our minority interest in Grupo
TFM. As a minority shareholder, we are not in a position to control operations,
strategies or financial decisions without the concurrence of Grupo TMM, the
largest shareholder in Grupo TFM. In addition, conflicts have arisen in the
past and may arise in the future between our business objectives and those of
Grupo TMM. Resolution of any future conflicts in our favor may be difficult or
impossible given our minority ownership position. We do maintain supermajority
rights, which provide us with the ability to block certain actions proposed by
Grupo TMM at Grupo TFM. Our ownership interests in these companies are subject
to restrictions on disposition.

   Our operations are also dependent on interchange, trackage rights, haulage
rights and marketing agreements with other railroads and third parties that
enable us to exchange traffic and utilize trackage we do not own. These
agreements extend our network and provide strategically important rail links to
Mexico, the northern Midwest United States and Canada. Our ability to provide
comprehensive rail service to our customers depends in large part upon our
ability to maintain these agreements with other railroads and third parties.
The termination of these agreements could adversely affect our business,
financial condition and results of operations. There can be no assurance that
these agreements will be renewed after their expiration and the failure to
renew any of them could adversely affect our business, financial condition and
results of operations. In addition, we are dependent in part upon the financial
health and efficient performance of other railroads. For example, much of
Tex-Mex's traffic moves over the UP's lines via trackage rights, and a
significant portion of our grain shipments originate with I&M Rail Link
pursuant to our marketing agreement with it. BNSF is our largest partner in the
interchange of rail traffic. There can be no assurance that we will not be
materially affected adversely by operational or financial difficulties of other
railroads.

OUR SUCCESS WILL DEPEND UPON OUR ABILITY TO RETAIN AND ATTRACT QUALIFIED
MANAGEMENT PERSONNEL.

   Our operations and the continued execution of our business strategy are
dependent upon the continued employment of our senior management team.
Recruiting, motivating and retaining qualified management personnel,
particularly those with expertise in the railroad industry, are vital to our
operations and ultimate success. There is substantial competition for qualified
management personnel and there can be no assurance that we will be able to
attract or retain qualified personnel. The loss of key personnel or the failure
to hire qualified personnel could materially adversely affect our business and
financial results.

OUR MEXICAN INVESTMENT SUBJECTS US TO POLITICAL AND ECONOMIC RISKS.

   As of March 31, 2002, we had invested approximately $300 million in Grupo
TFM. Our investment in Mexico involves a number of risks. The Mexican
government exercises significant influence over the Mexican economy and its
actions could have a significant impact on TFM. Our Mexican investment may also
be adversely affected by currency fluctuations, price instability, inflation,
interest rates, regulations, taxation, cultural differences, social
instability, labor disputes and other political, social and economic
developments in or affecting Mexico. Moreover, TFM's commercial success is
heavily dependent on expected increases in U.S.-Mexico trade and will be
strongly influenced by the effect of NAFTA on such trade. Downturns in either
of the U.S. or Mexican economies or in trade between the United States and
Mexico would be likely to adversely impact TFM's business, financial condition
and results of operations. There can be no assurances that the various risks
associated with operating in Mexico can be effectively and economically
mitigated by TFM. Additionally, no assurances can be given that the value of
these investments will not become impaired.

   TFM holds the concession to operate Mexico's Northeast Rail Lines (the
"Concession") for 50 years, beginning in 1997, and, subject to certain
conditions, has a 50-year extension option. The Concession is subject to
certain mandatory trackage rights and is only exclusive for 30 years.
Additionally, the Mexican government may revoke exclusivity after 20 years if
it determines that there is insufficient competition and may terminate the
Concession as a result of certain conditions or events, including (1) TFM's
failure to meet its operating and financial obligations with regard to the
Concession under applicable Mexican law, (2) a statutory appropriation

                                      22



by the Mexican government for reasons of public interest and (3) liquidation or
bankruptcy of TFM. TFM's assets and its rights under the Concession may also be
seized temporarily by the Mexican government. Revocation or termination of the
Concession would materially adversely affect TFM's operations and its ability
to make payments on its debt. Further, even though TFM would be entitled to
compensation for a statutory appropriation or temporary seizure, any such
compensation might be insufficient to cover TFM's losses. The loss of the
Concession would materially adversely impact TFM's business, financial
condition and results of operations which, in turn, would materially adversely
impact the value of and return on our investment in Grupo TFM and our ability
to market our U.S. operations on the basis of our access to Mexican locations.
Currently, Grupo TFM is limited in the amount of dividends it may pay because
of bond covenants. An absence of dividends from Grupo TFM will, or limited
dividends may, negatively impact our ability to obtain a current cash return on
our investment in Grupo TFM.

   Under the Concession, TFM is obligated to grant and is entitled to receive
certain trackage rights. The compensation for use of the trackage rights has
been under discussion since the granting of the Concession. As TFM and Ferromex
were unable to reach an agreement concerning compensation, the Secretary of
Communications and Transportation ("SCT") issued an order on March 13, 2002
setting the compensation to be paid by each of TFM and Ferromex for use of the
mandatory trackage rights. On April 15, 2002, the SCT rejected TFM's petition
seeking reconsideration of its trackage rights decision. TFM has appealed to an
administrative court both the SCT's rejection of its petition seeking
reconsideration and the SCT's underlying decision on trackage rights
compensation. An adverse trackage rights compensation decision could negatively
impact our investment in Grupo TFM.

OUR PANAMANIAN INVESTMENT SUBJECTS US TO POLITICAL AND ECONOMIC RISKS.

   We have entered into a joint venture with Mi-Jack Products, Inc.
("Mi-Jack"--a private U.S. company located in Illinois), through which we own
50% of the common stock of PCRC, which owns all of the common stock of PTC. As
of June 30, 2002, we had invested approximately $19.0 million in the PCRC,
comprised of $12.9 million in equity and $6.1 million in subordinated loans.
PCRC operates a railroad between Panama City and Colon, Panama, while PTC
operates a tourist and commuter railway service in conjunction with and over
the lines of the PCRC. Our investment in PCRC has risks associated with
operating in Panama, including, among others, cultural differences, varying
labor and operating practices, political risk and differences between the U.S.
and Panamanian economies. There can be no assurances that the risks associated
with operating in Panama can be effectively and economically mitigated by PCRC.
Additionally, no assurances can be given that the value of our investment in
PCRC will not become impaired. Further, KCS is a guarantor to the International
Finance Corporation (IFC) for up to $5.6 million of deferred principal payments
on behalf of PCRC and, if PCRC terminates the concession contract without the
consent of the IFC, a guarantor for up to 50% of the outstanding senior loans
of PCRC. The senior loans had an outstanding balance of approximately $45
million at June 30, 2002. KCSR is also a guarantor for up to $2.4 million of
equipment loans from Transamerica Corporation.

WE ARE SUBJECT TO REGULATION BY FEDERAL, STATE AND LOCAL REGULATORY AGENCIES.
OUR FAILURE TO COMPLY WITH VARIOUS FEDERAL, STATE AND LOCAL REGULATIONS COULD
HAVE A MATERIAL ADVERSE EFFECT ON OUR BUSINESS, FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.

   In addition to safety, health and other regulations, generally our U.S. rail
subsidiaries, like other rail common carriers, are subject to regulation by the
Surface Transportation Board, the Federal Railroad Administration, the
Occupational Safety and Health Administration, state departments of
transportation and other state and local regulatory agencies. Government
regulation of the railroad industry is a significant determinant of the
competitiveness and profitability of railroads. While deregulation of rates and
services in the United States has substantially increased the flexibility of
railroads to respond to market forces, the deregulated environment has also
resulted in highly competitive rates. Material noncompliance by us with these
various regulatory requirements or changes in regulation of the industry
through legislative, administrative, judicial or other action could have a
material adverse effect on our business, financial condition and results of
operations, including limitations on our operating activities until compliance
with applicable requirements is completed.

                                      23



ENVIRONMENTAL LIABILITIES COULD REQUIRE US TO INCUR MATERIAL COSTS AND
TEMPORARILY SUSPEND ANY OPERATIONS THAT ARE FOUND TO VIOLATE ENVIRONMENTAL LAWS.

   Our operations are subject to extensive federal, state and local
environmental laws and regulations concerning, among other things, emissions to
the air, discharges to waters, waste management, hazardous substance
transportation, handling and storage, decommissioning of underground storage
tanks and soil and groundwater contamination. Those laws and regulations can
(1) impose substantial fines and criminal sanctions for violations, (2) require
us to upgrade equipment or make operational changes to limit pollution
emissions or decrease the likelihood of accidental hazardous substance
releases, or (3) temporarily prohibit us from conducting operations if those
operations violate applicable requirements. We incur, and expect to continue to
incur, significant environmental compliance costs, including, in particular,
costs necessary to maintain compliance with requirements governing our chemical
and hazardous material shipping operations, our refueling operations and our
repair facilities.

   Many of our current and former properties are or have been used for
industrial purposes, including, for example, hazardous material storage, waste
disposal and treatment, foundry operations, drum reconditioning services and
chemical treatment of wood products. Accordingly, we also are subject to
potentially material liabilities relating to the investigation and cleanup of
contaminated properties, and to claims alleging personal injury or property
damage as the result of exposures to, or releases of, hazardous substances.
Such liabilities could relate to properties that we owned or operated in the
past, as well as any of our currently owned or operated properties. Such
liabilities also could relate to third-party sites to which we or our
predecessors sent waste for treatment or disposal, or which otherwise were
affected by our operations. For example, we are conducting investigation and
cleanup activities at several properties which we own or which we or our
predecessors owned or operated in the past. We also are investigating and
remediating several third-party sites that were affected by spills from our
rail car operations and have been identified as a potentially responsible party
at several third-party disposal sites to which we sent waste and other
materials in the past. In addition, we are a defendant in a class action
lawsuit alleging personal injuries and property damage from a chemical rail car
explosion in 1995.

   Although we have recorded liabilities for estimated environmental
remediation and other environmental costs, actual expenditures or liabilities
could exceed estimated amounts and could have a material adverse effect on our
consolidated results of operations or financial position. New laws and
regulations, stricter enforcement of existing requirements, new spills,
releases or violations or the discovery of previously unknown contamination
could require us to incur costs or become the basis for new or increased
liabilities that could have a material adverse effect on our business, results
of operations or financial condition.

WE MAY SUFFER A CATASTROPHE, COLLISION, PROPERTY LOSS, SERVICE INTERRUPTION OR
TERRORIST ACT.

   The operation of any railroad carries with it an inherent risk of
catastrophe, collision and property loss. In the course of train operations,
service interruptions, derailments, spills, explosions, leaks, other
environmental events, cargo loss or damage and business interruption resulting
from adverse weather conditions or natural phenomena could result in loss of
revenues, increased liabilities or increased costs. Significant environmental
mishaps can cause serious bodily injury, death and extensive property damage,
particularly when such accidents occur in heavily populated areas. We maintain
insurance (including self-insurance) consistent with industry practice against
accident-related risks involved in the operation of our business. However,
there can be no assurance that such insurance would be sufficient to cover the
cost of damages suffered by us or damages to others or that such insurance will
continue to be available at commercially reasonable rates. Moreover, our
insurance coverage for events occurring prior to 1996 did not extend to
punitive damage awards, which are increasingly being levied in civil cases
related to environmental accidents.

   While we maintain terrorism coverage under certain of our liability
insurance policies, we do not maintain such coverage under our property damage
insurance policies and do not otherwise maintain insurance coverage for
terrorist acts. Recently, the U.S. Department of Transportation issued a
warning about possible terrorist attacks on rail and transit systems in the
U.S. There can be no assurance that any accident, natural disaster or terrorist
act would not cause a significant interruption in our operations or materially
adversely affect our business, financial condition and results of operations.

                                      24



                                USE OF PROCEEDS

   This exchange offer is intended to satisfy certain of our obligations under
the registration rights agreement. We will not receive any cash proceeds from
the issuance of the new notes. In consideration for issuing the new notes
contemplated in this prospectus, we will receive outstanding notes in like
principal amount, the form and terms of which are the same as the form and
terms of the new notes, except as otherwise described in this prospectus.

   Our net proceeds from the sale of the outstanding notes (after deducting the
Initial Purchasers' discounts and commissions and offering expenses payable by
us) were approximately $195.8 million. We used the net proceeds to refinance
existing bank debt and other indebtedness. See "Description of New Credit
Agreement and Other Indebtedness."

                                      25



                                CAPITALIZATION

   The following table sets forth our cash and cash equivalents and
consolidated capitalization as of March 31, 2002:

     . on an actual basis; and

     . as adjusted to give effect to a $30.0 million reduction of indebtedness
       and to the sale of the outstanding notes and the application of the net
       proceeds received therefrom as if they had occurred on March 31, 2002.
       See "Use of Proceeds."


   This table should be read in conjunction with "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and our consolidated
financial statements, including the notes thereto, and the other financial
information included in this prospectus.



                                             AS OF MARCH 31, 2002
                                           -------------------
                                            ACTUAL    AS ADJUSTED
                                           --------  -----------
                                               
Cash and cash equivalents................. $   56.8   $   25.8
                                           ========   ========
Debt (including short-term portions):
   Revolving credit facilities /(1)/...... $     --   $     --
   Tranche A term loans...................    122.5        -- /(2)/
   Tranche B term loans...................    246.9      150.0/(4)/
   Other debt.............................     58.5       51.1/(4)/
   9 1/2% Senior notes due 2008...........    200.0      200.0
   7 1/2% Senior notes due 2009...........       --      200.0
                                           --------   --------
       Total debt.........................    627.9      601.1
Stockholders' equity:
   Preferred stock........................      6.1        6.1
   Common stock...........................      0.6        0.6
   Retained earnings......................    694.2      692.6/(3)/
   Accumulated other comprehensive income.     (2.2)      (2.2)
                                           --------   --------
       Total stockholders' equity.........    698.7      697.1
                                           --------   --------
          Total capitalization............ $1,326.6   $1,298.2
                                           ========   ========

--------
/(1)/As of March 31, 2002, no amounts were drawn down under our $100.0 million
     revolving credit facilities. In connection with the sale of the
     outstanding notes, we amended and restated our credit facilities. See
     "Description of New Credit Agreement and other Indebtedness."
/(2)/Reflects the reduction of Tranche A term loans of $30 million with
     proceeds from the sale of our equity interest in Mexrail and application
     of a portion of the net proceeds from the sale of the outstanding notes.
/(3)/Reflects write-off of unamortized deferred financing costs of $1.6 million
     from the term loans outstanding under the KCS Credit Facilities, net of
     taxes of $0.9 million.
/(4)/Reflects application of a portion of the net proceeds from the sale of the
     notes.

                                      26



                     SELECTED CONSOLIDATED FINANCIAL DATA

   The following table sets forth selected consolidated financial data for KCS
and certain subsidiaries and affiliates. The statement of income data for the
years ended December 31, 1999, 2000 and 2001 and the balance sheet data as of
December 31, 1999, 2000 and 2001 have been derived from KCS's audited financial
statements which appear elsewhere in this prospectus. The statement of income
data for the three-month periods ended March 31, 2001 and 2002 and the balance
sheet data as of March 31, 2001 and 2002 have been derived from KCS's unaudited
financial statements which appear elsewhere in this prospectus. The statement
of income data for the year ended December 31, 1998 and the balance sheet data
as of December 31, 1998 have been derived from KCS's audited financial
statements, none of which are included in this prospectus. The statement of
income data for the year ended December 31, 1997 and the balance sheet data as
of December 31, 1997 and March 31, 2001 has been derived from KCS's unaudited
financial statements, none of which are included in this prospectus.

   The unaudited balance sheet data and statement of income data as of and for
the three-month periods ended March 31, 2001 and 2002 include all adjustments,
consisting only of normal, recurring adjustments, which management considers
necessary for a fair presentation of the financial position and results of
operations of KCS as of such date and for such periods. Operating results for
the three months ended March 31, 2002 are not necessarily indicative of results
that may be expected for the entire year or for any future period.

   All of the summary data presented below should be read in conjunction with
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the consolidated financial statements of KCS and other
financial information included elsewhere or incorporated by reference in this
prospectus.



                                                                                                          THREE MONTHS
                                                              YEAR ENDED DECEMBER 31,                    ENDED MARCH 31,
                                             ----------------------------------------------------      ------------------
                                                 1997      1998       1999        2000        2001        2001      2002
                                             -------      ------  ------       ------      ------      ------      ------
                                                                                                           (UNAUDITED)
                                                                 (IN MILLIONS, EXCEPT PER SHARE DATA)
                                                                                              
STATEMENT OF INCOME DATA: /(9)/
   Revenues................................. $ 573.2      $613.5  $601.4       $572.2      $577.3      $144.0      $142.5
   Operating costs and expenses.............   424.0       438.6   480.4        458.3       463.9       123.5       114.2
   Depreciation and amortization............    62.1        56.7    56.9         56.1        58.0        14.4        14.9
   Restructuring, asset impairment and
     other charges..........................   178.0          --      --           --          --          --          --
                                             -------      ------  ------       ------      ------      ------      ------
   Operating income (loss)..................   (90.9)      118.2    64.1         57.8        55.4         6.1        13.4
   Equity in net earnings (loss) of
     unconsolidated affiliates:
       Grupo TFM............................   (12.9)       (3.2)    1.5         21.6        28.5        11.1         4.8
       Other................................     3.2         0.3     3.7          2.2        (1.4)        0.1         0.1
   Gain on sale of Mexrail..................      --          --      --           --          --          --         4.4
   Interest expense, net....................   (53.3)      (59.6)  (57.4)       (65.8)      (52.8)      (15.2)      (11.3)
   Other income.............................     3.2         9.4     5.3          6.0         4.2         1.0         4.4
                                             -------      ------  ------       ------      ------      ------      ------
   Income (loss) from continuing
     operations before income taxes.........  (150.7)       65.1    17.2         21.8        33.9         3.1        15.8
   Income tax expense (benefit).............   (18.6)       27.1     7.0         (3.6)        2.8        (3.2)        4.1
                                             -------      ------  ------       ------      ------      ------      ------
   Income (loss) from continuing
     operations............................. $(132.1)     $ 38.0  $ 10.2       $ 25.4/(1)/ $ 31.1/(2)/ $  6.3/(2)/ $ 11.7
                                             =======      ======  ======       ======      ======      ======      ======
   Basic earnings (loss) per share from
     continuing operations /(3)/............ $ (2.46)     $ 0.69  $ 0.18       $ 0.44      $ 0.53      $ 0.11      $ 0.20
   Diluted earnings per share from
     continuing operations /(3)/............ $ (2.46)     $ 0.67  $ 0.17       $ 0.43      $ 0.51      $ 0.10      $ 0.19
   Ratio of earnings to fixed charges /(4)/.     -- /(5)/    1.9x    1.2x/(6)/    1.0x        1.1x        -- /(7)/    1.6x


                                      27





                                         DECEMBER 31,                       MARCH 31,
                       -----------------------------------------------  ------------------
                         1997      1998     1999      2000      2001      2001      2002
                       --------  -------- --------  --------  --------  --------  --------
                                        (IN MILLIONS)
                                                                           (UNAUDITED)
                                                             
BALANCE SHEET DATA (AT
  END OF PERIOD):
 Working capital...... $ (195.2) $    1.7 $  (45.7) $  (32.6) $   (3.1) $  (23.0) $    6.8
 Total assets/(8)/....  2,109.9   2,337.0  2,672.0   1,944.5   2,010.9   1,956.4   1,999.9
 Total debt...........    916.6     836.3    760.9     674.6     658.4     681.7     627.9
 Stockholders'
   equity/(3)(8)/.....    698.3     931.2  1,283.1     643.4     680.3     649.6     698.7

--------
/(1)/ Income from continuing operations for 2000 excludes extraordinary debt
      retirement costs of $8.7 million (net of income taxes of $4.0 million).
      This amount includes $1.7 million (net of income taxes of $0.1 million)
      related to Grupo TFM.
/(2)/ Income from continuing operations for the three months ended March 31,
      2001 and the year ended December 31, 2001 exclude a charge for the
      cumulative effect of an accounting change of $0.4 million (net of income
      taxes of $0.2 million).
/(3)/ On July 12, 2000, KCS completed a reverse stock split whereby every two
      shares of KCS common stock were converted into one share of KCS common
      stock. All periods presented in the accompanying schedules reflect this
      one-for-two reverse stock split.
/(4)/ The ratio of earnings to fixed charges is computed by dividing earnings
      by fixed charges. For this purpose "earnings" represent the sum of (i)
      pretax income from continuing operations adjusted for income (loss) from
      unconsolidated affiliates, (ii) fixed charges, (iii) distributed income
      from unconsolidated affiliates and (iv) amortization of capitalized
      interest, less capitalized interest. "Fixed charges" represent the sum of
      (i) interest expensed, (ii) capitalized interest, (iii) amortization of
      deferred debt issuance costs and (iv) one-third of our annual rental
      expense, which management believes is representative of the interest
      component of rental expense.
/(5)/ Due to the restructuring, asset impairment and other charges of $178.0
      million, the 1997 ratio of earnings to fixed charges coverage was less
      than 1:1. The ratio of earnings to fixed charges would have been 1:1 if a
      deficiency of $148.4 million was eliminated. Excluding these items, the
      ratio of earnings to fixed charges for 1997 would have been 1.4x.
/(6)/ Includes unusual costs of $12.7 million. Excluding these items the ratio
      of earnings to fixed charges for 1999 would have been 1.3x.
/(7)/ The ratio of earnings to fixed charges would have been 1:1 if a
      deficiency of $6.2 million was eliminated.
/(8)/ The total assets and stockholders' equity presented herein include the
      net assets of Stilwell as of December 31, 1997, 1998 and 1999 as follows:
      $348.3 million, $540.2 million and $814.6 million, respectively.
/(9)/ Effective January 1, 2002, KCS adopted Statement of Financial Accounting
      Standards No. 142 ("SFAS 142") "Goodwill and Other Intangible Assets".
      See Note 16 to the KCS financial statements for the year ended December
      31, 2001 included in this prospectus for pro forma disclosures related to
      earnings per share reflecting the adoption of SFAS 142.

                                      28



                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

   THE DISCUSSION SET FORTH BELOW, AS WELL AS OTHER PORTIONS OF THIS
PROSPECTUS, CONTAINS FORWARD-LOOKING COMMENTS THAT ARE NOT BASED UPON
HISTORICAL INFORMATION. SUCH FORWARD-LOOKING COMMENTS ARE BASED UPON
INFORMATION CURRENTLY AVAILABLE TO MANAGEMENT AND MANAGEMENT'S PERCEPTION
THEREOF AS OF THE DATE OF THIS PROSPECTUS. READERS CAN IDENTIFY THESE
FORWARD-LOOKING COMMENTS BY THE USE OF SUCH VERBS AS EXPECTS, ANTICIPATES,
BELIEVES OR SIMILAR VERBS OR CONJUGATIONS OF SUCH VERBS. OUR ACTUAL RESULTS
COULD MATERIALLY DIFFER FROM THOSE INDICATED IN FORWARD-LOOKING COMMENTS. THE
DIFFERENCES COULD BE CAUSED BY A NUMBER OF FACTORS OR COMBINATION OF FACTORS
INCLUDING, BUT NOT LIMITED TO, THOSE FACTORS IDENTIFIED IN "RISK FACTORS"
HEREIN. READERS ARE STRONGLY ENCOURAGED TO CONSIDER THESE AND OTHER FACTORS
WHEN EVALUATING ANY FORWARD-LOOKING COMMENTS. WE WILL NOT UPDATE ANY
FORWARD-LOOKING COMMENTS SET FORTH IN THIS DOCUMENT.

   THE DISCUSSION HEREIN IS INTENDED TO CLARIFY AND FOCUS ON OUR RESULTS OF
OPERATIONS, CERTAIN CHANGES IN OUR FINANCIAL POSITION, LIQUIDITY, CAPITAL
STRUCTURE AND BUSINESS DEVELOPMENTS FOR THE PERIODS COVERED BY THE CONSOLIDATED
FINANCIAL STATEMENTS INCLUDED IN THIS PROSPECTUS. THIS DISCUSSION SHOULD BE
READ IN CONJUNCTION WITH THESE CONSOLIDATED FINANCIAL STATEMENTS, THE RELATED
NOTES AND THE REPORTS OF INDEPENDENT ACCOUNTANTS THEREON, AND IS QUALIFIED BY
REFERENCE THERETO.

OVERVIEW

   KCS is a Delaware corporation organized in 1962. KCS is a holding company
and its principal subsidiaries and affiliates include the following:

     . The Kansas City Southern Railway Company ("KCSR"), a wholly-owned
       subsidiary;

     . Grupo Transportacion Ferroviaria Mexicana, S.A. de C.V. ("Grupo TFM"), a
       36.9% owned unconsolidated affiliate, which owns 80% of the common stock
       of TFM. TFM owns 100% of the common stock of Mexrail, Inc. ("Mexrail"),
       which in turn wholly owns The Texas-Mexican Railway Company ("Tex-Mex");

     . Southern Capital Corporation, LLC, a 50% owned unconsolidated affiliate
       that leases locomotive and rail equipment to KCSR;

     . Panama Canal Railway Company ("PCRC"), an unconsolidated affiliate of
       which KCSR owns 50% of the common stock. PCRC owns all of the common
       stock of Panarail Tourism Company ("PTC").

   KCS, as the holding company, supplies its various subsidiaries with
managerial, legal, tax, financial and accounting services, in addition to
managing other "non-operating" investments.

   For purposes of this "Management's Discussion and Analysis of Financial
Condition and Results of Operations," discussions for KCSR reflect the results
of KCSR and Gateway Western, which merged October 1, 2001 as combined operating
companies and exclude other KCSR subsidiaries or affiliates.

   See "Summary--Recent Events--Sale of Mexrail."

   All per share information included in this "Management's Discussion and
Analysis of Financial Condition and Results of Operations" is presented on a
diluted basis unless specifically identified otherwise.

RECENT DEVELOPMENTS

PURCHASE OF ADDITIONAL INTEREST IN GRUPO TFM.

   KCS and Grupo TMM have exercised their call option and intend to cause TFM
to purchase the 24.6% interest in Grupo TFM currently owned by the Mexican
government prior to July 31, 2002. If the purchase had

                                      29



occurred on March 31, 2002, the purchase price would have been approximately
$253 million. Various financing alternatives are currently being explored. One
source of financing could include the use of funds due to TFM from the Mexican
government as a result of the reversion, during the first quarter of 2001, of a
portion of the concession to the Mexican government by TFM that covers the
Hercules-Mariscala rail line, an approximate 18-mile portion of redundant track
in the vicinity of the city of Queretaro. The remainder of the financing
required to purchase the Mexican government's Grupo TFM shares has been raised
by TFM through the sale of $180 million of debt securities. If TFM is unable to
complete this purchase on a timely basis, we intend to make the purchase, but
there can be no assurance that we will be able to purchase all or any portion
of the government's interest.

DEBT REFINANCING AND RE-CAPITALIZATION OF KCS'S DEBT STRUCTURE.

   REGISTRATION OF SENIOR UNSECURED NOTES.  During the third quarter of 2000,
KCS completed a $200 million private offering of debt securities through its
wholly-owned subsidiary, KCSR. The offering, completed pursuant to Rule 144A
under the Securities Act of 1933 in the United States and Regulation S outside
the United States, consisted of 8 year 9 1/2% senior unsecured notes. Net
proceeds from the offering of $196.5 million were used to refinance term debt
and reduce commitments under the KCS Credit Facilities. The refinanced debt was
scheduled to mature on January 11, 2001. Costs related to the issuance of the
9 1/2% senior notes were deferred and are being amortized over the eight year
term of the 9 1/2% senior notes. The remaining balance of these deferred costs
was approximately $3.8 million at December 31, 2001. In connection with this
refinancing, KCS reported an extraordinary loss of $1.1 million (net of income
taxes of $0.7 million).

   GRUPO TFM.  During the third quarter of 2000, Grupo TFM accomplished a
refinancing of approximately $285 million of its senior secured credit
facilities through the issuance of a U.S. Commercial Paper ("USCP") program
backed by a letter of credit. The USCP is a 2-year program for up to a face
value of $310 million. The average discount rate for the first issuance was
6.54%. This refinancing provides the ability for Grupo TFM to pay limited
dividends. As a result of this refinancing, Grupo TFM recorded approximately
$9.2 million in pretax extraordinary debt retirement costs. KCS reported $1.7
million (net of income taxes of $0.1 million) as its proportionate share of
these costs as an extraordinary item.

   NOTE OFFERING.  We completed a private offering of $200 million of 71/2%
senior notes due 2009 of KCSR in June 2002. The Initial Purchasers of the
outstanding notes subsequently resold the outstanding notes to qualified
institutional buyers pursuant to Rule 144A under the Securities Act and to
qualified buyers outside the United States in reliance upon Regulation S under
the Securities Act. Our net proceeds from the sale of the outstanding notes
(after deducting the Initial Purchasers' discounts and commissions and offering
expenses payable by us) were approximately $195.8 million. We used the net
proceeds to refinance existing bank debt and other indebtedness. See
"Description of New Credit Agreement and Other Indebtedness."

   NEW CREDIT AGREEMENT.  The KCS Credit Facilities were amended and restated
in connection with the Note Offering. The KCS Credit Facilities contained, and
the New Credit Agreement contains, certain covenants that, among others,
restrict the ability of KCS's subsidiaries, including KCSR, to incur additional
indebtedness, and restrict KCS's ability and its subsidiaries' ability to:

     . incur additional liens,

     . enter into sale and leaseback transactions,

     . merge or consolidate with another entity,

     . sell assets,

     . enter into certain transactions with affiliates,

     . enter into agreements that restrict the ability to incur liens or, with
       respect to KCSR and KCS's other subsidiaries, pay dividends to KCS or
       another subsidiary of KCS,

                                      30



     . make investments, loans, advances, guarantees or acquisitions,

     . make certain restricted payments, including dividends, or make certain
       payments on other indebtedness, or

     . make capital expenditures.

   In addition, KCS is required to comply with specific financial ratios,
including minimum interest expense coverage and leverage ratios. The KCS Credit
Facilities and the New Credit Agreement also contain certain customary events
of default. These covenants, along with other provisions, could restrict
maximum utilization of the New Credit Agreement.

   Borrowings under the New Credit Agreement are guaranteed by all of the
significant, domestic subsidiaries of KCS other than Wyandotte Garage
Corporation and TransFin Insurance Ltd. Caymex Transportation, Inc., SCC
Holdings LLC, The Kansas City Northern Railway Company and Veals, Inc., each of
which guaranteed the New Credit Agreement, do not guarantee the notes.
Wyandotte Garage Corporation and TransFin Insurance Ltd. do not guarantee
either the New Credit Agreement or the notes. Interest on the outstanding
loans, including revolving loans, under the New Credit Agreement accrues at a
rate per annum based on the London Interbank Offered Rate ("LIBOR") or an
alternate base rate, as KCS shall select, plus an applicable margin.

   The New Credit Agreement consists of a $100 million revolving credit
facility and a $150 million term loan. The term loan under the New Credit
Agreement has a maturity of approximately 6 years. We used the proceeds from
the Note Offering to repay certain amounts of the term loans under the KCS
Credit Facilities.

   The terms of the New Credit Agreement provide us greater financial
flexibility than the covenants in the KCS Credit Facilities. We believe the
most significant changes are as follows:

     . allowing us to retain 100% of the proceeds from any common stock
       issuances, or any non-cash-pay preferred stock issuances,

     . allowing us to retain 50% of the proceeds from any cash-pay preferred
       stock issuances, with the remaining 50% being utilized to repay our bank
       debt,

     . allowing us to issue additional senior unsecured indebtedness, provided
       the net proceeds are used to pay down bank debt; however, we may retain
       up to $50 million of net proceeds of senior unsecured indebtedness if
       issued in conjunction with at least $100 million of equity proceeds for
       the purpose of further investment in our Mexican operations,

     . allowing us to retain the first $10 million of net proceeds from asset
       sales per annum,

     . increasing the "material indebtedness" definition (contained in the KCS
       Credit Facilities) to $20 million from $10 million.

   As a result of the New Credit Agreement and the Note Offering, we expect
that our interest expense will increase in the future.

   SOUTHERN CAPITAL REFINANCING.  On June 25, 2002, Southern Capital refinanced
the outstanding balance of its one-year bridge loan through the issuance of
approximately $167.6 milion of pass through trust certificates and the sale of
50 locomotives. The pass through trust certificates are secured by the sold
locomotives, all of the remaining locomotives and rolling stock owned by
Southern Capital and rental payments payable by KCSR under the sublease of the
sold locomotives and its leases of the equipment owned by Southern Capital.
Payments of interest and principal of the pass through trust certificates,
which are due semi-annually on June 30 and December 30 commencing on December
30, 2002 and ending on June 30, 2022, are insured under a financial guarantee
insurance polcy by MBIA Insurance Corporation. KCSR leases or subleases all of
the equipment securing the pass through trust certificates.

                                      31



RESULTS OF OPERATIONS

   The following table details certain income statement components for KCS for
the years ended December 31, 1999, 2000 and 2001 and the three months ended
March 31, 2001 and 2002, respectively, for use in the analysis below. See the
financial statements included elsewhere in this prospectus.



                                                                                                    THREE MONTHS
                                                                   YEAR ENDED DECEMBER 31,         ENDED MARCH 31,
-                                                            ------------------------------      ------------------
                                                                1999        2000        2001        2001      2002
                                                             ------      ------      ------      ------      ------
                                                                                  (IN MILLIONS)
                                                                                              
Revenues.................................................... $601.4      $572.2      $577.3      $144.0      $142.5
Costs and expenses..........................................  537.3       514.4       521.9       137.9       129.1
                                                             ------      ------      ------      ------      ------
    Operating income........................................   64.1        57.8        55.4         6.1        13.4
Equity in net earnings (losses) of unconsolidated affiliates    5.2        23.8        27.1        11.2         4.9
Gain on sale of Mexrail.....................................     --          --          --          --         4.4
Interest expense............................................  (57.4)      (65.8)      (52.8)      (15.2)      (11.3)
Other income................................................    5.3         6.0         4.2         1.0         4.4
                                                             ------      ------      ------      ------      ------
    Income from continuing operations before income taxes...   17.2        21.8        33.9         3.1        15.8
Income tax provision (benefit)..............................    7.0        (3.6)        2.8        (3.2)        4.1
                                                             ------      ------      ------      ------      ------
    Income from continuing operations....................... $ 10.2/(1)/ $ 25.4/(2)/ $ 31.1/(3)/ $  6.3/(3)/ $ 11.7
                                                             ======      ======      ======      ======      ======

--------
/(1)/Income from continuing operations for the year ended December 31, 1999
     includes $12.7 million of unusual costs. The unusual costs relate to
     employee separations, labor and personal injury related costs, write-off
     of costs for a previously planned line buildout, which we do not plan to
     pursue, and costs associated with the closure of an intermodal facility.
/(2)/Income from continuing operations for the year ended 2000 excludes
     extraordinary items for debt retirement costs of $8.7 million (net of
     income taxes of $4.0 million). This amount includes $1.7 million (net of
     income taxes of $0.1 million) related to Grupo TFM.
/(3)/Income from continuing operations for the three months ended March 31,
     2002 and the year ended December 31, 2001 excludes a charge for the
     cumulative effect of an accounting change of $0.4 million (net of income
     taxes of $0.2 million). This charge reflects KCS's adoption of SFAS 133
     effective January 1, 2001.

   The following table summarizes the revenues and carload statistics of KCSR
for the years ended December 31, 1999, 2000 and 2001 and the three months ended
March 31, 2001 and 2002, respectively. Certain prior year amounts have been
reclassified to reflect changes in the business groups and to conform to the
current year presentation.



                                                REVENUES              CARLOADS AND INTERMODAL UNITS
                                   ---------------------------------- -----------------------------
                                                        THREE MONTHS                    THREE MONTHS
                                        YEAR ENDED          ENDED        YEAR ENDED        ENDED
                                       DECEMBER 31,       MARCH 31,     DECEMBER 31,     MARCH 31,
                                   -------------------- ------------- ----------------- -----------
                                    1999   2000   2001   2001   2002  1999  2000  2001  2001   2002
                                   ------ ------ ------ ------ ------ ----- ----- ----- -----  -----
                                             (IN MILLIONS)                   (IN THOUSANDS)
                                                                 
General commodities:
    Chemical and petroleum........ $131.9 $125.6 $123.8 $ 32.6 $ 31.9 165.5 154.1 146.0  41.2   35.9
    Paper and forest..............  130.1  132.3  130.3   30.1   32.0 202.9 192.4 184.0  44.5   43.8
    Agricultural and mineral......   96.5   93.6   87.9   21.3   23.8 141.0 132.0 125.7  30.9   33.0
                                   ------ ------ ------ ------ ------ ----- ----- ----- -----  -----
Total general commodities.........  358.5  351.5  342.0   84.0   87.7 509.4 478.5 455.7 116.6  112.7
    Intermodal and automotive.....   58.7   62.1   66.0   18.6   14.2 233.9 269.3 291.1  76.8   67.0
    Coal..........................  117.4  105.0  118.7   27.6   28.8 200.8 184.2 202.3  46.5   58.5
                                   ------ ------ ------ ------ ------ ----- ----- ----- -----  -----
Carload revenues and carload and
 intermodal units.................  534.6  518.6  526.7  130.2  130.7 944.1 932.0 949.1 239.9  238.2
                                                                      ===== ===== ===== =====  =====
Other rail-related revenues.......   51.8   44.5   39.7    9.9    9.7
                                   ------ ------ ------ ------ ------
    Total KCSR revenues...........  586.4  563.1  566.4  140.1  140.4
Other subsidiary revenues.........   15.0    9.1   10.9    3.9    2.1
                                   ------ ------ ------ ------ ------
    Total consolidated revenues... $601.4 $572.2 $577.3 $144.0 $142.5
                                   ====== ====== ====== ====== ======


                                      32



   The following table summarizes consolidated costs and expenses for the years
ended December 31, 1999, 2000 and 2001 and the three months ended March 31,
2001 and 2002, respectively. Certain prior year amounts have been reclassified
to conform to the current year presentation:




                                                                THREE MONTHS
                                                YEAR ENDED          ENDED
                                               DECEMBER 31,       MARCH 31,
                                           -------------------- -------------
                                            1999   2000   2001   2001   2002
                                           ------ ------ ------ ------ ------
                                                     (IN MILLIONS)
                                                        
Compensation and benefits................. $206.0 $197.8 $192.9 $ 49.1 $ 49.4
Depreciation and amortization.............   56.9   56.1   58.0   14.4   14.9
Purchased services........................   58.9   54.8   57.0   12.0   14.0
Operating leases..........................   46.3   51.7   50.9   12.8   12.1
Fuel......................................   34.2   48.1   43.9   12.4    9.5
Casualties and insurance..................   30.8   34.9   42.1   14.6    7.9
Car hire..................................   22.4   14.8   19.8    6.5    5.2
Other.....................................   81.8   56.2   57.3   16.1   16.1
                                           ------ ------ ------ ------ ------
   Total consolidated costs and expenses.. $537.3 $514.4 $521.9 $137.9 $129.1
                                           ====== ====== ====== ====== ======


THREE MONTHS ENDED MARCH 31, 2002 COMPARED WITH THREE MONTHS ENDED MARCH 31,
2001

   NET INCOME.  For the three months ended March 31, 2002, net income increased
$5.8 million to $11.7 million ($0.19 per diluted share) from $5.9 million
($0.10 per diluted share) for the three months ended March 31, 2001. This
quarter to quarter increase was primarily the result of a $8.8 million decline
in operating expenses, a $3.9 million decrease in interest expense, a $3.4
million increase in other income and a $4.4 million gain realized on the sale
of Mexrail to TFM. These increases were partially offset by a $1.5 million
decrease in revenue, a $6.3 million decrease in equity in net earnings of
unconsolidated affiliates and a $7.3 million increase in the income tax
provision.

   REVENUES.  Consolidated revenues for the three months ended March 31, 2002
were $142.5 million compared to $144.0 million for the three months ended March
31, 2001. An increase in revenues for KCSR of $0.3 million was offset by a
decline of approximately $1.8 million from other subsidiaries, resulting mostly
from volume declines at our bulk coke handling facility and our railroad tie
plant. The following discussion provides an analysis of KCSR revenues by
commodity group.

   CHEMICAL AND PETROLEUM PRODUCTS.  For the three months ended March 31, 2002,
revenues for chemical and petroleum products decreased $0.7 million (2.2%)
compared to the three months ended March 31, 2001. Higher revenue for gases and
inorganic products were offset by declines in other chemical and petroleum
products. The increase in revenues for gases was primarily the result of an
increase in production by a single customer during the quarter. The increase in
revenue for inorganic products was primarily the result of increased access to
production facilities in Geismar, Louisiana and new business previously shipped
by other rail carriers. The decline in other chemical and petroleum products
was primarily the result of lower industrial production as a result of the
continued slowdown of the U.S. economy. Volume related revenue declines were
somewhat mitigated through longer hauls and selective price increases. Chemical
and petroleum products revenue accounted for 24.4% and 25.0% of total carload
revenues for the three months ended March 31, 2002 and 2001, respectively.

   PAPER AND FOREST PRODUCTS.  Paper and forest product revenues increased $1.9
million (6.3%) for the three months ended March 31, 2002 compared with the same
period of 2001. Increases in revenues for paper and lumber products as well as
military shipments were partially offset by a decrease in metal product
revenues. The increase in revenue for shipments of lumber products resulted
from volume gains due to strength in the home

                                      33



building market, as well as certain rate increases and longer hauls. Higher
revenue for paper products was due mostly to an increase in the revenue per
carload arising from targeted rate increases and longer hauls. Demand driven
volume declines contributed to lower revenue for metal products quarter to
quarter. Paper and forest products revenue accounted for 24.5% and 23.1% of
total carload revenues for the three months ended March 31, 2002 and 2001,
respectively.

   AGRICULTURAL AND MINERAL PRODUCTS.  Agricultural and mineral product
revenues increased $2.5 million (11.7%) for the three months ended March 31,
2002 compared to the three months ended March 31, 2001. This increase resulted
mostly from strength in the export grain and food product markets partially
offset by lower revenues for ores and minerals. Higher demand for export grain
and food products coupled with increases in certain rates and length of haul
led to the increase in related revenue. Demand also improved slightly for
domestic grain shipments to poultry producers due to an increase in consumer
consumption. Agricultural and mineral products accounted for 18.2% of total
carload revenues for the first quarter of 2002 compared to 16.4% for the first
quarter of 2001.

   INTERMODAL AND AUTOMOTIVE.  Intermodal and automotive revenues decreased
$4.4 million (23.7%) for the three months ended March 31, 2002 compared to the
same period in 2001. This decrease was primarily the result of a 6.2% decline
in carload volume for intermodal traffic and a 50% decline in automotive
carloads. These traffic declines were mostly due to the impact of the weakness
in the U.S. economy on the intermodal and automotive industries. Automotive
revenues were also significantly impacted by the loss of certain Ford business
in the third quarter of 2001 due to competitive pricing from another railroad.
Our on-time performance for this Ford automotive traffic was approximately 98%,
and accordingly, we believe this on-time performance could lead to future
business in the automotive marketplace. Intermodal and automotive product
revenues accounted for 10.9% of total carload revenues for the first quarter of
2002 compared to 14.3% for the first quarter of 2001.

   COAL.  Coal revenues increased $1.2 million (4.4%) for the three months
ended March 31, 2002 compared to the same period in 2001, resulting mostly from
a 30% increase in tons delivered due to higher customer demand, as well as the
re-opening of the Kansas City Power & Light Company Hawthorn plant in June
2001. Hawthorn had been out of service since January 1999 due to an explosion
at the Kansas City facility. Revenue increases resulting from higher traffic
levels were somewhat mitigated by a contractual rate reduction for KCSR's
largest customer, SWEPCO. This rate reduction, as well as the loss of a coal
customer beginning in April 2002 due to the expiration of the contract, is
expected to result in a reduction of coal revenues during the remainder of
2002. Coal revenues accounted for 22.0% of total carload revenues for the first
quarter of 2002 compared to 21.2% for the first quarter of 2001.

   OTHER.  Other rail related revenues decreased $0.2 million for the three
months ended March 31, 2002 compared to the same period in 2001 primarily due
to decreases in switching revenue partially offset by increases in haulage,
demurrage, and other revenue.

   COSTS AND EXPENSES.  Consolidated costs and expenses decreased $8.8 million
for the three months ended March 31, 2002 compared to the same period in 2001
primarily as a result of lower KCSR expenses of $9.3 million and higher
expenses at certain other subsidiaries of $0.5 million.

   COMPENSATION AND BENEFITS.  Consolidated compensation and benefits expense
for the three months ended March 31, 2002 increased $0.3 million to $49.4
million compared to $49.1 million for the three months ended March 31, 2001. A
$2.3 million decrease in compensation expense resulted from reduced employee
counts, lower overtime costs, and the use of fewer relief crews due to improved
operating efficiency. This decrease was offset by a $2.6 million increase in
fringe benefits as a result of a 15% increase in health and welfare costs
during the first quarter of 2002 and a $2.0 million reduction in
retirement-based costs for certain union employees recorded

                                      34



during the first quarter of 2001. Additionally, first quarter 2001 costs for
compensation and benefits include approximately $1.3 million associated with a
workforce reduction.

   DEPRECIATION AND AMORTIZATION.  Consolidated depreciation and amortization
expense was $14.9 million for the three months ended March 31, 2002 compared to
$14.4 million for the same period in 2001. This $0.5 million increase resulted
from a higher asset base partially offset by property retirements. Depreciation
and amortization expense is expected to increase by approximately $2.3 million
in 2002 compared to 2001 due to the implementation of KCS's Management Control
System, which is scheduled to occur in mid-2002.

   PURCHASED SERVICES.  For the three months ended March 31, 2002, purchased
services expense increased $2.0 million compared with the same period in 2001.
This increase resulted from higher costs for locomotive and car repairs
contracted to third parties as well as other general purchased services.

   OPERATING LEASES.  For the three months ended March 31, 2002, operating
lease expense decreased as a result of the expiration of certain leases that
have not been renewed due to continued improvements in fleet utilization. Lease
expense is expected to increase in the second quarter of 2002 as a result of
costs associated with the lease for our new corporate headquarters building. We
began leasing this new facility in April 2002. The annual lease payment is
expected to be approximately $2.5 million. The net increase in lease expense
arising from our new corporate headquarters building is expected to be
approximately $1.9 million in 2002.

   FUEL.  For the three months ended March 31, 2002, fuel expense decreased
$2.9 million or 23.4% compared to the same period in 2001. This decrease in
fuel expense was the result of a 26.1% decrease in the average price per gallon
somewhat mitigated by a 4.3% increase in fuel usage. Fuel costs represented
approximately 7.8% of total KCSR operating expenses for the quarter ended March
31, 2002 compared to 9.4% for the same period in 2001.

   CASUALTIES AND INSURANCE.  For the three months ended March 31, 2002,
casualties and insurance expense decreased $6.7 million compared to the three
months ended March 31, 2001. KCSR experienced several significant derailments
in the first quarter of 2001 as well as the settlement of a significant
personal injury claim. Costs in the first quarter of 2001 related to these
significant derailments approximated $8.5 million compared to derailment
expense of approximately $2.5 million for the first quarter of 2002.

   CAR HIRE.  Car hire expense for the first quarter of 2002 decreased $1.3
million compared to the first quarter of 2001. During the first quarter of
2002, KCSR was operating a more efficient and well-controlled railroad compared
to the first quarter of 2001, leading to an improvement in car utilization and
reduction of car hire costs. An unusual number of derailments (as discussed in
casualties and insurance), as well as the effects of line washouts and flooding
had a significant adverse impact on the efficiency of KCSR's operations during
the first quarter of 2001. The resulting inefficiency led to congestion, which
contributed to an increase in the number of freight cars from other railroads
on our rail line, as well as fewer KCSR freight cars being used by other
railroads during the first quarter of 2001.

   OPERATING INCOME AND KCSR OPERATING RATIO.  Consolidated operating income
for the three months ended March 31, 2002 increased $7.3 million, or 120%
compared to $6.1 million for the same period in 2001. This increase resulted
from an $8.8 million decrease in operating expenses partially offset by a $1.5
million decrease in revenues. The operating ratio for KCSR improved to 87.2%
for the three months ended March 31, 2002 compared to 94.0% for the same period
in 2001.

   INTEREST EXPENSE.  Consolidated interest expense for the three months ended
March 31, 2002 declined $3.9 million (26%) compared to the same period in 2001.
This decrease was primarily the result of lower interest rates on variable rate
debt as well as a lower average debt balance partially offset by a slight
increase in amortization related to debt issue costs.

                                      35



   OTHER INCOME.  For the three months ended March 31, 2002, other income
increased $3.4 million compared to the prior year quarter primarily as a result
of a $3.3 million gain recorded on the sale of non-operating property.

   INCOME TAX EXPENSE.   For the three months ended March 31, 2002, the
consolidated income tax provision was $4.1 million compared to an income tax
benefit of $3.2 million of the prior year quarter. This $7.3 million increase
in income tax expense resulted primarily from an increase in domestic operating
income and gains recorded on the sale of our investment in Mexrail and
non-operating property. As we intend to indefinitely reinvest the equity
earnings from Grupo TFM, we do not provide deferred income tax expense for the
excess of our book basis over the tax basis of our investment in Grupo TFM.
Excluding equity earnings of Grupo TFM, the consolidated effective income tax
rate for the three months ended March 31, 2002 was 37.3% compared to (40.0%)
for the same period in 2001.

   EQUITY IN NET EARNINGS (LOSSES) OF UNCONSOLIDATED AFFILIATES.   For the
three months ended March 31, 2002, we recorded equity in net earnings of
unconsolidated affiliates of $4.9 million compared to $11.2 million for the
same period in 2001. This decrease is primarily the result of lower equity
earnings from Grupo TFM of $6.3 million and PCRC of $0.8 million partially
offset by an increase in equity in earnings from Southern Capital of $0.5
million and Mexrail of $0.3 million.

   For the three months ended March 31, 2001, equity in earnings from Grupo TFM
reflected our proportionate share ($9.1 million) of the income recorded by
Grupo TFM relating to the reversion of certain concession assets to the Mexican
government. Exclusive of this 2001 reversion income, our first quarter 2002
equity in earnings from Grupo TFM increased $2.8 million compared to the same
period in 2001. Grupo TFM's revenue for the three months ended March 31, 2002
improved 1% compared to the same period in 2001 while operating expenses
declined slightly for the same period. Under International Accounting Standards
("IAS"), Grupo TFM's first quarter 2002 operating ratio was 77.3% compared to
79.8% in the same period in 2001. Grupo TFM's results for the first quarter of
2002 include a $3.5 million deferred tax benefit (calculated under U.S. GAAP)
compared to a deferred income tax expense of $21.7 million in the first quarter
of 2001. This variance resulted from an income tax provision on the reversion
income recorded in the first quarter of 2001, as well as fluctuations in the
peso exchange rate and inflation. Also contributing to Grupo TFM's deferred
income tax calculation in the first quarter of 2002 was an approximate $1.7
million expense arising from the change in the Mexican corporate income tax
rate, which is being reduced from 35% to 32% in one percent increments
beginning in 2003. Under U.S. GAAP, the impact of this 3% graduated rate
reduction was recognized for deferred tax purposes in the first quarter 2002.
This rate reduction adversely impacted the results under U.S. GAAP because
Grupo TFM has a deferred tax asset, which had previously been recorded based
upon higher income tax rates and was reduced as a result of the rate reduction.
After consideration of minority interest, this rate change resulted in a $0.5
million reduction in our equity earnings of Grupo TFM during the first quarter
2002.

   We report our equity in Grupo TFM under U.S. GAAP while Grupo TFM reports
under IAS. Because we are required to report our equity in earnings (losses) in
Grupo TFM under U.S. GAAP and Grupo TFM reports under IAS, differences in
deferred income tax calculations and the classification of certain operating
expense categories occur. The deferred tax calculations are significantly
impacted by fluctuations in the relative value of the Mexican peso compared to
the U.S. dollar and the rate of Mexican inflation, and result in significant
variability in the amount of equity in earnings (losses) reported by us.

   CUMULATIVE EFFECT OF ACCOUNTING CHANGE.  We adopted the provisions of
Statement of Financial Accounting Standards No. 133 ''Accounting for Derivative
Instruments and Hedging Activities'' (''SFAS 133'') effective January 1, 2001.
As a result of this change in the method of accounting for derivative financial
instruments, we recorded an after-tax charge to earnings of $0.4 million in the
first quarter of 2001. This charge is presented as a cumulative effect of an
accounting change in the accompanying consolidated condensed financial
statements.

                                      36



YEAR ENDED DECEMBER 31, 2001 COMPARED WITH THE YEAR ENDED DECEMBER 31, 2000

   INCOME FROM CONTINUING OPERATIONS.   For the year ended December 31, 2001,
income from continuing operations increased $5.7 million to $31.1 million (51c
per diluted share) from $25.4 million (43c per diluted share) for the year
ended December 31, 2000. This increase was primarily a result of a $6.9 million
increase in equity earnings from Grupo TFM and a $13.0 million decline in
interest expense partially offset by a $2.4 million decrease in domestic
operating income, a $3.6 million decrease in equity earnings from other
unconsolidated affiliates, and an increase in the income tax provision of $6.4
million. Equity earnings for the year ended December 31, 2001 reflect our
proportionate share ($9.1 million) of the income recorded by Grupo TFM relating
to the reversion of certain concession assets to the Mexican government.

   REVENUES.   Consolidated revenues for the year ended December 31, 2001
totaled $577.3 million compared to $572.2 million for the year ended December
31, 2000. This $5.1 million, or 0.9%, increase resulted from higher KCSR
revenues of approximately $3.3 million coupled with higher revenues from
certain other smaller subsidiaries. The following discussion provides an
analysis of KCSR revenues by commodity group.

   CHEMICAL AND PETROLEUM.   For the year ended December 31, 2001, chemical and
petroleum product revenues decreased $1.8 million (1.4%) compared to the year
ended December 31, 2000. Higher revenues for plastic and inorganic chemical
products were offset by declines in most other chemical products. The increase
in revenues for plastic products resulted from a plant expansion by a customer
in late 2000. The decline in other chemical and petroleum products resulted
primarily from lower industrial production reflecting the impact of the
slowdown of the U.S. economy. These volume related revenue declines were
somewhat mitigated through certain price increases taken in 2001. We believe
that at such time that economic conditions improve, the demand for chemical and
petroleum products could increase resulting in higher related revenues.

   PAPER AND FOREST.   Revenues for paper and forest products decreased $2.0
million (1.5%) for the year ended December 31, 2001 compared to the year ended
December 31, 2000. As a result of the transfer of certain National Guard
personnel and related equipment to a military base near KCSR's rail lines,
military and other carloads increased $3.9 million for the year ended December
31, 2001. Additionally, for the year ended December 31, 2001, revenues for
pulpwood and logchips increased $1.6 million due to a fungus problem with
logchips during 2000 (which reduced 2000 revenues) that has since been
resolved. These increases for the year ended December 31, 2001 were offset by
declines in steel shipments and most other paper and forest product
commodities. Contributing to the decline in certain lumber product revenues was
an ongoing trade dispute between the United States and Canada relating to
softwood lumber producers, which has reduced certain lumber traffic between
Canada and Mexico. Negotiations between the United States and Canada are
continuing in an effort to resolve this trade dispute. Steel shipments declined
due to the loss of certain business and the timing of the receipt of steel
shipments in 2001 compared to 2000. Additionally, a significant portion of our
steel shipments relate to drilling pipe for oil exploration. Drilling activity
has declined due to the reductions in the price of oil, thus resulting in less
demand for drilling pipe. The continued decline in the U.S. economy continues
to affect the paper and forest product industry significantly as the need for
raw materials in related manufacturing and production industries decreased
during 2001. Certain price increases during 2001 have partially offset related
volume declines. We believe an improvement in the economic conditions could
raise the demand for paper and forest products resulting in an increase in
related revenues.

   AGRICULTURAL AND MINERAL.   Agricultural and mineral product revenues
decreased $5.7 million (6.1%) for the year ended December 31, 2001 compared to
the year ended December 31, 2000. In 2001, domestic grain revenues decreased
$3.7 million compared to 2000 primarily due to a general decline in the
production of poultry in the United States, which has decreased demand for
grain deliveries to our poultry producing customers. Additionally, during the
first half of 2001, flooding in Iowa and Minnesota forced a temporary shift in
the origination of some domestic grain shipments to Illinois and Indiana,
resulting in significantly shorter hauls for KCSR. Export grain increased $1.5
million (18.5%) compared to the year ended December 31, 2000, primarily as a
result of increased shipments of soybeans for export through the ports of
Beaumont, Texas and Reserve, Louisiana during the fourth quarter of 2001.
Annual declines in food products, ores and minerals and stone, clay and glass
product revenues resulted primarily from the ongoing decline in the U.S. and
global economies. Based

                                      37



on current expectations, we believe that the demand for poultry will improve
slightly in 2002, resulting in improved revenues for domestic grain. We believe
an improvement in the economic conditions could also raise the demand for other
agriculture and mineral products resulting in an increase in related revenues.

   INTERMODAL AND AUTOMOTIVE.   For the year ended December 31, 2001,
intermodal and automotive revenues increased $3.9 million (6.3%) compared to
the year ended December 31, 2000 as a result of an increase in automotive
revenues of $9.0 million partially offset by a decrease in intermodal revenues
of $5.1 million. Automotive revenues increased as a result of the following:
(i) Mazda traffic originating at the International Freight Gateway ("IFG") at
the former Richards-Gebaur airbase, located adjacent and connecting to KCSR's
main line near Kansas City, Missouri; and (ii) Ford business originating on the
CSX in Louisville and interchanged with the KCSR in East St. Louis. This Ford
automotive traffic was shipped to Kansas City via KCSR and interchanged with
Union Pacific Railroad for delivery to the western United States. During the
third quarter of 2001, KCSR lost this Ford business due to competitive pricing;
however, our on-time performance for this Ford automotive traffic approximated
98%, which we believe could lead to future business in the automotive
marketplace. Intermodal revenues for the year ended December 31, 2001 declined
due to several factors, including (i) the impact of the slow-down in the U.S.
economy, which has caused related declines in demand; (ii) customer erosion due
to service delays arising from congestion experienced in the first quarter of
2001; and (iii) a marketing agreement with Norfolk Southern, which provides
that KCSR will perform haulage services for Norfolk Southern from Meridian,
Mississippi to Dallas, Texas for an agreed upon haulage fee. This marketing
agreement was entered into in May 2000 and became fully operational in June
2000. A portion of the decline in intermodal revenues resulted from the Norfolk
Southern haulage traffic that replaced existing intermodal revenues as KCSR is
now receiving a smaller per unit haulage fee than the share of revenue it
received as part of the intermodal movement. The margins on this traffic are
improved, however, because it has a lower cost base to KCSR as certain costs
such as fuel and car hire are incurred and paid by Norfolk Southern. We believe
an improvement in economic conditions could raise the demand for intermodal and
automotive products resulting in an increase in related revenues.

   COAL.   For the year ended December 31, 2001, coal revenue increased $13.7
million (13.0%) compared to the year ended December 31, 2000. These increases
were primarily the result of higher demand from coal customers replenishing
depleted stockpiles and to satisfy weather-related demands as a result of hot
weather conditions in the summer months. Net tons of unit coal shipped
increased approximately 9.3% for 2001. Also contributing to the increase was
the return of the Kansas City Power & Light Company Hawthorn plant to
production in the second quarter of 2001. The Hawthorn plant had been out of
service since January 1999 due to an explosion at the Kansas City facility. See
"--Trends and Outlook" for discussion of expected decline in coal revenues
during 2002.

   OTHER.   For the year ended December 31, 2001, other rail-related revenues
declined $4.8 million, comprised mostly of declines in switching and demurrage
revenues of $2.9 million and $2.2 million, respectively, partially offset by an
increase in haulage revenues of $0.5 million. Declines in switching and
demurrage revenues related primarily to volume declines reflecting the weak
economy. Demurrage revenues also declined due to more efficient fleet
utilization resulting from a well operating railroad.

   COSTS AND EXPENSES.   Consolidated operating expenses increased $7.5 million
(1.5%) to $521.9 million for the year ended December 31, 2001 compared to
$514.4 for the year ended December 31, 2000 as a result of higher KCSR expenses
of $2.3 million and higher expenses at certain other subsidiaries of $5.2
million.

   COMPENSATION AND BENEFITS.   For the year ended December 31, 2001,
consolidated compensation and fringe benefits expense declined $4.9 million
compared to the year ended December 31, 2000, resulting from a $5.6 million
reduction in compensation costs partially offset by an increase in fringe
benefits expense of $0.7 million. This variance results primarily from a $4.2
million reduction of compensation and fringe benefits at KCSR resulting from a
reduction in employee headcount arising from a workforce reduction in response
to the

                                      38



slowdown in the U.S. economy and lower costs associated with overtime due to
improved operating efficiency. Fringe benefit costs were higher because of an
approximate 17% increase in health insurance costs and an increase in
unemployment insurance partially offset by a decline in expenses associated
with stock option exercises and a $2.0 million reduction in retirement-based
costs for certain union employees. The decline in compensation and fringe
benefits expense was partially offset by the one-time severance costs of
approximately $1.3 million associated with the workforce reduction.

   DEPRECIATION AND AMORTIZATION.   Consolidated depreciation and amortization
expense for the year ended December 31, 2001 increased $1.9 million compared to
the year ended December 31, 2000. This increase was primarily the result of an
increase in KCSR's asset base partially offset by property retirements and
lower STB approved depreciation rates. Depreciation and amortization expense is
expected to increase by approximately $2.3 million in 2002 due to the
implementation of MCS, which is currently scheduled for implementation on KCSR
in mid-2002.

   PURCHASED SERVICES.   For the year ended December 31, 2001, purchased
services expense increased $2.2 million compared to the year ended December 31,
2000. This variance is comprised of a $0.2 million decline in purchased
services for KCSR offset by a $2.4 million increase in purchased services for
other subsidiaries. The decline in purchased services for KCSR resulted from
lower costs related to intermodal lift services and lower environmental
compliance costs. The decline in intermodal lift services was the result of a
decline in the number of trailers handled at terminals combined with an
increase in lift charges billed to others. These declines in costs were
partially offset by higher costs for locomotive and car repairs contracted to
third parties as well as higher professional fees related to casualty claims.
The increase in purchased services related to other subsidiaries consists
mostly of higher holding company costs and higher legal costs at a subsidiary
related to the settlement of a lawsuit.

   OPERATING LEASES.   For the year ended December 31, 2001, consolidated
operating lease expense decreased $0.8 million compared to the year ended
December 31, 2000. This decline was primarily the result of lower KCSR
operating lease costs due to the expiration of certain leases for rolling stock
that have not been renewed due to better fleet utilization. Lease expense is
expected to increase in 2002 as a result of costs associated with the lease for
our new corporate headquarters building. We began leasing this new facility in
April 2002 for an annual lease payment of approximately $2.5 million. The net
increase in lease expense arising from our new corporate headquarters building
is expected to approximate $1.9 million in 2002.

   FUEL.   Fuel costs for the year ended December 31, 2001 decreased $4.2
million compared to the year ended December 31, 2000. This decrease was
primarily the result of a 9.0% decline in the average price per gallon coupled
with only a slight increase in fuel usage in 2001 compared to 2000. Fuel costs
represented approximately 8.8% of total KCSR costs and expenses for the year
ended December 31, 2001.

   CASUALTIES AND INSURANCE.   For the year ended December 31, 2001, casualties
and insurance expense increased $7.2 million compared to the year ended
December 31, 2000 primarily as a result of higher casualties and insurance
costs at KCSR of $6.6 million. Excluding the impact of the Duncan case
settlement (See "Business--Legal Matters'') in 2000, KCSR casualties and
insurance costs would have increased $10.8 million. This resulted from an $8.5
million increase in higher derailment costs related to several significant
first quarter 2001 derailments and higher personal injury costs associated with
third party claims. Also contributing to the fluctuation in casualties and
insurance expense was an increase in the personal injury reserve of
approximately $5.7 million arising from our annual actuarial study. During
2001, we changed our approach towards employee and third party personal injury
liabilities by aggressively pursuing settlement of open claims. Our approach
for many years prior to 2001 had been to challenge claimants and prolong
litigation, thereby, in some cases management believes, increasing the
long-term costs of the incident. This change in approach towards claim
settlement led to substantial payments to claimants in 2001 approximating $44
million for current and prior year casualty incidents, including the Duncan
case discussed above. Our process of establishment of liability reserves for
these types of incidents is based upon an actuarial study by an independent
outside actuary, a process

                                      39



followed by most large railroads. The significant change in settlement
philosophy in 2001 led to the need to establish additional reserves for
personal injury liabilities as indicated by the annual actuarial study. While
the current year change in approach led to an increase in reserves associated
with personal injury casualty expense, we believe this approach will ultimately
lead to a decline in required reserves and operating costs in the future.

   CAR HIRE.   For the year ended December 31, 2001, car hire expense increased
$5.0 million compared to the year ended December 31, 2000. An unusual number of
significant first quarter 2001 derailments (as discussed above in "Casualties
and Insurance"), as well as the effects of the economic slowdown, line washouts
and flooding had an adverse impact on the efficiency of KCSR's operations
during the first quarter and early second quarter of 2001. The resulting
inefficiency led to congestion on KCSR. This congestion contributed to an
increase in the number of freight cars from other railroads on our rail line,
as well as a lower number of KCSR freight cars being used by other railroads,
resulting in an increase in car hire expense in 2001 compared to 2000. Also
contributing to the increase in car hire expense was the larger number of auto
rack cars being used in 2001 compared to 2000 to serve the related increase in
automotive traffic. Partially offsetting these effects were more efficient
operations in the third and fourth quarters of 2001, which led to a decline in
the number of freight cars and trailers from other railroads and third parties
on our rail line. As operations continued to improve throughout the second half
of 2001, car hire costs also continued to improve, declining 37.7% compared to
the first half of 2001.

   OTHER.   Other operating expenses increased $1.1 million year to year as a
result of several factors. We recorded higher expenses associated with our
petroleum coke bulk handling facility of approximately $3.2 million resulting
from a $1.1 million expense related to a legal settlement and higher terminal
operating costs. Additionally, in 2000, we recorded a $3.0 million reduction to
the allowance for doubtful accounts due to the collection of an outstanding
receivable, which reduced other operating expenses in 2000. These variances
resulting in increases to other 2001 operating expenses were partially offset
by a decline in materials and supplies expense of approximately $3.0 million.
Additionally, in 2001 we recorded $5.8 million of gains on the sale of
operating property compared to $3.4 million in 2000.

   OPERATING INCOME AND KCSR OPERATING RATIO.   Consolidated operating income
for the year ended December 31, 2001 decreased $2.4 million, or 4.2%, to $55.4
million compared to $57.8 million for the year ended December 31, 2000. This
decrease resulted from a $7.5 million increase in operating expenses partially
offset by a $5.1 million increase in revenues. The operating income and
operating ratio for KCSR improved to $67.0 million and 88.2%, respectively, for
the year ended December 31, 2001 compared to $66.0 million and 88.3%,
respectively, for the year ended December 31, 2000.

   INTEREST EXPENSE.   Consolidated interest expense for the year ended
December 31, 2001 declined $13.0 million compared to the year ended December
31, 2000 primarily as a result of lower interest rates on variable rate debt, a
lower average debt balance and lower amortization related to debt issue costs.
Also contributing to the decline in interest expense was $4.2 million of
capitalized interest recorded in 2001 relating to MCS. On a comparative basis,
interest expense in 2001 increased as a result of a $2.4 million benefit
related to an adjustment to interest expense due to the settlement of certain
income tax issues for 2001 compared to a $5.5 million benefit for similar items
in 2000.

   INCOME TAX EXPENSE.   For the year ended December 31, 2001, the income tax
provision was $2.8 million compared to an income tax benefit of $3.6 million
for the year ended December 31, 2000. Exclusive of equity earnings from Grupo
TFM, the consolidated effective income tax rate for 2001 was 51.8%. In 2000,
the comparable effective tax rate was negative. This variance in the income tax
provision and effective tax rate was primarily the result of an increase in
domestic operating results and changes in associated book/tax temporary
differences and certain non-taxable items. Also contributing to this variance
was a lower settlement amount during 2001 compared to 2000 relating to various
income tax audit issues. Exclusive of equity earnings from Grupo TFM for the
years ended December 31, 2001 and 2000, we recognized pre-tax income of $5.4

                                      40



million for the year ended December 31, 2001 compared to pre-tax income of $0.2
million for the year ended December 31, 2000. We intend to indefinitely
reinvest the equity earnings from Grupo TFM and accordingly, we do not provide
deferred income tax expense for the excess of our book basis over the tax basis
of the investment in Grupo TFM.

   EQUITY IN NET EARNINGS (LOSSES) OF UNCONSOLIDATED AFFILIATES.   For the year
ended December 31, 2001, we recorded equity earnings of $27.1 million compared
to equity earnings of $23.8 million for the year ended December 31, 2000. This
increase is primarily the result of higher equity earnings from Grupo TFM of
$6.9 million and an increase in equity earnings from Southern Capital of $1.0
million. These increases were partially offset by a $2.3 million decline in
equity earnings from Mexrail and equity losses of $1.6 million recorded from
PCRC relating mostly to costs associated with the start-up of the business.

   Equity earnings related to Grupo TFM increased to $28.5 million for the year
ended December 31, 2001 from $21.6 million (exclusive of the 2000 extraordinary
item of $1.7 million related to debt issuance costs for Grupo TFM discussed
below) for the year ended December 31, 2000. During the year ended December 31,
2001, TFM recorded approximately $54 million in pre-tax income related to the
reversion of certain concession assets to the Mexican government. Our equity
earnings for the year ended December 31, 2001 reflect our proportionate share
of this income of approximately $9.1 million. Grupo TFM's revenues increased
4.2% to $667.8 million for the year ended December 31, 2001 from $640.6 for the
year ended December 31, 2000. These higher revenues were partially offset by an
approximate 9.5% increase in operating expenses (exclusive of the income
related to the reversion of certain concession assets to the Mexican government
discussed above as well as other gains/losses recorded on the sales of other
operating assets) resulting in a year to year decline in ongoing operating
income of approximately 10.3%. Under U.S. GAAP, the deferred tax expense for
Grupo TFM was $10.9 million for the year ended December 31, 2001 compared to a
deferred tax benefit of $13.2 million (excluding the impact of the
extraordinary item) for the year ended December 31, 2000.

   Results of our investment in Grupo TFM are reported under U.S. GAAP while
Grupo TFM reports its financial results under International Accounting
Standards. Because we are required to report our equity earnings (losses) in
Grupo TFM under U.S. GAAP and Grupo TFM reports under IAS, differences in
deferred income tax calculations and the classification of certain operating
expense categories occur. The deferred income tax calculations are
significantly impacted by fluctuations in the relative value of the Mexican
peso versus the U.S. dollar and the rate of Mexican inflation, and can result
in significant variability in the amount of equity earnings (losses) reported
by us.

   INCOME FROM DISCONTINUED OPERATIONS.   Net income for the year ended
December 31, 2000 includes income from discontinued operations (Stilwell) of
$363.8 million. As a result of the spin-off of Stilwell effective July 12,
2000, we did not report income from discontinued operations during the year
ended December 31, 2001.

   CUMULATIVE EFFECT OF ACCOUNTING CHANGE AND EXTRAORDINARY ITEMS.   As a
result of the implementation of SFAS 133, we recorded an after-tax charge to
earnings of $0.4 million in the first quarter of 2001. This charge is presented
as a cumulative effect of an accounting change in the accompanying consolidated
statements of income for the year ended December 31, 2001. Also, as discussed
in "--Recent Developments--Debt Refinancing and Re-capitalization of KCS's Debt
Structure," we and Grupo TFM refinanced certain debt during the year ended
December 31, 2000. Debt retirement costs arising from all debt refinancing
transactions completed in 2000 totaled $8.7 million (15c per diluted share) and
are presented as extraordinary items in the accompanying consolidated financial
statements for the year ended December 31, 2000.

YEAR ENDED DECEMBER 31, 2000 COMPARED WITH THE YEAR ENDED DECEMBER 31, 1999

   INCOME FROM CONTINUING OPERATIONS.   For the year ended December 31, 2000,
income from continuing operations increased $15.2 million to $25.4 million from
$10.2 million for the year ended December 31, 1999. A

                                      41



$20.1 million increase in equity earnings from Grupo TFM and a $10.6 million
decrease in the income tax provision were partially offset by a decline in U.S.
operating income of $6.3 million and an increase in interest expense of $8.4
million.

   REVENUES.   Revenues totaled $572.2 million for the year ended December 31,
2000 versus $601.4 million in the comparable period in 1999. This $29.2
million, or 4.9%, decrease resulted from lower KCSR revenues of approximately
$23.3 million, as well as lower revenues at other transportation companies due
to demand driven declines. While KCSR experienced revenue growth in certain
product sectors including plastics, automotive, food products, paper and forest
products and metal/ scrap, most commodities declined due to demand driven
traffic declines. As the general economy slowed, industrial production and
manufacturing also decreased leading to a decline in demand for product
shipments. The following discussion provides an analysis of KCSR revenues by
commodity group.

   CHEMICAL AND PETROLEUM.   For the year ended December 31, 2000, chemical and
petroleum product revenues decreased $6.3 million, or 4.8%, compared with the
year ended December 31, 1999, resulting primarily from lower organic and
agri-chemical revenues. Organic revenues declined 15.9% due to a merger within
the chemical industry and a new dedicated soda ash terminal opening on the
competitor railroad which originates the soda ash, which diverted soda ash
movements from KCSR.

   PAPER AND FOREST. Paper and forest product revenues increased $2.2 million,
or 1.7%, period to period as a result of increased revenues for paper/pulp
products, lumber products and metal/scrap products partially offset by declines
in pulpwood, logs and chips and military/other products. Paper/pulp products
increased due to the expansion of several paper mills directly served by KCSR
while lumber revenues improved due to a 1% increase in carloads and changes in
length of haul. Higher metal/scrap revenues resulted from an increase in steel
shipments to the domestic oil exploration industry, which uses steel for
drilling pipe. Demand for pulpwood, logs and chips declined due to market
weakness while the decline in military/other revenues resulted from higher 1999
revenues due to National Guard movements in 1999 from Camp Shelby, Mississippi
to Fort Irving, California.

   AGRICULTURAL AND MINERAL.   Agricultural and mineral product revenues
decreased $2.9 million, or 3.0%, for the year ended December 31, 2000 compared
with the year ended December 31, 1999. This decline resulted primarily from
lower export grain revenues due to competitive pricing pressures,
weather-related operational problems and weakness in the export market.

   INTERMODAL AND AUTOMOTIVE.   Intermodal and automotive revenues increased
$3.4 million, or 5.8%, for the year ended December 31, 2000 compared to the
year ended December 31, 1999. This improvement was comprised primarily of an
increase in automotive revenues, which increased 67.6% year to year, partially
offset by a 3.2% decline in intermodal revenues. Automotive revenues increased
due, in part, to higher traffic levels for the movement of automobile parts
originating in the upper midwest of the United States and terminating in
Mexico. Also contributing to the increase in automotive revenues was additional
traffic handled by KCSR from Mexico, Missouri to Kansas City and the Mazda
traffic resulting from the opening of the IFG. Intermodal revenues were
affected by the fourth quarter 1999 closure of two intermodal facilities that
were not meeting profit expectations. These closures resulted in a loss of
revenues, but also improved operating efficiency and profitability of this
business sector. Additionally, during the second quarter of 2000, we entered
into a marketing agreement with Norfolk Southern whereby we agreed to perform
haulage services for Norfolk Southern from Meridian to Dallas for an agreed
upon haulage fee. Some of this haulage traffic replaced previous carload
intermodal traffic while some of the traffic was incremental to KCSR. A portion
of the decline in intermodal revenues resulted from the Norfolk Southern
haulage traffic that replaced existing intermodal revenues, as KCSR received a
smaller per unit haulage fee than the share of revenue it received as part of
the intermodal movement. This traffic, however, is more profitable to KCSR as
certain costs such as fuel and car hire are incurred and paid by Norfolk
Southern.

                                      42



   COAL.   Coal revenues declined $12.4 million, or 10.6%, for the year ended
December 31, 2000 compared with the year ended December 31, 1999. Lower unit
coal revenues were attributable to an approximate 8% decline in tons delivered
coupled with a decline in revenue per carload due to changes in length of haul
as KCS's longest haul utility temporarily reduced its coal deliveries in the
second half of 2000. The decline in tons delivered was primarily due to the
actions of one of our major coal customers, which reduced coal deliveries to
decrease inventory stockpiles.

   COSTS AND EXPENSES.   Consolidated costs and expenses decreased $22.9
million year to year. Excluding $12.7 million of unusual costs and expenses
recorded during the fourth quarter of 1999, costs and expenses declined $10.2
million period to period. Operational efficiencies at KCSR led to decreases in
compensation, materials and supplies, car hire, and purchased services expense.
These expense reductions were offset by increases in fuel, casualty and lease
expense. Costs and expenses related to subsidiaries other than KCSR decreased
$8.1 million year to year, due primarily to volume-related declines and the
revision to the estimate of the allowance for doubtful accounts discussed in
"Other" below.

   COMPENSATION AND BENEFITS.   Consolidated compensation and benefits expense
for the year ended December 31, 2000 decreased $8.2 million versus the
comparable 1999 period. This decline resulted primarily from lower KCSR
compensation and benefits expense of $7.8 million. Exclusive of $3.0 million of
certain 1999 unusual costs and expenses, KCSR compensation and benefits
declined $4.8 million. Wage increases to certain classes of union employees
were offset by reduced employee counts, lower overall overtime costs, and the
use of fewer relief train crews. Improvements in operating efficiencies during
2000, as well as the absence of congestion-related issues that existed during
portions of 1999, contributed to the decline in overtime and relief crew costs.

   DEPRECIATION AND AMORTIZATION.   Consolidated depreciation and amortization
expense was $56.1 million for the year ended December 31, 2000 compared to
$56.9 million for the year ended December 31, 1999. Depreciation related to
property acquisitions was offset by property retirements and lower STB approved
depreciation rates.

   PURCHASED SERVICES.   For the year ended December 31, 2000, purchased
services expense declined $4.1 million compared to the year ended December 31,
1999, primarily due to lower KCSR costs of $3.8 million. The decrease in KCSR
purchased services expense resulted from lower costs associated with short-term
locomotive leases and other purchased services (partially related to Year 2000
contingency efforts in 1999) partially offset by higher costs associated with
maintenance contracts for the 50 new leased locomotives.

   OPERATING LEASES.   For the year ended December 31, 2000, consolidated
operating lease expense increased $5.4 million compared to the year ended
December 31, 1999 primarily as a result of the 50 new GE AC 4400 locomotives
leased by KCSR during fourth quarter 1999.

   FUEL.   For the year ended December 31, 2000, fuel expense increased $13.9
million, or 40.6%, compared to the year ended December 31, 1999. An increase in
the average fuel price per gallon of approximately 64% was somewhat offset by a
decrease in fuel usage of approximately 14%. While higher market prices
significantly impacted overall fuel costs, improved fuel efficiency was
achieved as a result of the lease of the 50 new fuel-efficient locomotives by
KCSR in late 1999 and an aggressive fuel conservation plan which began in
mid-1999. Fuel costs represented approximately 9.7% of KCSR operating expenses
in 2000 compared to 6.7% in 1999.

   CASUALTIES AND INSURANCE.   For the year ended December 31, 2000,
consolidated casualties and insurance expense increased $4.1 million compared
with the year ended December 31, 1999. This variance resulted primarily from an
increase in KCSR related expenses of $3.4 million, reflecting $4.2 million in
costs related to the Duncan case (See ''Business--Legal Matters'') and higher
personal injury-related costs partially offset by lower derailment costs.

                                      43



   CAR HIRE.   For the year ended December 31, 2000, car hire expense declined
$7.6 million, or 33.9%, compared to 1999. Improved operations and the easing of
congestion drove this improvement. During 1999, KCSR experienced significant
congestion-related issues.

   OTHER.   For the year ended December 31, 2000, other operating expenses
declined $25.6 million, or 31.3%, compared to the year ended December 31, 1999.
This significant decline resulted from several factors as follows: 1) a
reduction in materials and supplies expense of approximately $4.8 million
related mostly to lower costs associated with locomotives and related repairs
due to the lease of the 50 AC 4400 locomotives in December 1999; 2) a $1.9
million decline in property and franchise taxes; 3) a $3.0 million revision to
the estimate of the allowance for doubtful accounts at the holding company.
This allowance was revised based on the collection of approximately $1.8
million of a receivable from an affiliate and agreement for payment of the
remaining amount; 4) an approximate $2.0 million reduction in costs associated
with third party sales from KCS's tie producing facility; and 5) the impact of
gains on the sale of operating property, which were approximately $3.4 million
in 2000 compared to an approximate $0.6 million gain in 1999. Also in 1999,
there was an approximate $5.6 million loss associated with the write-off of
certain operating assets. Also contributing to the decline were lower costs at
various other subsidiaries and higher holding company costs in 1999 relating
mostly to spin-off related and legal matters.

   OPERATING INCOME AND OPERATING RATIO.   Consolidated operating income for
the year ended December 31, 2000 decreased $6.3 million, or 9.8%, to $57.8
million, resulting from a $29.2 million decrease in revenues and a $22.9
million decrease in operating expenses. Excluding $12.7 million of 1999 unusual
costs and expenses, consolidated operating income for the year ended December
31, 2000 would have been $19.0 million lower than 1999. KCSR's operating income
declined $8.4 million to $66.0 million for the year ended 2000 compared to
$74.4 million for the year ended 1999. Exclusive of $12.1 million of 1999
unusual costs and expenses, KCSR operating income declined $20.5 million.
KCSR's operating ratio was 88.3% for the year ended December 31, 2000 compared
to 85.2% (exclusive of 1999 unusual costs and expenses) for the year ended
December 31, 1999.

   INTEREST EXPENSE.   Consolidated interest expense for the year ended
December 31, 2000 increased $8.4 million, or 14.6%, from the year ended
December 31, 1999. This increase was due to higher interest rates and the
amortization of debt issuance costs associated with the debt re-capitalization
in January and September 2000 partially offset by lower overall debt balances
and a benefit related to the adjustment of interest expense resulting from the
settlement of certain income tax issues.

   INCOME TAX EXPENSE.   For the year ended December 31, 2000, the income tax
benefit was $3.6 million compared to an income tax provision of $7.0 million
for the year ended December 31, 1999. Exclusive of equity earnings from Grupo
TFM, the consolidated effective income tax rate for 2000 was (1,800%) compared
to 44.6% in 1999. This variance in the income tax provision and effective rate
was primarily the result of a decrease in domestic operating results and
changes in associated book/tax temporary differences and certain non-taxable
items. Also contributing to this variance was the settlement of various prior
year income tax audit issues during 2000. Exclusive of equity earnings from
Grupo TFM for the years ended December 31, 2000 and 1999, we recognized pre-tax
income of $0.2 million for the year ended December 31, 2000 compared to pre-tax
income of $15.7 million for the year ended December 31, 1999. We intend to
indefinitely reinvest the equity earnings from Grupo TFM and accordingly, we do
not provide deferred income tax expense for the excess of our book basis over
the tax basis of our investment in Grupo TFM.

   EQUITY IN NET EARNINGS (LOSSES) OF UNCONSOLIDATED AFFILIATES.   We recorded
$23.8 million of equity earnings from unconsolidated affiliates for the year
ended December 31, 2000 compared to $5.2 million for the year ended December
31, 1999. This $18.6 million increase was primarily attributable to higher
equity earnings from Grupo TFM partially offset by a decline in equity earnings
from Southern Capital (relates to gain on sale of non-rail loan portfolio by
Southern Capital in 1999).

   Equity earnings related to Grupo TFM increased $20.1 million to $21.6
million (exclusive of extraordinary item of $1.7 million related to Grupo
TFM--See "--Recent Developments--Debt Refinancing and

                                      44



Re-capitalization of KCS's Debt Structure") for the year ended December 31,
2000 from $1.5 million for the year ended December 31, 1999. This increase
resulted from fluctuations in deferred income taxes and higher Grupo TFM
revenues and operating income, which improved 22.1% and 42.2%, respectively
(exclusive of gains/losses on sales of operating property in 2000 and 1999).
Revenue growth resulted from Grupo TFM's strategic positioning in a growing
Mexican economy and NAFTA marketplace, as well as the ability for Grupo TFM to
attract new business through its marketing efforts. Grupo TFM's 2000 operating
expenses rose 16.2% (exclusive of gains/losses on sales of operating property
in 2000 and 1999) compared to the prior year primarily as a result of volume
related cost increases in salaries, wages and benefits, fuel, car hire and
operating leases, partially offset by lower materials and supplies expense. In
addition to volume related increases, fuel costs were driven by higher prices
and car hire was affected by congestion near the U.S. and Mexican border. Under
IAS, Grupo TFM's operating ratio improved to 74.0% for the year ended December
31, 2000 versus 76.6% for the comparable 1999 period. Also contributing to the
increase in Grupo TFM equity earnings was the fluctuation in deferred income
taxes. Under U.S. GAAP, the deferred tax benefit for Grupo TFM was $13.2
million (excluding the impact of the extraordinary item) for the year ended
December 31, 2000 compared to a deferred tax expense of $11.5 million in 1999.

   INCOME FROM DISCONTINUED OPERATIONS.   Net income for the year ended
December 31, 2000 and 1999 includes income from discontinued operations
(Stilwell) of $363.8 million and $313.1 million, respectively. This increase
was primarily due to higher average assets under management in 2000 coupled
with improving margins period to period.

   EXTRAORDINARY ITEMS.   As discussed in "--Recent Developments-- Debt
Refinancing and Re-capitalization of KCS's Debt Structure," KCS and Grupo TFM
refinanced certain debt during the year ended December 31, 2000. Debt
retirement costs arising from all debt refinancing transactions completed in
2000 totaled $8.7 million (15c per diluted share) and are presented as
extraordinary items in the accompanying consolidated financial statements for
the year ended December 31, 2000. There were no extraordinary items reported
during 1999.

TRENDS AND OUTLOOK

   We continue to make progress toward our goal of improving domestic
profitability and reducing corporate debt. Despite the impact of the continuing
lagging economy, we were able to maintain our revenue during the first quarter
of 2002 and more than double our operating income compared to the same period
in 2001. Our first quarter 2002 diluted earnings per share increased 90%
compared to the first quarter of 2001. Domestic operating income increased 120%
to $13.4 million from $6.1 million in the first quarter of 2001, despite the
current economic environment and competitive revenue pressures. Consolidated
revenues for the first quarter of 2002 declined slightly, while operating
expenses decreased $8.8 million quarter to quarter, primarily as a result of
lower costs for compensation, fuel, car hire and casualties. The decline in
compensation costs reflects improved operational efficiency and a 6% employee
reduction arising mostly from the cost reduction strategy implemented at the
end of March 2001. Fuel costs were substantially lower due to an approximate
$0.20 decline in the average market price per gallon and our forward purchase
position at December 31, 2001. Casualty expenses were lower due to the absence
of significant derailment and personal injury casualty events experienced
during the first quarter of 2001. Additionally, Grupo TFM continues to provide
growth to our earnings as ongoing equity in earnings increased $2.8 million
quarter to quarter.

   We have been aggressively reducing our debt balance since the spin-off of
Stilwell in July 2000. Our total corporate debt balance as of the date of the
spin-off was approximately $682 million compared to approximately $628 million
at March 31, 2002. Giving effect to the $30 million debt repayment we made
after March 31, 2002 and to the sale of the notes and the application of the
net proceeds therefrom, as if they had occurred as of March 31, 2002, our total
debt as of that date would have been approximately $601 million. This trend is
the result of a focused costs control, sound cash management and the sale of
various non-core assets, including our investment in Mexrail to TFM in March
2002. Debt reduction will continue to be a high priority for us.

                                      45



   We have resolved our dispute with our Mexican partner, Grupo TMM in a manner
satisfactory for both parties, which included the sale of our interest in
Mexrail to Grupo TFM. Although we no longer directly own 49% of Mexrail, we
retain an indirect ownership of Mexrail through a 36.9% interest in Grupo TFM.

   A current outlook for our businesses for the remainder of 2002 is as follows
(refer to "Management's Discussion and Analysis of Financial Condition and
Results of Operations--Overview", regarding forward-looking comments):

   We expect coal revenues for the remainder of 2002 to decline as a result of
a contractual rate reduction at SWEPCO, as well as the loss of business due to
the expiration of another customer's contract that was not renewed. We believe,
however, that total revenues for 2002 will remain essentially flat compared to
2001 as these anticipated coal revenue declines are expected to be offset by
higher revenues in other commodity groups through new business and targeted
rate increases. We recently announced a marketing agreement with BNSF, which we
believe will provide important opportunities to grow our revenue base,
particularly in the chemical, grain and forest product markets.

   Except as outlined herein, variable costs and expenses are expected to be
proportionate with revenue activity, assuming normalized rail operations. Fuel
prices are expected to decline based on existing market conditions, but are
subject to market price fluctuations. To mitigate the market risk associated
with fuel, we currently have approximately 47% of our remaining budgeted fuel
usage for 2002 under purchase commitments, which lock in a specific price.
Casualty expenses are expected to be lower in the remainder of 2002 compared to
2001 based on our continued focus and success on safety issues and the
settlement approach implemented during 2001. Insurance costs are expected to
rise as the insurance industry responds to the September 11, 2001 terrorist
attacks and health care costs are also expected to be higher in 2002 based on
the market trends. These increases are expected to be somewhat offset by
declines in certain railroad retirement issues as a result of decreasing costs
resulting from the Railroad Ratification and Survivor's Improvement Act of
2001. Depreciation expense is expected to increase beginning in mid-2002
following the implementation of MCS and operating lease expense is expected to
remain relatively flat.

   We expect to continue to participate in the earnings/losses from our equity
investments in Grupo TFM, Southern Capital and PCRC. Due to the variability of
factors affecting the Mexican economy, we can make no assurances as to the
impact that a change in the value of the peso or a change in Mexican inflation
will have on the results of Grupo TFM.

   KCS and Grupo TMM have exercised their call option and intend to cause TFM
to purchase the 24.6% interest in Grupo TFM currently owned by the Mexican
government prior to July 31, 2002. See "Summary--Recent Events--Purchase of
Government Interest in Grupo TFM."

LIQUIDITY AND CAPITAL RESOURCES.

CASH FLOW INFORMATION AND CONTRACTUAL OBLIGATIONS

   Summary cash flow data is as follows:



                                                                      THREE MONTHS
                                            YEAR ENDED DECEMBER 31,  ENDED MARCH 31,
                                            -----------------------  --------------
                                             1999     2000    2001    2001    2002
                                            ------  -------  ------  ------  ------
                                                              
Cash flows provided by (used for):                       (IN MILLIONS)
   Operating activities.................... $178.0  $  77.2  $ 76.1  $ 13.8  $ 37.2
   Investing activities....................  (97.2)  (101.8)  (55.7)  (13.6)   22.8
   Financing activities....................  (74.5)    34.2   (17.2)    6.9   (27.9)
                                            ------  -------  ------  ------  ------
Net increase in cash and equivalents.......    6.3      9.6     3.2     7.1    32.1
Cash and equivalents at beginning of period    5.6     11.9    21.5    21.5    24.7
                                            ------  -------  ------  ------  ------
Cash and equivalents at end of period...... $ 11.9  $  21.5  $ 24.7  $ 28.6  $ 56.8
                                            ======  =======  ======  ======  ======


                                      46



   During the three months ended March 31, 2002, our consolidated cash position
increased $32.1 million from December 31, 2001, resulting primarily from
operating cash flows, proceeds form the disposal of property and proceeds from
the sale of Mexrail, partially offset by property acquisitions and net
repayments of long-term debt.

   During the year ended December 31, 2001, our consolidated cash position
increased $3.2 million from December 31, 2000. This increase resulted primarily
from operating cash flows, proceeds from the disposal of property and the
issuance of common stock under employee stock plans, partially offset by
property acquisitions, investments in and loans to affiliates and the net
repayment of long-term debt.

   OPERATING CASH FLOWS.   Our cash flow from operations has historically been
positive and sufficient to fund operations, as well as KCSR roadway capital
improvements, other capital improvements and debt service. External sources of
cash (principally bank debt and public debt) have been used to refinance
existing indebtedness and to fund acquisitions, new investments, equipment
additions and Company common stock repurchases.

   The following table summarizes consolidated operating cash flow information
(DOLLARS IN MILLIONS):



                                                                                 THREE MONTHS
                                                     YEAR ENDED DECEMBER 31,    ENDED MARCH 31,
                                                    -------------------------  ----------------
                                                      1999     2000     2001     2001     2002
                                                    -------  -------  -------  -------  -------
                                                                         
Net Income......................................... $ 323.3  $ 380.5  $  30.7  $   5.9  $  11.7
Income from discontinued operations................  (313.1)  (363.8)      --       --       --
Depreciation and amortization......................    56.9     56.1     58.0     14.4     14.9
Equity in undistributed (earnings) losses..........    (5.2)   (23.8)   (27.1)   (11.2)    (4.9)
Distributions from unconsolidated affiliates.......      --      5.0      3.0      3.0       --
Deferred income taxes..............................     9.8     23.1     30.4      4.8      1.0
Transfer from Stilwell.............................    56.6       --       --       --       --
Gain on sale of Mexrail............................      --       --       --       --     (4.4)
Gain on sales of assets............................    (0.6)    (3.4)    (5.8)      --     (4.5)
Extraordinary items, net of taxes..................      --      7.5       --       --       --
Tax benefit realized upon exercise of stock options     6.4      9.3      5.6      2.8      0.8
Change in working capital items....................    49.7    (14.3)   (33.3)    (6.0)    23.1
Other..............................................    (5.8)     1.0     14.6      0.1     (0.5)
                                                    -------  -------  -------  -------  -------
   Net operating cash flow......................... $ 178.0  $  77.2  $  76.1  $  13.8  $  37.2
                                                    =======  =======  =======  =======  =======


   Net operating cash inflows were $37.2 million and $13.8 million for the
three months ended March 31, 2002 and 2001 respectively. The $23.4 million
increase in operating cash flows was primarily attributable to higher net
income and changes in working capital balances, comprised mainly of the receipt
of an income tax refund during the first quarter of 2002.

   Net operating cash inflows were $76.1 million and $77.2 million for the
years ended December 31, 2001 and 2000, respectively. This $1.1 million
decrease in operating cash flows was primarily attributable to changes in
working capital balances relating primarily to casualty payments and variances
in the current tax liability, lower cash flows related to the tax benefit
associated with the exercise of stock options, an increase in income from
continuing operations and fluctuations in certain non-cash adjustments to net
income.

   Net operating cash inflows in 2000 of $77.2 million declined $100.8 million
compared to 1999 net operating cash inflows of $178.0 million. This decline was
mostly attributable to the 1999 receipt of a $56.6 million transfer from
Stilwell. Also contributing to the decline was the payment during 2000 of
certain accounts payable and accrued liabilities, including accrued interest of
approximately $11.4 million related to indebtedness, as well as the decline in
the contribution of domestic operations to income from continuing operations.

                                      47



   INVESTING CASH FLOWS.   Net investing cash flows (outflows) were $22.8
million and ($13.6) million for the three months ended March 31, 2002 and 2001,
respectively. This $36.4 million difference was driven by proceeds received
from the sale of our investment in Mexrail of $31.4 million and proceeds
received from the sale of other assets of approximately $9.3 million in the
first quarter of 2002. These cash inflows were partially offset by a $3.5
million increase in capital expenditures and a $1.4 million increase in
investments in and loans to affiliates.

   Net investing cash outflows were $55.7 million and $101.8 million during the
years ended December 31, 2001 and 2000, respectively. This variance of $46.1
million results primarily from a $38.5 million decline in 2001 capital
expenditures and a $12.6 million increase in funds received from property
dispositions, partially offset by an increase in investments in and loans to
affiliates of $4.0 million. During the third quarter of 2001, we entered into a
sale/leaseback transaction whereby we sold 446 boxcars to a third party for
approximately $7.8 million. We realized a $4.7 million gain on this
transaction, which has been deferred and will be recognized ratably over the
lease term. The proceeds received from the sale of these boxcars are included
as funds received from property dispositions in the accompanying cash flow
statement and were used to reduce the outstanding debt.

   Net investing cash outflows were $101.8 million and $97.2 million for the
years ended December 31, 2000 and 1999, respectively. The $4.6 million
difference results from an increase in investments in and loans to affiliates
of $0.3 million (which includes the impact of repayment of $16.6 million from
Stilwell during 1999), partially offset by a decrease in capital expenditures
of $1.7 million and a $2.7 million increase in funds received from property
disposals.

   Cash used for property acquisitions was $17.4 and $13.9 million for the
three months ended March 31, 2002 and 2001, respectively and $66.0, $104.5, and
$106.2 million for the years ended December 31, 2001, 2000 and 1999,
respectively. Cash (used for) provided by investments in and loans to
affiliates was ($1.8) and ($0.4) million in the three months ended March 31,
2002 and 2001, respectively, and ($8.2), ($4.2) and $12.7 million for the years
ended December 31, 2001, 2000 and 1999, respectively. Proceeds from the
disposals of property were $9.3 and $0.5 million for the three months ended
March 31, 2002 and 2001, respectively, and $18.1, $5.5 and $2.8 million for the
years ended December 31, 2001, 2000 and 1999, respectively.

   Generally, operating cash flows and borrowings under lines of credit have
been used to finance property acquisitions and investments in and loans to
affiliates.

   FINANCING CASH FLOWS.   Financing cash outflows are used primarily for the
repayment of debt while financing cash inflows are generated from proceeds from
the issuance of long-term debt and proceeds from the issuance of common stock
under stock plans. Also included in financing cash flows are fluctuations in
long-term liability accounts including long-term personal injury reserves.
Financing cash flows for the three months ended March 31, 2002 and 2001,
respectively and for the years ended December 31, 2001, 2000 and 1999
respectively, were as follows:

     . Borrowings of $0 and $15.0 million the three months ended March 31, 2002
       and 2001, respectively, and $35.0, $1,052.0 and $21.8 million in 2001,
       2000 and 1999, respectively. Borrowings in 2001 (from KCS Revolver) were
       used to make payments on the term debt. Proceeds from the issuance of
       debt in 2000 were used for refinancing debt in January and September
       2000. Proceeds from the issuance of debt in 1999 were used for stock
       repurchases.

     . Repayment of indebtedness in the amounts of $30.5 and $7.9 million for
       the three months ended March 31, 2002 and 2001, respectively, and $51.3,
       $1,015.4 and $97.5 million in 2001, 2000 and 1999, respectively.
       Repayment of indebtedness is generally funded through operating cash
       flows and proceeds from the disposals of property. For the three months
       ended March 31, 2002, the repayment of indebtedness was funded through
       operating cash flows as well as from proceeds from the disposals of
       property. In 2001, the repayment of indebtedness was funded through
       borrowings under the KCS Revolver, as well as operating cash flows and
       proceeds from the disposals of property. In 2000, repayments of debt
       included the refinancing of debt in January and September 2000.
       Repayments in 1999 were partially funded through a transfer from
       Stilwell.

                                      48



     . Payment of debt issuance costs of $0.4, $17.6 and $4.2 million in 2001,
       2000 and 1999, respectively. During the year ended December 31, 2000, we
       paid $17.6 million of debt issuance costs including $13.4 million
       associated with the January 2000 restructuring of KCS's debt and
       approximately $4.2 million associated with the $200 million offering of
       debt securities in the third quarter of 2000. Amounts paid in 1999 also
       related to the January 2000 debt restructuring.

     . Repurchases of KCS common stock during 1999 of $24.6 million were funded
       with borrowings under existing lines of credit and internally generated
       cash flows.

     . Proceeds from the sale of KCS common stock pursuant to stock plans of
       $2.1 million and $0.8 million for the three months ended March 31, 2002
       and 2001, respectively, and $8.9, $17.9 and $37.0 million in 2001, 2000
       and 1999, respectively.

     . Payment of cash dividends of $0.1 million in each of the three month
       periods ended March 31, 2002 and 2001, and $0.2, $4.8 and $17.6 million
       in 2001, 2000 and 1999, respectively.

     . Net payments of long-term casualty claims of $1.0 and ($3.1) million for
       the three months ended March 31, 2002 and 2001, respectively, and $8.3,
       ($1.5) and ($6.0) million in 2001, 2000 and 1999, respectively.

   CONTRACTUAL OBLIGATIONS.   The following table outlines our obligations for
payments under capital leases, debt obligations and operating leases for the
periods indicated as of December 31, 2001. Typically, payments for these
obligations are expected to be funded through operating cash flows. If
operating cash flows are not sufficient, funds received from other sources,
including property dispositions and employee stock plans, might also be
available.



                 CAPITAL LEASES                             OPERATING LEASES
            -------------------------                  ---------------------------



            MINIMUM             NET
             LEASE     LESS   PRESENT LONG-TERM TOTAL  SOUTHERN
            PAYMENTS INTEREST  VALUE    DEBT    DEBT   CAPITAL  THIRD PARTY TOTAL
            -------- -------- ------- --------- ------ -------- ----------- ------
                                    (DOLLARS IN MILLIONS)
                                                    
2002.......   $0.7     $0.2    $0.5    $ 46.2   $ 46.7  $ 34.1    $ 21.1    $ 55.2
2003.......    0.7      0.1     0.6      49.2     49.8    34.1      19.7      53.8
2004.......    0.6      0.2     0.4      40.9     41.3    34.1      15.6      49.7
2005.......    0.5      0.1     0.4      50.0     50.4    28.3      13.7      42.0
2006.......    0.4      0.1     0.3     264.0    264.3    24.3       6.4      30.7
Later years    0.9      0.1     0.8     205.1    205.9   180.4      54.1     234.5
              ----     ----    ----    ------   ------  ------    ------    ------
Total......   $3.8     $0.8    $3.0    $655.4   $658.4  $335.3    $130.6    $465.9
              ====     ====    ====    ======   ======  ======    ======    ======


   CAPITAL EXPENDITURE REQUIREMENTS

   Capital improvements for KCSR roadway track structures have historically
been funded with cash flows from operations and external debt. We have
traditionally used equipment trust certificates for major purchases of
locomotives and rolling stock, while using internally generated cash flows or
leasing for other equipment. Through our Southern Capital joint venture, we
have the ability to finance railroad equipment, and therefore, have
increasingly used lease-financing alternatives for its locomotives and rolling
stock. Southern Capital was used to finance the purchase of the 50 new GE AC
4400 locomotives in November and December 1999. These locomotives are being
financed by KCSR under an operating lease with Southern Capital.

   Internally generated cash flows and borrowings under existing lines of
credit were used to finance capital expenditures (property acquisitions) of
$17.4 million and $13.9 million for the three months ended March 31, 2002 and
2001, respectively, and $66.0 million, $104.5 million and $106.2 million in
2001, 2000 and 1999, respectively. Internally generated cash flows and
borrowings under the existing line of credit are expected to be used to fund
capital programs for 2002, currently estimated at approximately $67 million.

                                      49



   KCSR MAINTENANCE

   KCSR, like all railroads, is required to maintain its own property
infrastructure. Portions of roadway and equipment maintenance costs are
capitalized and other portions are expensed (as components of material and
supplies, purchased services and others), as appropriate. Maintenance and
capital improvement programs are in conformity with the Federal Railroad
Administration's track standards and are accounted for in accordance with
applicable regulatory accounting rules. Management expects to continue to fund
roadway and equipment maintenance expenditures with internally generated cash
flows. Maintenance expenses (exclusive of amounts capitalized) for way and
structure (roadbed, rail, ties, bridges, etc.) and equipment (locomotives and
rail cars) for each of the three years ended December 31, 2001, as a percentage
of KCSR revenues is as follows (DOLLARS IN MILLIONS):



                                     KCSR MAINTENANCE
                            ----------------------------------
                            WAY AND STRUCTURE     EQUIPMENT
                            ----------------  ----------------
                                   PERCENT OF        PERCENT OF
                            AMOUNT  REVENUE   AMOUNT  REVENUE
                            ------ ---------- ------ ----------
                                         
                    2001... $43.9     7.8%    $44.8     7.9%
                    2000...  39.8     7.1      44.3     7.9
                    1999...  41.6     7.1      52.1     8.9


   CAPITAL STRUCTURE

   Components of our capital structure are as follows (DOLLARS IN MILLIONS).
For purposes of this analysis, stockholders' equity for 1999 (prior to the
spin-off of Stilwell) excludes the net assets of Stilwell.



                                                DECEMBER 31,
                                        ----------------------------
                                          1999      2000      2001    MARCH 31, 2002
                                        --------  --------  --------  --------------
                                                          
Debt due within one year............... $   10.9  $   36.2  $   46.7     $   47.9
Long-term debt.........................    750.0     638.4     611.7        580.0
                                        --------  --------  --------     --------
   Total debt..........................    760.9     674.6     658.4        627.9
Stockholders' equity (excludes the net
  assets of Stilwell)..................    468.5     643.4     680.3        698.7
                                        --------  --------  --------     --------
Total debt plus equity................. $1,229.4  $1,318.0  $1,338.7     $1,326.6
                                        ========  ========  ========     ========
Total debt as a percent of
  total debt plus equity ("debt ratio")     61.9%     51.2%     49.2%        47.3%


   Our consolidated ratio of debt to total capitalization was 47.3% and 49.2%
at March 31, 2002 and December 31, 2001, respectively. Our debt decreased $30.5
million from December 31, 2001 to $627.9 million at March 31, 2002 as a result
of the repayment of long-term debt. This decrease in debt was coupled with an
increase in the stockholders' equity of $18.4 million to $698.7 million at
March 31, 2002. This increase was due primarily to net income of $11.7 million
and the issuance of common stock under employee stock plans.

   Our consolidated debt ratio as of December 31, 2001 decreased 2.0 percentage
points compared to December 31, 2000. Total debt decreased $16.2 million as a
result of net repayments of long-term borrowings. Stockholders' equity
increased $36.9 million as a result of 2001 net income of $30.7 million, and
the issuance of common stock under employee stock plans partially offset by
dividends and a reduction of equity related to accumulated comprehensive income
arising from a SFAS 133 adjustment at Southern Capital. The increase
in stockholders' equity coupled with the decrease in debt resulted in the
decline in the debt ratio from December 31, 2000.

                                      50



   At December 31, 2000, our consolidated debt ratio decreased 10.7 percentage
points compared to December 31, 1999. Total debt decreased $86.3 million as a
result of the assumption of $125 million of debt by Stilwell partially offset
by net long-term borrowings. Stockholders' equity increased $174.9 million as a
result of 2000 income from continuing operations of $25.4 million, the
assumption of $125 million of debt by Stilwell and the issuance of common stock
under employee stock plans partially offset by extraordinary items of $8.7
million and dividends. The increase in stockholders' equity coupled with the
decrease in debt resulted in the decline in the debt ratio from December 31,
1999.

   We anticipate that the ratio of debt to total capitalization will decline
slightly during the remainder of 2002 as debt continues to be reduced and
equity increases.

   OVERALL LIQUIDITY

   We have financing available under our revolving credit facility with a
maximum borrowing amount of $100 million. As of March 31, 2002, all $100
million was available under our revolving credit facility. The New Credit
Agreement contains, among other provisions, various financial covenants. The
availability of our revolving credit facility is conditioned on compliance with
such financial covenants. As a result of certain financial covenants contained
in the New Credit Agreement, maximum utilization of KCS's available line of
credit may be restricted. We were in full compliance with all covenant
provisions of the KCS Credit Facilities (as amended) at March 31, 2002 and were
in full compliance with the covenants of the New Credit Agreement at June 30,
2002 and expect to be in compliance for the foreseeable future.

   We filed a Universal Shelf Registration Statement on Form S-3 ("Initial
Shelf"--Registration No. 33-69648) in September 1993, as amended in April 1996,
for the offering of up to $500 million in aggregate amount of securities. The
SEC declared the Initial Shelf effective on April 22, 1996; however, no
securities have been issued thereunder. We carried forward $200 million
aggregate amount of unsold securities from the Initial Shelf to a Shelf
Registration Statement filed on Form S-3 ("Second Shelf"--Registration No.
333-61006) on May 16, 2001 for the offering of up to $450 million in aggregate
amount of securities. The SEC declared the Second Shelf effective on July 5,
2001. Securities in the aggregate amount of $300 million remain available under
the Initial Shelf and securities in the aggregate amount of $450 million remain
available under the Second Shelf. To date, no securities have been issued under
either the Initial Shelf or Second Shelf.

   As discussed in, ''Business--Rail Network--Significant Investments--Grupo
TFM,'' Grupo TMM and us, or either Grupo TMM or us, could be required to
purchase the Mexican government's interest in TFM. However, this provision is
not exercisable prior to October 31, 2003 without the consent of Grupo TFM.

   As discussed in "Summary--Recent Events--Purchase of Government Interest in
Grupo TFM," KCS and Grupo TMM have exercised their call option and intend to
cause TFM to purchase the 24.6% interest in Grupo TFM currently owned by the
Mexican government prior to July 31, 2002.

   We completed a private offering of $200 million of 71/2% senior notes due
2009 of KCSR in June 2002. The Initial Purchasers of the outstanding notes
subsequently resold the outstanding notes to qualified institutional buyers
pursuant to Rule 144A under the Securities Act and to qualified buyers outside
the United States in reliance upon Regulation S under the Securities Act. Our
net proceeds from the sale of the outstanding notes (after deducting the
Initial Purchasers' discounts and commissions and offering expenses payable by
us) were approximately $195.8 million. We used the net proceeds to refinance
existing bank debt and other indebtedness. See "Description of New Credit
Agreement and Other Indebtedness."

   During 2001, Southern Capital, a 50% owned unconsolidated affiliate that
provides KCSR with access to equipment financing alternatives, refinanced its
five-year credit facilities, which was scheduled to mature on October 19, 2001,
with a one-year bridge loan for $201 million. There was $190.5 million borrowed
under the bridge loan as of March 31, 2002. On June 25, 2002, Southern Capital
refinanced the outstanding balance of its

                                      51



one-year bridge loan through the issuance of approximately $167.6 million of
pass through trust certificates and the sale of 50 locomotives. The pass
through trust certificates are secured by the sold locomotives, all of the
remaining locomotives and rolling stock owned by Southern Capital and rental
payments payable by KCSR under the sublease of the sold locomotives and its
leases of the equipment owned by Southern Capital. Payments of interest and
principal of the pass through trust certificates, which are due semi-annually
on June 30 and December 30 commencing on December 30, 2002 and ending on June
30, 2022, are insured under a financial guarantee insurance polcy by MBIA
Insurance Corporation. KCSR leases or subleases all of the equipment securing
the pass through trust certificates. See "--Contractual Obligations" above for
KCSR's minimum lease commitments to Southern Capital.

   We believe, based on current expectations, that our cash and other liquid
assets, operating cash flows, access to capital markets, borrowing capacity,
and other available financing resources, including the proceeds of the Note
Offering, are sufficient to fund anticipated operating, capital and debt
service requirements and other commitments through 2002. However, our operating
cash flows and financing alternatives can be impacted by various factors, some
of which are outside of our control. For example, if we were to experience a
substantial reduction in revenues or a substantial increase in operating costs
or other liabilities, its operating cash flows could be significantly reduced.
Additionally, we are subject to economic factors surrounding capital markets
and our ability to obtain financing under reasonable terms is subject to market
conditions. Further, our cost of debt can be impacted by independent rating
agencies, which assign debt ratings based on certain credit measurements such
as interest coverage and leverage ratios.

   OTHER

   CRITICAL ACCOUNTING POLICIES.  In response to the SEC's Release No. 33-8040,
"Cautionary Advice Regarding Disclosure About Critical Accounting Policies," we
have identified certain key accounting policies on which our financial
condition and results of operations are dependent. These key accounting
policies most often involve complex matters or are based on subjective
judgments or decisions. In the opinion of management, our most critical
accounting policies are those related to revenue recognition, casualty claims
and property and depreciation. These accounting policies are outlined in Note
2--Significant Accounting Policies in the financial statements included
elsewhere in this prospectus.

   SIGNIFICANT CUSTOMER.  SWEPCO is KCSR's only customer that accounted for
more than 10% of revenues during the years ended December 31, 2001, 2000 and
1999, respectively. SWEPCO is a subsidiary of American Electric Power, Inc.
Revenues related to SWEPCO during these periods were $75.9, $67.2 and $75.9
million, respectively. We expect KCSR coal revenues to decline in 2002 as a
result of a contractual rate reduction for SWEPCO, which became effective on
January 1, 2002.

   FOREIGN CORPORATE JOINT VENTURE.  Grupo TFM provides deferred income taxes
for the difference between the financial reporting and income tax bases of its
assets and liabilities. We record our proportionate share of these income taxes
through our equity in Grupo TFM's earnings. As of March 31, 2002, we had not
provided deferred income taxes for the temporary difference between the
financial reporting basis and income tax basis of our investment in Grupo TFM
because Grupo TFM is a foreign corporate joint venture and because we intend`
to indefinitely reinvest in Grupo TFM the financial statement earnings which
gave rise to the basis differential. Moreover, we have no other plans to
realize this basis differential by a sale of our investment in Grupo TFM. We do
not expect the reversal of the temporary difference to occur in the foreseeable
future. At December 31, 2001, our book basis exceeded the tax basis of our
investment in Grupo TFM by $33.6 million. If we were to realize this basis
difference in the future by a repatriation of dividends or the sale of our
interest in Grupo TFM, at March 31, 2002, we would have incurred gross federal
income taxes of $11.8 million, which might be partially or fully offset by
Mexican income taxes, which could be available to reduce federal income taxes
at such time.

   FINANCIAL INSTRUMENTS AND PURCHASE COMMITMENTS.  Fuel expense is a
significant component of our operating expenses. Fuel costs are affected by (i)
traffic levels, (ii) efficiency of operations and equipment, and

                                      52



(iii) fuel market conditions. Controlling fuel expenses is a top priority of
management. As a result, from time to time, we will enter into transactions to
hedge against fluctuations in the price of its diesel fuel purchases to protect
our operating results against adverse fluctuations in fuel prices. KCSR enters
into forward diesel fuel purchase commitments and commodity swap transactions
(fuel swaps or caps) as a means of fixing future fuel prices. Commodity swap or
cap transactions are accounted for as hedges under SFAS 133 and are correlated
to market benchmarks. Positions are monitored to ensure that they will not
exceed actual fuel requirements in any period.

   At December 31, 1998, we had purchase commitments and fuel swap transactions
for approximately 32% and 16%, respectively, of expected 1999 diesel fuel
usage. In 1999, KCSR saved approximately $0.6 million as a result of these
purchase commitments while the fuel swap transactions resulted in higher fuel
expense of approximately $1 million. At December 31, 1999, we had entered into
two diesel fuel cap transactions for a total of six million gallons
(approximately 10% of expected 2000 usage) at a cap price of $0.60 per gallon.
These hedging instruments expired on March 31, 2000 and June 30, 2000. We
received approximately $0.8 million during 2000 related to these diesel fuel
cap transactions and recorded the proceeds as a reduction of diesel fuel
expenses. At December 31, 1999, we did not have any outstanding purchase
commitments for 2000. At December 31, 2000, KCSR had purchase commitments for
approximately 12.6% of budgeted gallons of fuel for 2001, which resulted in
higher fuel expense of approximately $0.4 million in 2001. There were no fuel
swap or cap transactions outstanding at December 31, 2000. At December 31,
2001, KCSR had purchase commitments for approximately 39% of its budgeted
gallons of fuel for 2002. On January 14, 2002, KCSR entered into an additional
fuel purchase commitment. As of March 31, 2002, KCSR had purchase commitments
for approximately 47% of its remaining budgeted gallons of fuel for 2002. There
are currently no diesel fuel cap or swap transactions outstanding.

   These diesel fuel transactions are intended to mitigate the impact of rising
fuel prices and, if applicable, are recorded using the accounting policies as
set forth in Note 2--"Significant Accounting Policies" of financial statements
included elsewhere in this prospectus. In general, we enter into transactions
such as those discussed above in limited situations based on management's
assessment of current market conditions and perceived risks. Historically, we
have engaged in a limited number of such transactions and their impact has been
insignificant. However, we intend to respond to evolving business and market
conditions in order to manage risks and exposures associated with our various
operations, and in doing so, may enter into transactions similar to those
discussed above.

   FOREIGN EXCHANGE MATTERS.  In connection with our investment in Grupo TFM,
matters arise with respect to financial accounting and reporting for foreign
currency transactions and for translating foreign currency financial statements
into U.S. dollars. We follow the requirements outlined in Statement of
Financial Accounting Standards No. 52 "Foreign Currency Translation" ("SFAS
52"), and related authoritative guidance.

   Prior to January 1, 1999, Mexico's economy was classified as "highly
inflationary" as defined in SFAS 52. Accordingly, under the highly inflationary
accounting guidance in SFAS 52, the U.S. dollar was used as Grupo TFM's
functional currency, and any gains or losses from translating Grupo TFM's
financial statements into U.S. dollars were included in the determination of
its net income (loss). Equity earnings (losses) from Grupo TFM included in our
results of operations reflected our share of such translation gains and losses.

   Effective January 1, 1999, the SEC staff declared that Mexico should no
longer be considered a highly inflationary economy. Accordingly, we performed
an analysis under the guidance of SFAS 52 to determine whether the U.S. dollar
or the Mexican peso should be used as the functional currency for financial
accounting and reporting purposes for periods subsequent to December 31, 1998.
Based on the results of the analysis, we believe the U.S. dollar to be the
appropriate functional currency for our investment in Grupo TFM; therefore, the
financial accounting and reporting of the operating results of Grupo TFM will
be performed using the U.S. dollar as Grupo TFM's functional currency.

                                      53



   We continue to evaluate existing alternatives with respect to utilizing
foreign currency instruments to hedge our U.S. dollar investment in Grupo TFM
as market conditions change or exchange rates fluctuate. At March 31, 2002, and
December 31, 2001, 2000 and 1999, we had no outstanding foreign currency
hedging instruments.

   Results of our investment in Grupo TFM are reported under U.S. GAAP while
Grupo TFM reports its financial results under IAS. Because we are required to
report our equity earnings (losses) in Grupo TFM under U.S. GAAP and Grupo TFM
reports under IAS, differences in deferred income tax calculations and the
classification of certain operating expense categories occur. The deferred
income tax calculations are significantly impacted by fluctuations in the
relative value of the Mexican peso versus the U.S. dollar and the rate of
Mexican inflation, and can result in significant variability in the amount of
equity earnings (losses) reported by us.

   NEW ACCOUNTING PRONOUNCEMENTS.  In July 2001, the FASB issued Statement No.
141, "Business Combinations" ("SFAS 141") and Statement No. 142, "Goodwill and
Other Intangible Assets" ("SFAS 142"). SFAS 141 is effective for any business
combination initiated after June 30, 2001 and requires purchase method
accounting. Under SFAS 142, goodwill with an indefinite life will no longer be
amortized; however, both goodwill and other intangible assets will be subject
to annual impairment testing. SFAS 142 is effective for fiscal years beginning
after December 31, 2001. In June 2001, the FASB issued Statement No. 143,
"Accounting for Asset Retirement Obligations" ("SFAS 143"). SFAS 143 is
effective for fiscal years beginning after June 15, 2002. Under SFAS 143, the
fair value of a liability for an asset retirement obligation must be recognized
in the period in which it is incurred if a reasonable estimate of the fair
value can be made. The associated asset retirement costs are capitalized as
part of the carrying amount of the long-lived asset. In October 2001, the FASB
issued Statement No. 144, "Accounting for Impairment or Disposal of Long-Lived
Assets" ("SFAS 144"). Under SFAS 144, an impairment loss is recognized if the
carrying amount of a long-lived asset is not recoverable from its undiscounted
cash flows. The impairment loss is equal to the difference between the carrying
amount and fair value of the asset. We have adopted the provisions of SFAS 141
and SFAS 142, neither of which had a significant impact on our results of
operations, financial position or cash flows. We are currently evaluating the
provisions of SFAS 143 and SFAS 144 and do not expect the adoption of these
pronouncements to have a material impact on our consolidated results of
operations, financial position, or cash flows.

   LITIGATION.  We are involved as plaintiff or defendant in various legal
actions arising in the normal course of business. While the ultimate outcome of
the various legal proceedings involving us and our subsidiaries cannot be
predicted with certainty, it is our opinion (after consultation with legal
counsel) that our litigation reserves are adequate. See "Business--Legal
Matters."

   We are also a defendant in various matters brought primarily by current and
former employees and third parties for job related injury incidents or crossing
accidents. In addition, we are subject to claims alleging hearing loss as a
result of alleged elevated noise levels in connection with our current and
former operations. We are aggressively defending these matters and has
established liability reserves which management believes are adequate to cover
expected costs. Nevertheless, due to the inherent unpredictability of these
matters, we could incur substantial costs above reserved amounts.

   ENVIRONMENTAL MATTERS.  Our operations are subject to extensive federal,
state and local environmental laws and regulations. The major environmental
laws to which we are subject, include, among others, the Federal Comprehensive
Environmental Response, Compensation and Liability Act ("CERCLA," also known as
the Superfund law), the Toxic Substances Control Act, the Federal Water
Pollution Control Act, and the Hazardous Materials Transportation Act. CERCLA
can impose joint and several liability for cleanup and investigation costs,
without regard to fault or legality of the original conduct, on current and
predecessor owners and operators of a site, as well as those who generate, or
arrange for the disposal of, hazardous substances. We do not foresee that
compliance with the requirements imposed by the environmental legislation will
impair our competitive capability or result in any material additional capital
expenditures, operating or maintenance costs. However, stricter environmental
requirements relating to our business, which may be imposed in the future,
could result in significant additional costs.

                                      54



   The risk of incurring environmental liability is inherent in the railroad
industry. Our operations involve the use and, as part of serving the petroleum
and chemicals industry, transportation of hazardous materials. We have a
professional team available to respond and handle environmental issues that
might occur in the transport of such materials. Additionally, we are a partner
in the Responsible Care(R) environmental program and, as a result, has
initiated certain additional environmental and safety practices. KCSR performs
ongoing reviews and evaluations of the various environmental programs and
issues within our operations, and, as necessary, takes actions to limit
exposure to potential liability.

   In addition, we own property that is, or has been, used for industrial
purposes. Use of these properties may subject us to potentially material
liabilities relating to the investigation and cleanup of contaminants, claims
alleging personal injury, or property damage as the result of exposures to, or
release of, hazardous substances. Although we are responsible for investigating
and remediating contamination at several locations, based on currently
available information, we do not expect any related liabilities, individually
or collectively, to have a material impact on our results of operations,
financial position or cash flows. In the event that we become subject to more
stringent cleanup requirements at these sites, discovers additional
contamination, or becomes subject to related personal or property damage
claims, we could incur material costs in connection with these sites.

   We are responsible for investigating and remediating contamination at
several locations, which were formerly leased to industrial tenants. For
example, in North Baton Rouge, Louisiana, we are solely responsible for
investigating and remediating soil and groundwater contamination at two
contiguous properties, which were leased to third parties in the petrochemical
and drum-recycling business. We have sought recovery from these tenants, one of
which has filed for bankruptcy. KCSR has established reserves that management
believes are adequate to address the costs expected to be incurred at this site.

   In Port Arthur, Texas, KCSR is responsible for investigating and remediating
property formerly leased to a company that reconditioned 55-gallon drums. We
received some recovery from this tenant to cover a portion of remedial costs.
KCSR has established reserves that management believes are adequate to address
additional costs expected to be incurred at this site.

   In 1996, the Louisiana Department of Transportation (''LDOT'') sued KCSR and
a number of other defendants in Louisiana state court to recover cleanup costs
incurred by LDOT while constructing Interstate Highway 49 at Shreveport,
Louisiana (LOUISIANA DEPARTMENT OF TRANSPORTATION V. THE KANSAS CITY SOUTHERN
RAILWAY COMPANY, ET AL., CASE NO. 417190-B in the First Judicial District
Court, Caddo Parish, Louisiana). The cleanup was associated with contamination
in the area of a former oil refinery site, operated by Crystal Refinery. KCSR's
main line was adjacent to that site. LDOT claims that a 1966 derailment
contributed to the contamination at this site. However, we believe that KCSR's
liability exposure with respect to this site is limited.

   In another proceeding, in 1991 the Louisiana Department of Environmental
Quality named KCSR as a party in the alleged contamination of Capitol Lake in
Baton Rouge, Louisiana, a portion of which sits on KCSR's property. During
1994, the list of potentially responsible parties, which includes at least one
other industrial operator on the lake, was expanded to include the State of
Louisiana, and the City and Parish of Baton Rouge, among others. Investigation
of the site by the Louisiana Department of Environmental Quality, as well as
evaluation of remedial options, is ongoing at this time. Depending on the
remedial measures required, the ultimate costs to address contamination of lake
sediments could be substantial. Nevertheless, studies commissioned by KCSR
indicate that contaminants contained in the lake were not generated by KCSR. We
currently do not believe this matter will have a material effect on KCSR.

   KCSR may be subject to potential liability in connection with a former
foundry site in Alexandria, Louisiana. The property was once owned through a
former subsidiary and leased to a foundry operator. The foundry operator,
Ruston Foundry, ceased operations in early 1990. The site is on the CERCLA
National Priorities List of contaminated sites. The United States Environmental
Protection Agency has recently completed a Remedial Investigation of the site,
and the remedial activities that may be required have not yet been selected.

                                      55



Accordingly, KCSR does not currently possess sufficient information to assess
its exposure with respect to clean-up costs at this site.

   We are presently investigating and remediating contamination associated with
historical roundhouse and fueling operations at Gateway Western yards located
in East St. Louis, Illinois, Venice, Illinois, Kansas City, Missouri and
Mexico, Missouri. We do not expect costs relating to these activities to
materially affect us.

   We have recorded liabilities with respect to various environmental issues,
which represent our best estimates of remediation and restoration costs that
may be required to comply with present laws and regulations. At March 31, 2002
and December 31, 2001, 2000 and 1999, these recorded liabilities were not
material. Although these costs cannot be predicted with certainty, we believe
that the ultimate outcome of identified matters will not have a material
adverse effect on our consolidated results of operations, financial condition
or cash flows.

   REGULATORY INFLUENCE.  In addition to the environmental agencies mentioned
above, KCSR operations are regulated by the STB, various state regulatory
agencies, and the Occupational Safety and Health Administration ("OSHA"). State
agencies regulate some aspects of rail operations with respect to health and
safety and in some instances, intrastate freight rates. OSHA has jurisdiction
over certain health and safety features of railroad operations.

   We do not foresee that regulatory compliance under present statutes will
impair our competitive capability or result in any material effect on our
results of operations.

   INFLATION.  Inflation has not had a significant impact on our operations in
the past three years. Increases in fuel prices, however, impacted our operating
results in 2001 and 2000. During the two-year period ended December 31, 1999,
locomotive fuel expenses represented an average of 6.9% of KCSR's total costs
and expenses compared to 9.7% in 2000 and 8.8% in 2001. U.S. GAAP requires the
use of historical costs. Replacement cost and related depreciation expense of
our property would be substantially higher than the historical costs reported.
Any increase in expenses from these fixed costs, coupled with variable cost
increases due to significant inflation, would be difficult to recover through
price increases given the competitive environments of our principal
subsidiaries. See "--Foreign Exchange Matters" above with respect to inflation
in Mexico.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

   We utilize various financial instruments that have certain inherent market
risks. Generally, these instruments have not been entered into for trading
purposes. The following information, together with information included
elsewhere in this "Management's Discussion and Analysis of Financial Condition
and Results of Operations" and Note 11 to the financial statements included in
this prospectus, describe the key aspects of certain financial instruments
which have market risk to KCS.

   INTEREST RATE SENSITIVITY

   Our floating-rate indebtedness totaled $369.4 million at March 31, 2002 and
$397.5 million and $400 million at December 31, 2001 and 2000, respectively.
The KCS Credit Facilities, comprised of different tranches and types of
indebtedness, accrues interest based on target interest indexes (e.g., LIBOR,
federal funds rate, etc.) plus an applicable spread, as set forth in the credit
agreement. Due to the high percentage of variable rate debt associated with the
restructuring of the debt in 2000, we are currently more sensitive to
fluctuations in interest rates than in recent years.

   A hypothetical 100 basis points increase in each of the respective target
interest indexes would result in additional interest expense of approximately
$3.7 million and $4.0 million on an annualized basis for the

                                      56



floating-rate instruments outstanding as of March 31, 2002 and December 31,
2001, respectively. A 100 basis points increase in interest rates would have
resulted in additional interest expense of approximately $2.9 million (after
consideration of approximately $1.1 million reflecting the impact of interest
rate caps in effect) in 2000.

   Based upon the borrowing rates available to us for indebtedness with similar
terms and average maturities, the fair value of our long-term debt was
approximately $648 million at March 31, 2002, $681 million at December 31, 2001
and $685 million at December 31, 2000.

   Our objective is to manage our interest rate risk through the use of
derivative instruments in accordance with the provisions of our credit
facilities. In 2000, we entered into five separate interest rate cap agreements
for an aggregate notional amount of $200 million, which were designated as cash
flow hedges. These interest rate cap agreements were designed to hedge our
exposure to movements in the London Interbank Offered Rate ("LIBOR") on which
our variable rate interest is calculated. $100 million of the aggregate
notional amount provided a cap on our LIBOR based interest rate of 7.25% plus
the applicable spread, while $100 million limited the LIBOR based interest rate
to 7% plus the applicable spread. By holding these interest rate cap
agreements, we have been able to limit the risk of rising interest rates on our
variable rate debt.

   We adopted the provisions of SFAS 133 effective January 1, 2001. As a result
of this change in the method of accounting for derivative financial
instruments, we recorded an after-tax charge to earnings of $0.4 million in the
first quarter of 2001. This charge is presented as a cumulative effect of an
accounting change in the accompanying consolidated financial statements and
represents the ineffective portion of interest rate cap agreements that we held
at the time of adoption of SFAS 133. These interest rate cap agreements, which
expired during the first quarter of 2002, had a fair value of approximately
zero at December 31, 2001 and were completely charged off during 2001. During
the first quarter of 2002, we did not record any adjustments to income for
derivative transactions. We do not currently have any derivative financial
instruments outstanding.

   In addition, we record adjustments to our stockholders' equity (accumulated
other comprehensive income (loss)) for our portion of the adjustment to the
fair value of interest rate swap transactions to which Southern Capital, a 50%
owned unconsolidated affiliate, is a participant. We also adjust our investment
in Southern Capital by the change in the fair value of these derivative
instruments. During the first quarter of 2002, we recorded comprehensive income
of $0.7 million related to an adjustment to the fair value of interest rate
swap transactions of Southern Capital. As of December 31, 2001 we recorded a
reduction to stockholders' equity (accumulated other comprehensive loss) of
approximately $2.9 million for its portion of the amount recorded by Southern
Capital for the adjustment to the fair value of its interest rate swap
transactions.

   See "Management's Discussion and Analysis of Financial Condition and Results
of Operations--Other--Financial Instruments and Purchase Commitments."

   COMMODITY PRICE SENSITIVITY

   Fuel expense is a significant component of our operating expenses. Fuel
costs are affected by (i) traffic levels, (ii) efficiency of operations and
equipment, and (iii) fuel market conditions. Controlling fuel expenses is a top
priority of management. As a result, from time to time, we will enter into
transactions to hedge against fluctuations in the price of diesel fuel
purchases to protect our operating results against adverse fluctuations in fuel
prices. KCSR enters into forward diesel fuel purchase commitments and commodity
swap transactions (fuel swaps or caps) as a means of fixing future fuel prices.
Forward purchase commitments are used to secure fuel volumes at competitive
prices. These contracts normally require us to purchase defined quantities of
diesel fuel at prices established at the origination of the contract. Commodity
swap or cap transactions are accounted for as hedges under SFAS 133 and are
typically based on the price of heating oil #2, which we believe to produce a
high correlation to the price of diesel fuel. These transactions are generally
settled monthly in cash with the counterparty. Positions are monitored to
ensure that they will not exceed actual fuel requirements in any period.

                                      57



   At December 31, 1998, we had purchase commitments and fuel swap transactions
for approximately 32% and 16%, respectively, of expected 1999 diesel fuel
usage. In 1999, KCSR saved approximately $0.6 million as a result of these
purchase commitments while the fuel swap transactions resulted in higher fuel
expense of approximately $1 million. At December 31, 1999, we had entered into
two diesel fuel cap transactions for a total of six million gallons
(approximately 10% of expected 2000 usage) at a cap price of $0.60 per gallon.
The contract prices for these diesel fuel cap transactions did not include
taxes, transportation costs or other incremental fuel handling costs. These
diesel fuel cap instruments expired on March 31, 2000 and June 30, 2000 and we
received approximately $0.8 million during 2000 related to these transactions
and recorded the proceeds as a reduction of diesel fuel expenses. At December
31, 1999, we did not have any outstanding purchase commitments for 2000. At
December 31, 2000, KCSR had purchase commitments for approximately 12.6% of
budgeted gallons of fuel for 2001, which resulted in higher fuel expense of
approximately $0.4 million in 2001. There were no fuel swap or cap transactions
outstanding at December 31, 2000. At December 31, 2001, KCSR had purchase
commitments for approximately 39% of its budgeted gallons of fuel for 2002. On
January 14, 2002, KCSR entered into an additional fuel purchase commitment. As
of March 31, 2002, KCSR had purchase commitments for approximately 47% of its
remaining budgeted gallons of fuel for 2002 at an average price per gallon of
$0.64. There are currently no diesel fuel cap or swap transactions outstanding.
See "Management's Discussion and Analysis of Financial Condition and Results of
Operations--Other--Financial Instruments and Purchase Commitments."

   The excess of payments to be made related to the diesel fuel purchase
commitments over current market prices for diesel fuel purchase commitments
approximated $2.6 million at December 31, 2001. The excess of current market
prices for diesel fuel purchase commitments over the payments to be made under
such commitments approximated $1.1 million at December 31, 2000.

   At March 31, 2002, we held fuel inventories for use in normal operations.
These inventories were not material to our overall financial position. With the
exception of the 47% of fuel currently under forward purchase commitments for
the remainder of 2002, fuel costs are expected to mirror market conditions in
2002.

   FOREIGN EXCHANGE SENSITIVITY

   We own a 36.9% interest in Grupo TFM, incorporated in Mexico. In connection
with this investment, matters arise with respect to financial accounting and
reporting for foreign currency transactions and for translating foreign
currency financial statements into U.S. dollars. Therefore, we have exposure to
fluctuations in the value of the Mexican peso. While not currently utilizing
foreign currency instruments to hedge our U.S. dollar investment in Grupo TFM,
we continue to evaluate existing alternatives as market conditions and exchange
rates fluctuate.

                                      58



                               RAILROAD INDUSTRY

INDUSTRY OVERVIEW

   U.S. railroad companies are categorized by the STB into three types: Class
I, Class II (Regional) and Class III (Local). Class I railroads are railroads
with annual revenues of at least $250 million, as indexed for inflation. There
are currently eight Class I railroads in the United States, which can be
further divided geographically by eastern or western classification. The
eastern railroads are CSX Corporation ("CSX"), Grand Trunk Western (owned by
CN), IC (owned by CN) and Norfolk Southern. The western railroads include The
Burlington Northern and Santa Fe Railway Company ("BNSF"), KCSR, Soo Line
Railroad Company (owned by Canadian Pacific Railway Company ("CP")) and the
Union Pacific Railroad Company ("UP").

   2000 U.S. RAILROAD INDUSTRY HIGHLIGHTS

   Unless otherwise indicated, the industry data contained in this prospectus
is from the 2001 Edition of "Railroad Facts" or Volume 18 of "Railroad Ten Year
Trends 1991-2000," each published by the Association of American Railroads
("AAR").


                        NUMBER OF                          FREIGHT REVENUE
RAILROAD CLASSIFICATION RAILROADS MILES OPERATED EMPLOYEES ($ IN THOUSANDS)
----------------------- --------- -------------- --------- ----------------
                                               
       Class I.........      8       120,597      168,360    $33,082,907
       Regional........     35        20,978       11,254      1,743,276
       Local...........    517        28,937       12,194      1,455,728
                           ---       -------      -------    -----------
         Total.........    560       170,512      191,808    $36,281,911
                           ===       =======      =======    ===========


   Class I railroads generated total freight revenues of $33.1 billion, or
approximately 91% of total U.S. rail freight revenues, in 2000. Revenues are
derived generally from the shipment of products under negotiated contracts
between suppliers and shippers and, to a lesser extent, published tariff rates.
The shipment of coal is the primary source of Class I U.S. railroad revenues.
The AAR estimates that in 2000, coal accounted for 43.6% of total Class I U.S.
railroad volume in terms of tons originated and 21.5% of total Class I U.S.
railroad carload revenues. The next largest commodity source was chemicals and
allied products, which the AAR estimates accounted for 9.0% of total Class I
U.S. railroad volume in terms of tons originated and 12.9% of total Class I
U.S. railroad carload revenues. The AAR estimates that intermodal traffic
accounted for 15 to 20% of total Class I U.S. railroad carload revenues.

   In 2000, Class I railroads accounted for approximately 71% of total U.S.
railroad mileage operated, approximately 88% of total U.S. railroad employees
and approximately 91% of total U.S. railroad freight revenue. In 2000, Class I
railroads had an estimated 41.0%/1/ share of the total U.S. intercity freight
traffic in terms of ton-miles and an estimated 25.3%/1/ of the total U.S.
intercity freight traffic in terms of tons carried. In terms of revenue,
railroads accounted for an estimated 9%/1/, trucks accounted for an estimated
80.7%/1/, and domestic air accounted for an estimated 4.9%/1/ of the U.S.
intercity commercial freight transportation market.

THE SURFACE TRANSPORTATION BOARD AND REGULATION

   The STB, an independent body administratively housed within the Department
of Transportation, is responsible for the economic regulation of railroads
within the United States. The STB's mission is to ensure that competitive,
efficient and safe transportation services are provided to meet the needs of
shippers, receivers and consumers. The STB was created by an Act of Congress
known as the ICC Termination Act of 1995 ("ICCTA"). Passage of the ICCTA
represented a further step in the process of streamlining and reforming the
Federal

--------
  /1/  Inter-city freight traffic and inter-city freight revenue numbers for
       2000 are preliminary.

                                      59



economic regulatory oversight of the railroad, trucking and bus industries that
was initiated in the late 1970's and early 1980's. The STB adjudicates disputes
and regulates interstate surface transportation. Railway transportation matters
under the STB's jurisdiction in general include railroad rate and service
issues, rail restructuring transactions (mergers, line sales, line construction
and line abandonments) and railroad labor matters.

   The U.S. railroad industry was significantly deregulated with the passage of
The Staggers Rail Act of 1980 (the "Staggers Act"). In enacting the Staggers
Act, Congress recognized that railroads faced intense competition from trucks
and other modes for most freight traffic and that prevailing regulation
prevented them from earning adequate revenues and competing effectively.
Through the Staggers Act, a new regulatory scheme allowing railroads to
establish their own routes, tailor their rates to market conditions and
differentiate rates on the basis of demand was put in place. The basic
principle of the Staggers Act is that reasonable rail rates should be a
function of supply and demand. The Staggers Act, among others things:

     . allows railroads to price competing routes and services differently to
       reflect relative demand;

     . allows railroads to enter into confidential rate and service contracts
       with shippers; and

     . abolishes collective rate making except among railroads participating in
       a joint-line movement.

   If it is determined that a railroad is not facing enough competition to hold
down prices, then the STB has the authority to investigate the actions of the
railroad.

   The Staggers Act has had a positive effect on the U.S. rail industry. Lower
rail rates brought about by the Staggers Act (down 57% in inflation-adjusted
terms from 1981 to 1998) have resulted in significant cost savings for shippers
and their customers. After decades of steady decline, the rail market share of
inter-city freight ton-miles bottomed out at 35.2% in 1978, and has increased
to 41.0%/2/ in 2000.

RECENT EVENTS IN RAILROAD CONSOLIDATION

   On June 11, 2001, the STB issued new rules governing major railroad mergers
and consolidations involving two or more Class I railroads. These new rules
substantially increase the burden on rail merger applicants to demonstrate that
a proposed transaction would be in the public interest. The new rules require
applicants to demonstrate that, among other things, a proposed transaction
would enhance competition where necessary to offset negative effects of the
transaction, such as competitive harm, and to address fully the impact of the
transaction on transportation service.

   The STB recognized, however, that a merger between KCSR and another Class I
carrier would not necessarily raise the same concerns and risks as potential
mergers between larger Class I railroads. Accordingly, the STB decided that for
a merger proposal involving KCSR and another Class I railroad, the STB will
waive the application of the new rules and apply the rules previously in effect
unless it is persuaded that the new rules should apply.

   In October 2001, CN completed its acquisition of Wisconsin Central
Transportation Corporation.

                                      60


--------
  /2/  Inter-city freight traffic numbers for 2000 are preliminary.



                                   BUSINESS

OVERVIEW

   We, along with our subsidiaries and affiliates, own and operate a uniquely
positioned North American rail network strategically focused on the growing
north/south freight corridor that connects key commercial and industrial
markets in the central United States with major industrial cities in Mexico.
Our principal subsidiary, KCSR, is one of eight Class I railroads in the United
States and our rail network is comprised of approximately 6,000 miles of main
and branch lines. Through our strategic alliance with CN/IC, we have created a
contiguous rail network of approximately 25,000 miles of main and branch lines
connecting Canada, the United States and Mexico.

   Our rail network interconnects with all other Class I railroads and provides
customers with an effective alternative to other railroad routes, giving direct
access to Mexico and the southwestern United States through less congested
interchange hubs.

   In addition, our rail network links directly to major trading centers in
Mexico through our affiliates TFM and Tex-Mex and serves most of Mexico's
principal industrial cities and three of its four major shipping ports. Our
principal international gateway is at Laredo, Texas where more than 50% of all
rail and truck traffic between the United States and Mexico crosses the border.
We also own an indirect 49% interest in Mexrail, which owns Tex-Mex. Tex-Mex
operates approximately 160 miles of main and branch lines between Laredo and
the port city of Corpus Christi, Texas.

RAIL NETWORK

   OWNED NETWORK

   KCSR owns and operates approximately 3,100 miles of main and branch lines
and approximately 1,340 miles of other tracks in the ten-state region of
Missouri, Kansas, Arkansas, Oklahoma, Mississippi, Alabama, Tennessee,
Louisiana, Texas and Illinois. KCSR has the shortest north/south rail route
between Kansas City and several key ports along the Gulf of Mexico in
Louisiana, Mississippi and Texas and east/west rail routes linking Meridian
with Dallas and linking Kansas City with East St. Louis and Springfield,
Illinois. This geographic reach enables us to service a customer base that
includes electric generating utilities and a wide range of companies in the
chemical and petroleum, agricultural and mineral, paper and forest, and
automotive and intermodal markets. Eastern railroads and their customers can
bypass congested gateways at Chicago, St. Louis, Memphis and New Orleans by
interchanging with us at Meridian, Jackson and East St. Louis.

   SIGNIFICANT INVESTMENTS

   GRUPO TFM

   In December 1995, we entered into a joint venture agreement with Grupo TMM
to provide for our participation in the upcoming privatization of the Mexican
national railway system through Grupo TFM, and to promote the movement of rail
traffic over Tex-Mex, TFM and KCSR. We own a 36.9% interest in Grupo TFM. Grupo
TMM, which owns 38.5% of Grupo TFM, is the largest shareholder of Grupo TFM and
the Mexican government owns the remaining 24.6% of Grupo TFM. Grupo TFM owns
80% of the common stock of TFM. The remaining 20% of TFM was retained by the
Mexican government.

   TFM holds the concession to operate Mexico's Northeast Rail Lines (the
"Concession") for the 50 years ending in June 2047 and, subject to certain
conditions, has an option to extend the Concession for an additional 50 years.
The Concession is subject to certain mandatory trackage rights and is exclusive
until 2027. Additionally, the Mexican government may revoke exclusivity after
2017 if it determines that there is insufficient

                                      61



competition and may terminate the Concession as a result of certain conditions
or events, including (1) TFM's failure to meet its operating and financial
obligations with regard to the Concession under applicable Mexican law, (2) a
statutory appropriation by the Mexican government for reasons of public
interest and (3) liquidation or bankruptcy of TFM. TFM's assets and its rights
under the Concession may also be seized temporarily by the Mexican government.

   Under the Concession, TFM operates the Northeast Rail Lines, which are
located along a strategically significant corridor between Mexico and the
United States, and have as their core routes a key portion of the shortest,
most direct rail passageway between Mexico City and the southern, midwestern
and eastern United States. These rail lines are the only rail lines which serve
Nuevo Laredo, the largest rail freight exchange point between the United States
and Mexico. TFM's rail lines connect the most populated and industrialized
regions of Mexico with Mexico's principal U.S. border railway gateway at
Laredo. In addition, this rail system serves three of Mexico's four primary
seaports at Veracruz and Tampico on the Gulf of Mexico and Lazaro Cardenas on
the Pacific Ocean. TFM serves 15 Mexican states and Mexico City, which together
represent a majority of the country's population and account for a majority of
its estimated gross domestic product. We believe the Laredo gateway is the most
important interchange point for rail freight between the United States and
Mexico. As a result, we believe TFM's routes are integral to Mexico's foreign
trade.

   This route structure enables us to benefit from growing trade resulting from
the increasing integration of the North American economy through NAFTA.
According to the International Monetary Fund, trade between Mexico and the
United States has grown at an average annual rate of approximately 12.4% from
1996 through 2001. Through Tex-Mex and KCSR, as well as through interchanges
with other major U.S. railroads, TFM provides its customers with access to an
extensive network through which they may distribute their products throughout
North America and overseas.

   The Northeast Rail Lines consist of 2,642 miles of main and branch lines and
an additional 838 miles of sidings, spur tracks and main line under trackage
rights. TFM has the right to operate the rail lines, but does not own the land,
roadway or associated structures. Approximately 81% of the main line operated
by TFM consists of continuously welded rail. As of December 31, 2001, TFM owned
468 locomotives, owned or leased from affiliates 4,611 freight cars and leased
from non-affiliates 150 locomotives and 6,192 freight cars.

   TFM's operating strategy has been to increase productivity and maximize
operating efficiencies. With Mexico's economic progress, growth of NAFTA trade
between Mexico, the United States and Canada, and customer focused rail
service, we believe the growth potential of TFM could be significant. Since TFM
commenced operations in June 1997, it has made significant progress, which is
reflected in its financial results. In 2001, TFM increased revenues by 4.3%
from 2000. Grupo TFM has substantially lowered its operating ratio (under
International Accounting Standards) since taking operational control in June
1997 to 76.7% for 2001, from 85.5% in 1998 and 93.9% for the first six months
following commencement of its operations in June 1997. We believe this
operating ratio achievement is significant given that the weighted average
operating ratio for the eight major U.S. or Class I railroads was approximately
85.2% for 2000. Based upon the relatively low labor costs prevailing in Mexico
coupled with revenue growth opportunities, we believe that TFM has the
potential to achieve additional operating ratio improvements.

   A shareholders agreement dated May 1997, between KCS, and Grupo TMM and
certain affiliates, which governs our investment in Grupo TFM (1) restricts
each of the parties to the shareholders agreement from directly or indirectly
transferring any interest in Grupo TFM or TFM to a competitor of Grupo TFM or
TFM without the prior written consent of each of the parties, and (2) provides
that KCS and Grupo TMM may not transfer control of any subsidiary holding all
or any portion of shares of Grupo TFM to a third party, other than an affiliate
(as defined in the Grupo TFM by-laws) of the transferring party or another
party to the shareholders agreement, without the consent of the other parties
to the shareholders agreement. The Grupo TFM by-laws prohibit any transfer of
shares of Grupo TFM to any person other than an affiliate (as defined in the
by-laws) without the prior consent of Grupo TFM's board of directors. In
addition, the Grupo TFM by-laws grant the

                                      62



shareholders of Grupo TFM a right of first refusal to acquire shares to be
transferred by any other shareholder in proportion to the number of shares held
by each non-transferring shareholder, although holders of preferred shares or
shares with special or limited rights are only entitled to acquire those shares
and not ordinary shares. The shareholders agreement requires that the boards of
directors of Grupo TFM and TFM be constituted to reflect the parties' relative
ownership of the ordinary voting common stock of Grupo TFM. Grupo TFM has the
ability to pay dividends to its shareholders, subject to certain restrictions.

   KCS and Grupo TMM have exercised their call option and intend to cause TFM
to purchase the 24.6% interest in Grupo TFM currently owned by the Mexican
government prior to July 31, 2002. If the purchase had occurred on March 31,
2002, the purchase price would have been approximately $253 million. Various
financing alternatives are currently being explored. One source of financing
could include the use of funds due to TFM from the Mexican government as a
result of the reversion, during the first quarter of 2001, of a portion of the
concession to the Mexican government by TFM that covers the Hercules-Mariscala
rail line, an approximate 18-mile portion of redundant track in the vicinity of
the city of Queretaro. The remainder of the financing required to purchase the
Mexican government's Grupo TFM shares has been raised by TFM through the sale
of $180 million of debt securities. If TFM is unable to complete this purchase
on a timely basis, we intend to make the purchase, but there can be no
assurance that we will be able to purchase all or any portion of the
government's interest. In addition, after the expiration of the call option,
the original shareholders have a right of first refusal to purchase the Mexican
government's interest in Grupo TFM if the Mexican government wishes to sell
that interest to a third party which is not a Mexican governmental entity.

   The Mexican government has the right to sell its 20% interest in TFM through
a public offering on October 31, 2003 (or prior to October 31, 2003 with the
consent of Grupo TFM). If, on October 31, 2003, the Mexican government has not
sold all of its capital stock in TFM, Grupo TFM is obligated to purchase the
capital stock at the initial share price paid by Grupo TFM plus interest. In
the event that Grupo TFM does not purchase the Mexican government's remaining
interest in TFM, Grupo TMM and KCS, or either Grupo TMM or KCS, are obligated
to purchase the Mexican government's interest. KCS and Grupo TMM have cross
indemnities in the event the Mexican government requires only one of them to
purchase its interest. The cross indemnities allow the party required to
purchase the Mexican government's interest to require the other party to
purchase its pro rata portion of such interest. However, if KCS were required
to purchase the Mexican government's interest in TFM and Grupo TMM could not
meet its obligations under the cross-indemnity, then KCS would be obligated to
pay the total purchase price for the purchase of the Mexican government's
interest. If the purchase of the Mexican government's 20% interest in TFM had
occurred as of March 31, 2002, the total purchase price would have been
approximately $537 million and, as of that date, based upon publicly available
financial information, Grupo TMM did not appear to have the financial resources
needed to complete the purchase.

   MEXRAIL

   Mexrail owns 100% of Tex-Mex and certain other assets. Mexrail owns the
northern half of the continental rail traffic bridge at Laredo spanning the Rio
Grande River, and TFM, which now owns 100% of Mexrail, owns and operates the
southern half of the bridge. The bridge at Laredo is the most significant entry
point for rail traffic between Mexico and the United States. Tex-Mex also
operates a 160-mile rail line extending from Laredo to Corpus Christi and has
99-year trackage rights granted pursuant to a 1996 STB decision totaling
approximately 360 miles between Corpus Christi and Beaumont, where Tex-Mex
connects with KCSR.

   In early 1999, Tex-Mex completed Phase II of a new rail yard in Laredo.
Phase I of the project was completed in December 1998 and included four tracks
comprising approximately 6.5 miles. Phase II of the project consisted of two
new intermodal tracks totaling approximately 2.8 miles. Although groundwork for
an additional ten tracks has been completed, construction on those ten tracks
has not yet begun. Capacity of the Laredo yard is currently approximately 800
freight cars and, upon completion of all tracks, is expected to be
approximately 2,000 freight cars.

                                      63



   In March 2001, Tex-Mex purchased from the UP a line of railroad extending
84.5 miles between Rosenberg, Texas and Victoria, Texas, and the UP granted
Tex-Mex trackage rights sufficient to integrate the line into Tex-Mex's
existing trackage rights. The line is not in service and will require extensive
reconstruction, which has not yet been scheduled. The $9.2 million purchase
price for the line was determined through arbitration and the acquisition also
required the prior approval or exemption of the transaction by the STB. By an
order entered in December 2000, the STB granted Tex-Mex's petition for
exemption and exempted the transaction from this prior approval requirement.
Once reconstruction of the line is completed, Tex-Mex will be able to shorten
its existing route between Corpus Christi and Houston by over 70 miles.

   Under a stock purchase agreement dated as of February 27, 2002, pursuant to
which KCS and Grupo TMM sold all of the stock of Mexrail to TFM, KCS retained
rights to prevent the further sale or transfer of the stock or significant
assets of Mexrail and Tex-Mex and the right to continue to participate in the
corporate governance of Mexrail and Tex-Mex, which will remain U.S.
corporations and subject to KCS's super majority rights contained in Grupo
TFM's bylaws.

   PANAMA CANAL RAILWAY COMPANY

   We own 50% of the common stock (or a 42% equity interest) of PCRC, a joint
venture between us and Mi-Jack Products, Inc. In January 1998, the Republic of
Panama awarded PCRC the concession to reconstruct and operate the Panama Canal
Railway, a 47-mile railroad located adjacent to the Panama Canal, that provides
international shippers with a railway transportation medium to complement the
Panama Canal. The Panama Canal Railway is a north-south railroad traversing the
Panama isthmus between the Pacific and Atlantic Oceans and serves as a
complement to the Panama Canal shipping channel. The railroad has been
reconstructed and resumed freight operations on December 1, 2001. We believe
the prime potential and opportunity of the Panama Canal Railway will be in the
movement of traffic between the ports of Balboa and Colon for shipping
customers repositioning of containers. We have significant interest from both
shipping companies and port terminal operators. While only 47 miles long, we
believe the Panama Canal Railway provides us with a unique opportunity to
participate in transoceanic shipments as a complement to the existing Canal
traffic.

   As of March 31, 2002, we have invested approximately $17.3 million toward
the reconstruction and operations of the existing 47-mile railway. This
investment consists of $12.9 million of equity and $4.4 million of subordinated
loans. In November 1999, the Panama Canal Railway Company completed the
financing arrangements for this project with the International Finance
Corporation ("IFC"), a member of the World Bank Group.

   The financing for this project is comprised of a $5 million investment from
the IFC and senior loans through the IFC in an aggregate amount of up to $45
million. The investment of $5 million from the IFC is comprised of non-voting
preferred shares which pay a 10% cumulative dividend. The preferred shares may
be redeemed at the IFC's option any year after 2008 at the lower of (1) a net
cumulative internal rate of return of 30% or (2) eight times earnings before
interest, income taxes, depreciation and amortization for the two years
preceding the redemption that is proportionate to the IFC's percentage
ownership in Panama Canal Railway Company. Under the terms of the concession,
we are, under certain limited conditions, a guarantor for up to $7.5 million of
cash deficiencies associated with the completion and operation of the project
and, if Panama Canal Railway Company terminates the concession contract without
the IFC's consent, a guarantor for up to 50% of the outstanding senior loans.
In addition, we are a guarantor for up to $2.4 million of notes for the
purchase of rail and passenger cars. The cost of the reconstruction, which is
virtually complete, is expected to total approximately $80 million. We project
that an additional $4.0 million, which we expect would be in the form of a
subordinated loan, could be required under the cash deficiencies guarantee.

   Panarail, a wholly-owned subsidiary of the Panama Canal Railway Company,
operates and promotes a commuter and tourist railway service over the lines of
the Panama Canal Railway. Panarail initiated railway passenger service between
the cities of Panama and Colon in July 2001.

                                      64



   SOUTHERN CAPITAL CORPORATION, LLC

   In 1996, KCSR and GATX formed a 50-50 joint venture, Southern Capital, to
perform certain leasing and financing activities. Southern Capital's operations
are comprised of the acquisition of locomotives and rolling stock and the
leasing thereof to KCSR. Concurrent with the formation of this joint venture,
KCSR entered into operating leases with Southern Capital for substantially all
the locomotives and rolling stock which KCSR contributed or sold to Southern
Capital at the time of formation of the joint venture. GATX contributed cash in
the joint venture transaction formation.

EXPANDED NETWORK

   Through our strategic alliances with CN/IC and BNSF and marketing agreements
with Norfolk Southern and the I&M Rail Link we have expanded our domestic
geographic reach beyond that covered by our owned network.

   STRATEGIC ALLIANCE WITH CANADIAN NATIONAL AND ILLINOIS CENTRAL

   In 1998, KCSR, CN and IC announced a 15-year strategic alliance aimed at
coordinating the marketing, operations and investment elements of north-south
rail freight transportation. The strategic alliance did not require STB
approval and was effective immediately. This alliance connects Canadian
markets, the major midwest U.S. markets of Detroit, Chicago, Kansas City and
St. Louis and the key southern markets of Memphis, Dallas and Houston. It also
provides U.S. and Canadian shippers with access to Mexico's rail system through
our connections with Tex-Mex and TFM.

   In addition to providing access to key north-south international and
domestic U.S. traffic corridors, our alliance with CN/IC is intended to
increase business primarily in the automotive and intermodal markets and also
in the chemical and petroleum and paper and forest products markets. This
alliance has provided opportunities for revenue growth and positioned us as a
key provider of rail service for NAFTA trade.

   KCSR and CN formed a management group made up of senior management
representatives from both railroads to, among other things, develop plans for
the construction of new facilities to support business development, including
investments in automotive, intermodal and transload facilities at Memphis,
Dallas, Kansas City and Chicago. Under a separate agreement, KCSR was granted
certain trackage and haulage rights and CN and IC were granted certain haulage
rights. Under the terms of this agreement, and through action taken by the STB,
in October 2000 we gained access to six additional chemical customers in the
Geismar, Louisiana industrial area through haulage rights.

   MARKETING ALLIANCE WITH BNSF

   In April 2002, KCSR and BNSF formed a comprehensive joint marketing alliance
aimed at promoting cooperation, revenue growth and extending market reach for
both railroads in the United States and Canada. The marketing alliance is also
expected to improve operating efficiencies for both carriers in key market
areas, as well as provide customers with expanded service options.

   BNSF and KCSR have agreed to coordinate marketing and operations initiatives
in a number of target markets. The two carriers are developing plans to enhance
competitive options for shippers in the West Lake and West Lake Charles,
Louisiana region. The coordination of operations is to provide improved and
expanded service options for grain shippers and receivers. The marketing
alliance is to allow BNSF and KCSR to be more responsive to shippers' requests
for rates and service throughout the two rail networks. Coal and unit train
operations are excluded from the marketing alliance, as well as any points
where BNSF and KCSR are the only direct rail competitors. Movements to and from
Mexico by either party are also excluded. We believe this new marketing
alliance will afford important opportunities to grow KCSR's revenue base,
particularly in the chemical, grain and forest product markets, providing both
participants with expanded access to important markets and providing shippers
with enhanced options and competitive alternatives.

                                      65



   MARKETING AGREEMENTS WITH NORFOLK SOUTHERN

   In December 1997, we entered into a three-year marketing agreement with
Norfolk Southern and Tex-Mex which allows us to increase our traffic volume
along our east-west corridor between Meridian and Dallas by using interchange
points with Norfolk Southern. This agreement provides Norfolk Southern
run-through service with access to Dallas and the Mexican border at Laredo
while avoiding the congested rail gateways of Memphis and New Orleans. This
agreement was renewed in December 2000 for a term of three years and will be
automatically renewed for additional three-year terms unless written notice of
termination is given at least 90 days prior to the expiration of the
then-current term.

   This marketing agreement with Norfolk Southern provides us with additional
sources of intermodal business. Under the current arrangement, approximately
two trains per day run both east and west between our connection with the
Norfolk Southern at Meridian and our BNSF connection at Dallas. The structure
of the agreement provides for lower gross revenue to KCSR but improved
operating income since, as a haulage arrangement, fuel and car hire expenses
are the responsibility of Norfolk Southern not KCSR. We believe this business
has additional growth potential as Norfolk Southern seeks to shift its traffic
to southern gateways to increase its length of haul.

   In June 2000, an agreement we made with Norfolk Southern became fully
operational, under which we provide haulage services for intermodal traffic
between Meridian and Dallas and receive fees for those services from Norfolk
Southern. Under this agreement Norfolk Southern may quote rates and enter into
transportation service contracts with shippers and receivers covering this
haulage traffic. Norfolk Southern recently renewed this agreement, which
terminates on December 31, 2006.

   MARKETING AGREEMENT WITH I&M RAIL LINK

   In May 1997, we entered into a marketing agreement with I&M Rail Link which
provides us with access to Minneapolis and Chicago and to originations of corn
and other grain in Iowa, Minnesota and Illinois. Through this marketing
agreement, we receive and originate shipments of grain products for delivery to
35 poultry industry feed mills on our network. Grain is currently our largest
export product to Mexico. This agreement is terminable upon 90 days notice. We
believe this agreement provides I&M Rail Link with an important channel of
distribution over our rail network.

   HAULAGE RIGHTS

   As a result of the 1988 acquisition of the Missouri-Kansas-Texas Railroad by
UP, we were granted for a term of 199 years (1) haulage rights between Kansas
City, Missouri and each of Council Bluffs, Iowa, Omaha and Lincoln, Nebraska
and Atchison and Topeka, Kansas, and (2) a joint rate agreement for our grain
traffic between Beaumont, Texas and each of Houston and Galveston, Texas. We
have the right to convert these haulage rights to trackage rights. Our haulage
rights require UP to move our traffic in UP trains; trackage rights would allow
us to operate our trains over UP tracks.

   In addition, KCSR has limited haulage rights between Springfield and Chicago
that allow us to move traffic that originates or terminates on the former
Gateway Western rail lines.

                                      66



MARKETS SERVED

   The following summarizes KCSR revenue and carload statistics by commodity
category. Certain prior year amounts have been reclassified to reflect changes
in the business groups and to conform to the current period presentation.



                                                       FREIGHT REVENUES          CARLOADS AND INTERMODAL UNITS
                                               --------------------------------- ------------------------------
                                                                    THREE MONTHS                   THREE MONTHS
                                                    YEAR ENDED         ENDED        YEAR ENDED        ENDED
                                                   DECEMBER 31,      MARCH 31,     DECEMBER 31,     MARCH 31,
                                               -------------------- ------------ ----------------- ------------
                                                1999   2000   2001      2002     1999  2000  2001      2002
                                               ------ ------ ------ ------------ ----- ----- ----- ------------
                                                         (IN MILLIONS)                   (IN THOUSANDS)
                                                                           
General Commodities:
   Chemical and petroleum..................... $131.9 $125.6 $123.8    $ 31.9    165.5 154.1 146.0     35.9
   Paper and forest...........................  130.1  132.3  130.3      32.0    202.9 192.4 184.0     43.8
   Agricultural and mineral...................   96.5   93.6   87.9      23.8    141.0 132.0 125.7     33.0
                                               ------ ------ ------    ------    ----- ----- -----    -----
      Total general commodities...............  358.5  351.5  342.0      87.7    509.4 478.5 455.7    112.7
   Intermodal and automotive..................   58.7   62.1   66.0      14.2    233.9 269.3 291.1     67.0
   Coal.......................................  117.4  105.0  118.7      28.8    200.8 184.2 202.3     58.5
                                               ------ ------ ------    ------    ----- ----- -----    -----
    Carload revenues and total carloads and
     intermodal units.........................  534.6  518.6  526.7     130.7    944.1 932.0 949.1    238.2
   Other rail-related revenues................   51.8   44.5   39.7       9.7       --    --    --       --
                                               ------ ------ ------    ------    ----- ----- -----    -----
      Total................................... $586.4 $563.1 $566.4    $140.4    944.1 932.0 949.1    238.2
                                               ====== ====== ======    ======    ===== ===== =====    =====


   The following summarizes the composition of our major market segments.

     . Chemical and petroleum business includes plastics, petroleum and oils,
       petroleum coke, rubber and miscellaneous chemicals.

     . Paper and forest business includes pulp and paper, lumber, panel
       products (plywood and oriented strandboard), engineered wood products,
       woodchips, pulpwood, raw fiber used in the production of paper, pulp and
       paperboard, as well as metal, scrap and slab steel, waste and military
       equipment.

     . Agricultural and mineral business includes domestic and export grain,
       food and related products, ores, clay, stone and cement.

     . Intermodal and automotive freight business consists of hauling freight
       containers or truck trailers by a combination of water, rail and motor
       carriers, with rail carriers serving as the link between the other modes
       of transportation; automotive traffic consists primarily of moving
       vehicle parts into Mexico from the northern sections of the United
       States and moving finished vehicles from Mexico into the United States.

     . Coal business consists primarily of shipments of coal to utilities.

     . Other revenue sources include railcar switching services, demurrage (car
       retention penalties) and drayage (local truck transportation services).

SALES AND MARKETING

   We employ a total of 17 sales and 23 marketing professionals on a full-time
basis. Our marketing staff is organized by product category, while our sales
staff is generally organized by geographic region. Transportation needs vary
depending upon the type of customer and its specific market. Consequently, our
sales and marketing staffs are composed of professionals who are knowledgeable
about the particular markets and customers they cover. Our sales and marketing
professionals work together to maintain existing relationships as well as
ascertain opportunities for incremental business with additional customers in a
given market. Our sales and marketing professionals market our services through
customer visits, direct customer contacts, telemarketing, trade shows and
industry meetings. In addition, our marketing force focuses on conducting
market and competitive research

                                      67



to identify new business and strategic opportunities. Our rates, service design
changes, equipment supply and traffic scheduling are generally communicated by
our sales and marketing forces and depend upon the customer, specific market
and specific geographic route. Our sales staff uses competitive market
information and detailed knowledge about our customers to tailor services to
the specific needs of our customers. Our sales and marketing staffs are
compensated through both salaries and stock option and stock-ownership
programs. We believe that this method of compensation focuses our sales and
marketing professionals on establishing and maintaining profitable long-term
customer relationships.

   In connection with our strategic alliance with CN/IC, we are undertaking
coordinated sales and marketing efforts to attract new customers in the United
States and Canada. Our alliance allows our and CN/IC's salespeople to quote
single through rates from origin to destination along our expanded network,
including through rates to specific destinations in Mexico. We coordinate
similar programs related to steel and other shipments with TFM to maximize
asset utilization.

CUSTOMER SERVICE

   Most of our customer services are centralized in our Customer Service Center
("CSC") in Shreveport. Shippers can contact our CSC 24 hours a day, seven days
a week to receive prompt responses to a range of shipping inquiries. CSC
performance is measured by internally generated service standards. For example,
over 80% of all incoming calls to the CSC are answered within the first 20
seconds. Our CSC is staffed with approximately 123 customer service
representatives and 11 managers who have expertise in the transportation of
specific commodities. Our customer service representatives interact closely
with our other employees to provide fast solutions to customer needs and
requests. In addition, our dedicated problem resolution team communicates to
our field managers specific problems on behalf of customers for immediate
resolution, while our proactive monitoring team consistently monitors system
traffic and communicates this information to customers.

   Our CSC can help our customers check the status of shipments traveling on
any KCSR, Tex-Mex or TFM line. We use electronic data interchange ("EDI") and
now receive approximately 89% of all bills of lading from customers
electronically. Inquiries regarding invoices and bills of lading are directed
to our customer service specialists, revenue accounting staff or credit and
collections personnel depending on the issue in question. Our customers can use
the Internet to track shipments through our website. In conjunction with other
rail carriers we are working to develop web portals which include nationwide
tracking and tracing of shipments, bills of lading, electronic billing and
payment, shipment priority, capacity management and car ordering through an
industry initiative called STEELROADS.COM.

SYSTEMS AND TECHNOLOGY

   MANAGEMENT CONTROL SYSTEM

   We implemented a pilot version of our MCS on Gateway Western (which was
merged into KCSR effective October 1, 2001) in the first quarter of 2000. While
development of MCS is not yet complete, during November 2001, a small
functional part of MCS was installed relating to waybilling functions at our
customer service center. We expect to fully implement MCS on KCSR during the
third quarter of 2002. Our proprietary MCS includes the following elements:

     . a new waybill system;

     . a new transportation system;

     . a work queue management infrastructure;

     . a service scheduling system; and

     . EDI interfaces to the new systems.

                                      68



   We expect our MCS to provide more accurate and timely information on
terminal dwell time, car velocity through terminals and priority of switching
to meet schedules. MCS is designed to provide better analytical tools for us to
make decisions based on more timely and accurate information. A data warehouse
will provide the foundation of an improved decision support infrastructure. By
making decisions based upon that information, we intend to improve service
quality and utilization of locomotives, rolling stock, crews, yards, and line
of road and thereby reduce cycle times and costs. With the implementation of
service scheduling, we also expect our MCS to provide improved customer service
through improved advanced planning and real-time decision support. By designing
all new business processes around workflow technology, we intend to more
effectively follow key operating statistics to measure productivity and improve
performance across our entire operations.

   We also expect our MCS to improve clerical and information technology group
efficiencies. We believe that information technology and other support groups
will be able to reduce maintenance costs, increase their flexibility to respond
to new requests and improve productivity. By using a layered design approach,
we expect to be able to extend our MCS to new technologies as they become
available. Our MCS can be further modified to connect customers with additional
applications via the Internet and will be constructed to support multiple
railroads, permit modifications to accommodate the local language requirements
of the area and operate across multiple time zones.

   As of March 31, 2002, we had invested approximately $56.4 million in MCS.

   TRAIN DISPATCHING SYSTEM

   KCSR is currently operating on two types of train dispatching systems,
Direct Train Control ("DTC") and Centralized Traffic Control ("CTC"). DTC uses
direct radio communication between dispatchers and engineers to coordinate
train movement. DTC is used on approximately 65% of KCSR's track, including the
track from Shreveport to Meridian and Shreveport to New Orleans. CTC controls
switches and signals in the field from the dispatcher's desk top via microwave
link. CTC is used on approximately 35% of KCSR's track, including the track
from Kansas City to Beaumont and Shreveport to Dallas. CTC is normally utilized
on heavy traffic areas with single main line or heavy traffic areas with
multiple routes. Each dispatcher currently has an assigned territory displayed
on high resolution monitors driven by a mini-mainframe in Shreveport with a
remote station in Beaumont.

   REMOTE CONTROL LOCOMOTIVE OPERATING SYSTEM

   We have begun implementing a remote control locomotive operating system
called Beltpack. This system allows a train engine employee to run switching by
remote control. The use of Beltpacks are expected to improve safety and allow a
decrease in the number of employees per train crew. We expect to complete this
implementation by September 2002.

                                      69



PROPERTIES AND EQUIPMENT

   KCSR'S FLEET



                                    AS OF DECEMBER 31, 2001
                                    -----------------------
                                    LEASED       OWNED
                                    ------       -----
                                           
Locomotives
   Road Units......................    304         122
   Switch Units....................     52           4
   Other...........................     --           8
                                       ------      -----
   Total Locomotives...............    356         134
                                       ======      =====
Rolling Stock
   Box Cars........................  6,164       1,420
   Hopper Cars.....................  2,002       1,179
   Flat Cars (Intermodal & Others).  1,585         601
   Gondolas........................    780          88
   Auto Rack.......................    201          --
   Tank Cars.......................     44          43
                                       ------      -----
   Total Rolling Stock............. 10,776       3,331
                                       ======      =====


   As of December 31, 2001, KCSR's fleet consisted of 490 diesel locomotives,
of which 134 were owned, 334 were leased from Southern Capital and 22 were
leased from non-affiliates. During the fourth quarter of 1999, KCSR leased 50
new General Electric 4400 AC locomotives from Southern Capital, a 50-50 joint
venture with GATX Capital Corporation. As of December 31, 2001, KCSR's fleet of
rolling stock consisted of 14,107 freight cars, of which 3,331 were owned,
3,390 were leased from Southern Capital and 7,386 were leased from
non-affiliates. Our owned equipment is subject to liens created the KCS Credit
Facilities, as well as liens created under certain conditional sales agreements
and equipment trust certificates. KCSR indebtedness with respect to equipment
trust certificates, conditional sales agreement and capital leases totalled
approximately $46.5 million at December 31, 2001.

   Certain KCSR property statistics follow:



                                       AS OF DECEMBER 31,
                                   -------------------------
                                     1999     2000     2001
                                   -------  -------  -------
                                            
Route miles--main and branch line.   3,158    3,103    3,103
Total track miles.................   4,499    4,444    4,444
Miles of welded rail in service...   2,153    2,157    2,197
Main line welded rail (% of total)      59%      59%      59%
Cross ties replaced (during year). 346,686  355,444  233,489

Average Age (in years):
   Wood ties in service...........    15.5     15.2     16.0
   Rail in main and branch line...    28.5     29.5     28.9
   Road locomotives...............    22.0     22.9     23.6
   All locomotives................    22.9     23.8     24.5


   In support of our transportation operations, we own and operate repair
shops, depots and office buildings along our right-of-way. A major facility,
the Deramus Yard, is located in Shreveport, Louisiana and includes a general
office building, locomotive repair shop, car repair shops, customer service
center, material warehouses and fueling facilities totaling approximately
227,000 square feet. We also own a 107,800 square foot facility in Pittsburg,
Kansas that previously was used as a diesel locomotive repair facility. This
facility was closed in 1999.

                                      70



We also own freight and truck maintenance buildings in Dallas totaling
approximately 125,200 square feet. We also own a 21,000 square foot freight car
repair shop in Kansas City and approximately 15,000 square feet of office space
in Baton Rouge, Louisiana.

   We own five intermodal facilities located in Dallas, Kansas City,
Shreveport, New Orleans, and Jackson, Mississippi which are operated by third
party contractors. In April 2000, we opened automotive facilities at the former
Richards-Gebaur Airbase in Kansas City and we may further expand these
facilities as business opportunities arise. We are also expanding our
intermodal facilities in Kansas City, Dallas and Shreveport. We also have two
transload facilities, one in Spiro, Oklahoma and the other in Jackson,
Mississippi. A third transload facility is expected to open in Dallas during
2002. Transload operations consist of train/truck shipments whereby the
products shipped are unloaded from the trailer, container or railcar and
reloaded onto the other mode of transportation.

   We own 16.6% of Kansas City Terminal Railway Company, which owns and
operates approximately 80 miles of track and operates an additional eight miles
of track under trackage rights in greater Kansas City, Missouri. We also lease
for operating purposes certain short sections of track owned by various other
railroad companies and jointly own certain other facilities with these
railroads.

   We own 1,025 acres of property located on the waterfront in the Port Arthur,
Texas area, which includes 22,000 linear feet of deep-water frontage and three
docks. Port Arthur is an uncongested port with direct access to the Gulf of
Mexico. Approximately 75% of this property is available for development.
Through wholly owned subsidiaries we operate a 12,000 square foot railroad wood
tie treating plant in Vivian, Louisiana under an industrial revenue bond lease
arrangement with an option to purchase, own a 70 acre coal and petroleum coke
bulk handling facility in Port Arthur, Texas and own and operate a microwave
system, which extends essentially along our right-of-way from Kansas City to
Dallas, Beaumont, Port Arthur and New Orleans. This microwave system is leased
to KCSR. Our other subsidiaries own approximately 8,000 acres of land at
various points adjacent to our right-of-way, a 354,000 square foot warehouse at
Shreveport and several former railway buildings which are now being rented to
non-affiliated companies, primarily as warehouse space.

   In June 2001, KCS entered into a 17-year lease agreement for a new corporate
headquarters building in downtown Kansas City, Missouri. We began occupancy of
the building in April 2002. Additionally, in June 2001, KCS sold the building
that formerly served as its corporate headquarters in Kansas City. We own 80%
of Wyandotte Garage Corporation, which owns a 1,147 space parking facility
adjacent to our former corporate headquarters building in downtown Kansas City
that is used by certain of our employees, our affiliates and the general
public, which is subject to an option to purchase held by a third party. The
option is expected to be exercised.

   The obligations under the New Credit Agreement and the related documents are
secured by a first priority lien upon substantially all of our real and
personal property.

COMPETITION

   Our rail operations compete against other railroads, many of which are much
larger and have significantly greater financial and other resources than us.
Since 1994, there has been significant consolidation among major North American
rail carriers, including the 1995 merger of Burlington Northern, Inc. with
Santa Fe Pacific Corporation, the 1995 merger of UP with the Chicago and North
Western Transportation Company ("CNW") and the 1996 merger of UP with the
Southern Pacific Railroad Corporate. Further, CSX and Norfolk Southern
purchased the assets of Consolidated Rail Corporation ("Conrail") in 1998 and
CN acquired the IC in June 1999. As a result of this consolidation, the
railroad industry is now dominated by a few "mega-carriers". We believe that
our revenues were negatively affected by the UP/CNW, UP/SP and BNSF mergers,
which led to diversions of rail traffic away from our lines. We regard the
larger western railroads (BNSF and UP), in particular, as significant
competitors to our operations and prospects because of their substantial
resources. The ongoing

                                      71



impact of these mergers is uncertain. We believe, however, that because of our
investments and strategic alliances, we are positioned to attract additional
rail traffic through our "NAFTA Railway."

   We are subject to competition from motor carriers, barge lines and other
maritime shipping, which compete with us across certain routes in our operating
area. Changing regulations, subsidized highway improvement programs and
favorable labor regulations have improved the competitive position of trucks in
the United States as an alternative mode of surface transportation for many
commodities. In the United States, the truck industry generally is more cost
and transit-time competitive than railroads for short-haul distances. The rail
market share of inter-city freight revenues has declined from 13.6% in 1991 to
9.0% in 2000, while the market share for trucks grew from 74.6% to 80.7% over
the same period. In addition, Mississippi and Missouri River barge traffic,
among others, compete with KCSR and its rail connections in the transportation
of bulk commodities such as grains, steel and petroleum products. Intermodal
traffic and certain other traffic face highly price sensitive competition,
particularly from motor carriers. However, rail carriers, including KCSR, have
placed an emphasis on competing in the intermodal marketplace, working together
to provide end-to- end transportation of products.

   While deregulation of freight rates has enhanced the ability of railroads to
compete with each other and with alternative modes of transportation, this
increased competition has resulted in downward pressure on freight rates.
Competition with other railroads and other modes of transportation is generally
based on the rates charged, the quality and reliability of the service provided
and the quality of the carrier's equipment for certain commodities.

EMPLOYEES AND LABOR RELATIONS

   Labor relations in the U.S. railroad industry are subject to extensive
governmental regulation under the RLA. Under the RLA, national labor agreements
are renegotiated when they become open for modification, but their terms remain
in effect until new agreements are reached. Typically, neither management nor
labor employees are permitted to take economic action until extended procedures
are exhausted. Existing national union contracts with the railroads became
amendable at the end of 1999. Included in the contracts was a provision for
wages to increase automatically in the year following the contract term. These
federal labor regulations are often more burdensome and expensive than
regulations governing other industries and may place us at a competitive
disadvantage relative to other industries that are not subject to these
regulations.

   Railroad industry personnel are covered by the RRA instead of the Social
Security Act. Employer contributions under the RRA are currently substantially
higher than those under the Social Security Act and may rise further because of
the increasing proportion of retired employees receiving benefits relative to
the number of working employees. The RRA has required up to a 23.75%
contribution by railroad employers on eligible wages (see the discussion below
of the Railroad Retirement and Survivors' Improvement Act of 2001 for a
discussion of changes to this rate effective in 2002), while the Social
Security and Medicare Acts only require a 7.65% employer contribution on
similar wage bases. Railroad industry personnel are also covered by the FELA
rather than by state workers' compensation systems. FELA is a fault-based
system by which compensation for injuries are settled by negotiation and
litigation, which can be expensive and time consuming. By contrast, most other
industries are covered by state administered no-fault plans with standard
compensation schedules.

   At March 31, 2002, we had approximately 2,653 employees, including
approximately 2,598 KCSR employees. Approximately 85% of KCSR employees are
covered under various collective bargaining agreements. Periodically, the
collective bargaining agreements with the various unions become eligible for
renegotiations.

   On December 21, 2001, the Railroad Retirement and Survivors' Improvement Act
of 2001 was signed into law. This legislation liberalizes early retirement
benefits for employees with 30 years of service by reducing the full benefit
age from 62 to 60, eliminates a cap on monthly retirement and disability
benefits, lowers the minimum service requirement from 10 years to 5 years of
service, and provides for increased benefits for surviving spouses. It also
provides for the investment of certain railroad retirement funds in
non-governmental

                                      72



assets, adjustments in the payroll tax rates paid by employees and employers,
and the repeal of a supplemental annuity work-hour tax. The new law provides
for a 0.5% reduction in the employer contribution for payroll taxes in 2002 and
a 1.9% decline beginning in 2003. Beginning in 2004, the employer contribution
will be based on a formula and could range between 8.2% and 22.1%. The
reductions in the employer contribution under RRA and the repeal of the
supplemental annuity work-hour tax are expected to reduce fringe benefits
expenses by approximately $2.2 million in 2002. Additionally, the reduction in
the retirement age from 62 to 60 is expected to result in increased employee
attrition, leading to additional potential cost savings since it is not
anticipated that all employees selecting early retirement will be replaced.

INSURANCE

   KCS maintains multiple insurance programs for its various subsidiaries
including rail liability and property, general liability, directors and
officers coverage, workers compensation coverage and various specialized
coverages for specific entities as needed. Coverage for KCSR is by far the most
significant part of the KCS program. It includes liability coverage up to $250
million, subject to a $3 million deductible and certain aggregate limitations,
and property coverage up to $200 million subject to a $5 million deductible and
certain aggregate limitations. We believe that our insurance program is in line
with industry norms given our size and provides adequate coverage for potential
losses.

LEGAL MATTERS

   In July 1996, KCSR was named as one of twenty-seven defendants in various
lawsuits in Louisiana and Mississippi arising from the explosion of a rail car
loaded with chemicals in Bogalusa, Louisiana on October 23, 1995. Approximately
25,000 residents of Louisiana and Mississippi asserted claims to recover
damages allegedly caused by exposure to the released chemicals. On October 29,
2001, KCSR and representatives for its excess insurance carriers negotiated a
settlement in principle with the claimants for $22.3 million. The settlement
was finalized with the execution of a Master Global Settlement Agreement
("MSGA") in early 2002. In Louisiana, the Court will evaluate the MSGA at a
fairness hearing and decide whether the proposed settlement is fair for the
class of plaintiffs. In Mississippi, the plaintiffs are expected to
individually execute release instruments. The first payment under the MSGA of
$11.1 million was made on April 1, 2002, reducing the recorded liability from
$22.3 million to $11.2 million. KCS also has a related insurance receivable
remaining of $11.3 million.

   In August 2000, KCSR and certain of its affiliates were added as defendants
in lawsuits pending in Jefferson and Harris Counties, Texas. These lawsuits
allege damage to approximately 3,000 plaintiffs as a result of an alleged toxic
chemical release from a tank car in Houston, Texas on August 21, 1998. On June
28, 2001, KCSR reached a final settlement with the 1,664 plaintiffs in the
lawsuit filed in Jefferson County, Texas. KCSR continues to vigorously defend
the lawsuit filed in Harris County, Texas and management believes KCS's
probability of liability for damages in this case to be remote.

   We are a defendant in various matters brought primarily by current and
former employees and third parties for job related injury incidents or crossing
accidents. In addition, we are subject to claims alleging hearing loss as a
result of alleged elevated noise levels in connection with our current and
former operations. We are aggressively defending these matters and has
established liability reserves which management believes are adequate to cover
expected costs. Nevertheless, due to the inherent unpredictability of these
matters, we could incur substantial costs above reserved amounts.

   We are involved as plaintiff or defendant in various legal actions arising
in the normal course of business. While the ultimate outcome of our various
legal proceedings cannot be predicted with certainty, we believe, after
consulting with legal counsel, that our litigation reserves are adequate.

ENVIRONMENTAL MATTERS

   See "Management's Discussion and Analysis of Financial Condition and Results
of Operations--Other--Environmental Matters" for a detailed discussion of
certain environmental proceedings.

                                      73



                                  MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

   The following table sets forth certain information concerning each of the
current directors and executive officers of KCS as of July 15, 2002:



NAME                       AGE POSITION
----                       --- --------
                         
Michael R. Haverty/ (1)/.. 58  Chairman of the Board, President and Chief Executive Officer
Gerald K. Davies.......... 58  Executive Vice President and Chief Operating Officer
Ronald G. Russ............ 47  Senior Vice President and Chief Financial Officer
William J. Pinamont....... 41  Vice President and General Counsel
Warren K. Erdman.......... 43  Vice President--Corporate Affairs
Paul J. Weyandt........... 49  Vice President and Treasurer
Louis G. Van Horn......... 44  Vice President and Comptroller
Jay M. Nadlman............ 42  Associate General Counsel and Corporate Secretary
Jerry W. Heavin........... 50  Senior Vice President--Operations of KCSR
A. Edward Allinson/ (2,3)/ 67  Director
Michael G. Fitt/ (1,2,3)/. 70  Director
James R. Jones/ (1,3)/.... 62  Director
Landon H. Rowland/ (1)/... 64  Director
Rodney E. Slater.......... 47  Director
Byron G. Thompson/ (2)/... 69  Director

--------
(1)Member of the Executive Committee
(2)Member of the Audit Committee
(3)Member of the Compensation and Organization Committee

   MICHAEL R. HAVERTY has served as the President and Chief Executive Officer
of KCS since July 12, 2000 and as a director since May 1995. Mr. Haverty has
served as Chairman of the Board of KCS since January 1, 2001. Mr. Haverty
served as Executive Vice President of KCS from May 1995 until July 12, 2000. He
has been President, Chief Executive Officer and a director of KCSR since 1995.
Mr. Haverty has served as Chairman of the Board of KCSR since November 1999. He
also has served as the President and a director of Mexrail since 1995 and as a
director of the Panama Canal Railway Company since October 1996 and as
Co-Chairman of the Board of Directors of that company since May 1999. Mr.
Haverty has served as Co-Chairman of Panarail Tourism Company since October
2000. Mr. Haverty is also a director and Chairman of the Executive Committee of
the Board of Directors of Grupo TFM, an affiliate of KCS, a director of Tex-Mex
and a director and Chairman of the Executive Committee of TFM. He previously
served as Chairman and Chief Executive Officer of Haverty Corporation, a
transportation investment business from 1993 to May 1995, acted as an
independent executive transportation adviser from 1991 to 1993 and was
President and Chief Operating Officer of The Atchison, Topeka and Santa Fe
Railway Company from 1989 to 1991. Mr. Haverty is also a director of Midwest
Grain Products, Inc. of Atchison, Kansas.

   GERALD K. DAVIES has served as Executive Vice President and Chief Operating
Officer of KCS since July 18, 2000. Mr. Davies joined KCSR in January 1999 as
the Executive Vice President and Chief Operating Officer. Mr. Davies has served
as a director of KCSR since November 1999. Prior to joining KCSR, Mr. Davies
served as the Executive Vice President of Marketing with Canadian National
Railway from 1993 through 1998. Mr. Davies held senior management positions
with Burlington Northern Railway from 1976 to 1984 and 1991 to 1993 and with
CSX Transportation from 1984 to 1991.

   RONALD G. RUSS became Senior Vice President and Chief Financial Officer on
July 1, 2002. Mr. Russ served as Executive Vice President and Chief Financial
Officer of Wisconsin Central from 1999 to 2002. He served as Treasurer of
Wisconsin Central from 1987 to 1993. From 1993 to 1999 he was executive manager
and chief

                                      74



financial officer for Tranz Rail Holdings Limited, an affiliate of Wisconsin
Central in Wellington, New Zealand. He also served in various capacities with
Soo Line Railroad and The Chicago, Milwaukee, St. Paul and Pacific Railroad
Company, spanning a 25-year career in the railroad industry.

   WILLIAM J. PINAMONT has served as Vice President and General Counsel of KCS
since April 2001. He joined KCSR in December 2000 as Assistant Vice President
Risk Management. Prior to joining KCS, Mr. Pinamont was Of Counsel at the law
firm Piper, Marbury, Rudnick & Wolfe, LLP from September 1999 to December 2000.
From July 1992 until June 1999, he served as Associate General Counsel for
Consolidated Rail Corporation.

   WARREN K. ERDMAN has served as Vice President--Corporate Affairs of KCS
since April 15, 1997 and as Vice President--Corporate Affairs of KCSR since May
1997. Mr. Erdman became a director of KCSR in May 2001. Prior to joining KCS,
Mr. Erdman served as Chief of Staff to United States Senator Kit Bond of
Missouri from 1987 to 1997.

   PAUL J. WEYANDT has served as Vice and President and Treasurer of KCS and of
KCSR since September 2001. Before joining KCS, Mr. Weyandt was a consultant to
the Structured Finance Group of GE Capital Corporation from May 2001 to
September 2001. Prior to consulting, Mr. Weyandt spent 23 years with BNSF, most
recently as Assistant Vice President-Finance and Assistant Treasurer.

   LOUIS G. VAN HORN has served as Vice President and Comptroller of KCS since
May 1996. He has also served as Vice President and Comptroller of KCSR since
1995. He was Comptroller of KCS from September 1992 to May 1996. From January
1992 to September 1992, he served as Assistant Comptroller of KCS. Mr. Van Horn
is a Certified Public Accountant.

   JAY M. NADLMAN has served as Associate General Counsel and Corporate
Secretary of KCS since April 1, 2001. Mr. Nadlman joined KCS in December 1991
as a General Attorney, and was promoted to Assistant General Counsel in 1997,
serving in that capacity until April 1, 2001. Mr. Nadlman has served as
Associate General Counsel and Secretary of KCSR since May 3, 2001, and as
Assistant General Counsel and Assistant Secretary from August 1997 to May 3,
2001. Prior to joining KCS, Mr. Nadlman served as an attorney with Union
Pacific Railroad Company from 1985 to 1991.
   JERRY W. HEAVIN was appointed to the position of Senior Vice
President--Operations of KCSR on July 10, 2002. Mr. Heavin joined KCS as Vice
President and Chief Engineer in 2001. Prior to joining KCS, Mr. Heavin served
as President and majority owner of TRAX Engineering and Associates from 1998 to
2001. Mr. Heavin began his professional railroad career in 1970 at the Missouri
Pacific Railroad, which later merged with the Union Pacific Railroad (UP).
During his 28 years at UP Mr. Heavin held various positions, most recently as
General Superintendent Transportation.

   A. EDWARD ALLINSON has been a director of KCS since 1990. He served as the
Chief Executive Officer and Chairman of the Board of EquiServe LP ("EquiServe")
from December 1999 through October 2000. EquiServe provides stock transfer and
related services to publicly listed corporations. Prior to joining EquiServe,
Mr. Allinson was an Executive Vice President of State Street Bank and Trust
Company, Chairman of the Board of Directors of Boston Financial Data Services,
Inc. ("BFDS"), and Executive Vice President of State Street Corporation from
March 1990 through December 1999. BFDS provides full service share owner
accounting and recordkeeping services to mutual funds, selected services to
certain retirement plans and certain securities transfer services. DST Systems,
Inc. owns 50% of BFDS. In 2001, EquiServe became a wholly-owned subsidiary of
DST Systems, Inc. Mr. Allinson is also a director of DST Systems, Inc.

   MICHAEL G. FITT has been a director of KCS since 1986. Prior to retirement,
he was Chairman and Chief Executive Officer of Employers Reinsurance
Corporation of Overland Park, Kansas, from 1980 through 1992

                                      75



and President of that company from 1979 through 1991. Employers Reinsurance
Corporation, a subsidiary of General Electric Capital Services, Inc., is a
reinsurance company. Mr. Fitt is also a director of DST Systems, Inc.

   JAMES R. JONES has been a director of KCS since November, 1997. Mr. Jones is
also a director of Grupo TFM and TFM, both affiliates of KCS. He has been
Senior Counsel to the firm of Manatt, Phelps & Phillips since March 1, 1999.
Mr. Jones is also Co-Chairman of Manatt Jones Global Strategies. He is also
Chairman of Globe Ranger Corp. Mr. Jones was President of Warnaco Inc.
International Division from 1997 through 1998; U.S. Ambassador to Mexico from
1993 through 1997 and Chairman and Chief Executive Officer of the American
Stock Exchange from 1989 through 1993. Mr. Jones served as a member of the U.S.
Congress representing Oklahoma for 14 years. He was White House Special
Assistant and Appointments Secretary to President Lyndon Johnson. Mr. Jones is
also a director of Anheuser-Busch, Grupo Modelo S.A. de C.V., San Luis
Corporacion, TV Azteca, and Keyspan Energy Corporation.

   LANDON H. ROWLAND has been a director of KCS since 1983 and served as
Chairman of the Board of KCS from May 1997 through December 31, 2000. Mr.
Rowland served as President of KCS from July 1983 to July 12, 2000 and as Chief
Executive Officer from January 1987 to July 12, 2000. Mr. Rowland has been a
director and President of Stilwell Financial Inc. since May 1998. He has served
as Chairman of the Board of Directors and Chief Executive Officer of Stilwell
Financial Inc. since August 1999.

   RODNEY E. SLATER has been a director of KCS since June 5, 2001. Mr. Slater
is a partner in the public policy practice group of the firm Patton Boggs LLP
and has served as head of the firm's transportation practice group in
Washington, D.C. since April 1, 2001. He served as U.S. Secretary of
Transportation from 1997 to January 2001 and head of the Federal Highway
Administration from 1993 to 1996. Mr. Slater is also a director of Southern
Development Bancorporation and Parsons Brinckerhoff International Advisory
Board.

   BYRON G. THOMPSON has been a director of KCS since August 17, 2000. Mr.
Thompson has served as Chairman of the Board of Country Club Bank, n.a., Kansas
City since February 1985. Prior to that time, Mr. Thompson served as Vice
Chairman of Investment Banking at United Missouri Bank of Kansas City and as a
member of the Board of United Missouri Bancshares, Inc.

                                      76



 PRINCIPAL STOCKHOLDERS AND STOCK OWNED BENEFICIALLY BY DIRECTORS AND CERTAIN
                              EXECUTIVE OFFICERS

   The following table sets forth information as of July 15, 2002 concerning
the beneficial ownership of KCS's common stock by: (i) beneficial owners of
more than five percent of any class of such stock that have publicly disclosed
their ownership; (ii) the members of the board of directors, the Chief
Executive Officer and the four other most highly compensated executive
officers; and (iii) all executive officers and directors as a group. KCS is not
aware of any beneficial owner of more than five percent of the preferred stock.
None of the directors or executive officers own any shares of preferred stock.
No officer or director of KCS owns any equity securities of any subsidiary of
KCS. Beneficial ownership is generally either the sole or shared power to vote
or dispose of the shares. KCS is not aware of any arrangement which would at a
subsequent date result in a change of control of KCS.



                                              COMMON         PERCENT
NAME AND ADDRESS /(1)/                      STOCK /(2)/   OF CLASS/ (2)/
----------------------                    ----------      -------------
                                                    
FMR Corp................................. 6,309,130/(3)/      10.49%
Perkins, Wolf, McDonnell & Company....... 3,308,689/(4)/      5.51%
A. Edward Allinson.......................    86,033/(5)/        *
  Director
Robert H. Berry..........................   411,164/(6)/        *
  Former Senior Vice President and
  Chief Financial Officer
Gerald K. Davies.........................   458,177/(7)/        *
  Executive Vice President and
  Chief Operating Officer
Michael G. Fitt..........................    94,800/(8)/        *
  Director
Michael R. Haverty....................... 2,322,146/(9)/      3.80%
  Chairman of the Board,
  President and Chief Executive Officer
James R. Jones...........................    56,880/(10)/       *
  Director
William J. Pinamont......................    36,899/(11)/       *
  Vice President and General Counsel
Albert W. Rees...........................   473,004/(12)/       *
  Senior Vice President
Landon H. Rowland........................   865,606/(13)/     1.44%
  Director
Ronald G. Russ...........................         0/(14)/       *
  Senior Vice President and
  Chief Financial Officer
Rodney E. Slater.........................    20,000/(15)/       *
  Director
Byron G. Thompson........................    40,000/(16)/       *
  Director
All Directors and Executive Officers
  as a Group (17 Persons)................ 5,329,563/(17)/     8.50%

--------
  *  Less than one percent of the outstanding shares.
/(1)/ The address for each of the individuals listed in the above table as of
      the Record Date, other than Mr. Rowland, is 427 West 12/th/ Street,
      Kansas City, Missouri 64105. The address for Mr. Rowland is Stilwell
      Financial Inc., 920 Main Street, 21/st/ Floor, Kansas City, Missouri
      64105-2008.
/(2)/ Under applicable law, shares that may be acquired upon the exercise of
      options or other convertible securities that are exercisable on July 15,
      2002 or will become exercisable within 60 days of that date, are
      considered beneficially owned. In computing the number

                                      77



     of shares beneficially owned by a person and the percentage ownership of
     that person, shares subject to options held by that person that are
     exercisable on, or exercisable within 60 days of, July 15, 2002, are
     deemed outstanding. These shares are not, however, deemed outstanding for
     the purpose of computing the percentage ownership of any other person. In
     addition, under applicable law, shares that are held indirectly are
     considered beneficially owned. Directors and executive officers may also
     be deemed to own, beneficially, shares included in the amounts shown above
     which are held in other capacities. The holders may disclaim beneficial
     ownership of shares included under certain circumstances. Except as noted,
     the holders have sole voting and dispositive power over the shares.
  (3)Based upon information in a Schedule 13G filed June 10, 2002. FMR Corp.,
     with its principal offices at 82 Devonshire Street, Boston, MA 02109,
     reports sole voting power with respect to 1,216,900 shares and sole
     dispositive power with respect to 6,309,130 shares. All of the shares
     reported as beneficially owned by FMR Corp. were also reported as
     beneficially owned by Edward C. Johnson 3d, Chairman of FMR Corp., and
     Abigail P. Johnson, a director and owner of 24.5% of the aggregate
     outstanding voting stock of FMR Corp. The Schedule 13G reports voting and
     dispositive power as follows: (a) Fidelity Management & Research Company
     ("Fidelity"), a wholly owned subsidiary of FMR Corp., is the beneficial
     owner of 5,088,830 shares as a result of acting as investment adviser to
     various investment companies ("funds"). Edward C. Johnson 3d, FMR Corp,
     through its control of Fidelity, and the funds each has sole dispositive
     power with respect to 5,088,830 shares. Neither FMR Corp. nor Mr. Johnson
     has the sole power to vote or direct the voting of the shares owned
     directly by the funds, which power resides with the funds' boards of
     trustees; (b) Fidelity Management Trust Company, a wholly-owned subsidiary
     of FMR Corp. and a bank, is the beneficial owner of 1,044,200 shares as a
     result of serving as investment manager of various institutional accounts.
     Edward C. Johnson 3d and FMR Corp., through its control of Fidelity
     Management Trust Company, each has sole dispositive power with respect to
     1,044,200 shares, sole voting power with respect to 1,040,800 shares, and
     no voting power with respect to 3,400 shares; and (c) Fidelity
     International Limited, Pembroke Hall, 42 Crowe Lane, Hamilton, Bermuda, is
     the beneficial owner of 176,100 shares.
/(4)/ Based upon information in Schedule 13G filed February 26, 2002. The
      address for Perkins, Wolf, McDonnell & Company is 310 S. Michigan Avenue,
      Suite 2600, Chicago, Illinois 60604. Perkins, Wolf, McDonnell & Company
      reports that it has sole voting and dispositive power with respect to
      37,189 shares and shared voting and dispositive power with respect to
      3,271,500 shares.
/(5)/ Mr. Allinson's beneficial ownership includes 70,000 shares that may be
      acquired through options that are exercisable as of, or will become
      exercisable within 60 days of, July 15, 2002 and 1,200 shares held in a
      Keogh plan.
  (6)Mr. Berry's beneficial ownership includes 248,434 shares that may be
     acquired through options that are exercisable as of, or will become
     exercisable within 60 days of, July 15, 2002, 10,152 shares allocated to
     his account in the KCS ESOP, and 2,428 shares allocated to his account in
     KCS's 401(k) and Profit Sharing Plan. Mr. Berry will retire July 31, 2002.
/(7)/ Mr. Davies' beneficial ownership includes 391,186 shares that may be
      acquired through options that are exercisable as of, or will become
      exercisable within 60 days of, July 15, 2002, and 585 shares allocated to
      his account in the KCS ESOP.
/(8)/ Mr. Fitt's beneficial ownership includes 40,000 shares that may be
      acquired through options that are exercisable as of, or will become
      exercisable within 60 days of, July 15, 2002.
/(9)/ Mr. Haverty's beneficial ownership includes 1,015,570 shares that may be
      acquired through options that are exercisable as of, or will become
      exercisable within 60 days of, July 15, 2002, 26,325 shares allocated to
      his account in the KCS ESOP, 11,124 shares allocated to his account in
      KCS's 401(k) and Profit Sharing Plan, 412 shares held by one of his
      children and 375,000 shares held in trusts for his children for which his
      brother acts as trustee.
/(10)/ Mr. Jones' beneficial ownership includes 46,000 shares that may be
       acquired through options that are exercisable as of, or will become
       exercisable within 60 days of, July 15, 2002.
/(11)/ Mr. Pinamont's beneficial ownership includes 35,261 shares that may be
       acquired through options that are exercisable as of, or will become
       exercisable within 60 days of, July 15, 2002, and 1,638 shares allocated
       to his account in the KCS's 401(k) and Profit Sharing Plan.
/(12)/ Mr. Rees' beneficial ownership includes 246,728 shares that may be
       acquired through options that are exercisable as of, or will become
       exercisable within 60 days of, July 15, 2002, 17,227 shares allocated to
       his account in the KCS ESOP, 10,290 shares allocated to his account in
       KCS's 401(k) and Profit Sharing Plan, 2,914 shares in his wife's IRA
       account, 7,300 shares held in trust by his wife, and 430 shares held as
       custodian for his son.
/(13)/ Mr. Rowland's beneficial ownership includes 10,000 shares that may be
       acquired through options that are exercisable as of, or will become
       exercisable within 60 days of, July 15, 2002 and 240 shares allocated to
       his account in Stilwell's 401(k) and Profit Sharing Plan.
/(14)/ Mr. Russ joined KCS as Senior Vice President and Chief Financial Officer
       effective July 1, 2002.
 (15)Mr. Slater's beneficial ownership includes 20,000 shares that may be
     acquired through options that are exercisable as of, or will become
     exercisable within 60 days of, July 15, 2002.
/(16)/ Mr. Thompson's beneficial ownership includes 30,000 shares that may be
       acquired through options that are exercisable as of, or will become
       exercisable within 60 days of, July 15, 2002.
/(17)/ The number includes 2,571,194 shares that may be acquired through
       options that are exercisable as of, or will become exercisable within 60
       days of, July 15, 2002 and 482,753 shares otherwise held indirectly.

                                      78



          DESCRIPTION OF NEW CREDIT AGREEMENT AND OTHER INDEBTEDNESS

NEW CREDIT AGREEMENT

   The KCS Credit Facilities were amended and restated in connection with the
Note Offering. The KCS Credit Facilities contained, and the New Credit
Agreement contains, certain covenants that, among others, restrict the ability
of KCS's subsidiaries, including KCSR, to incur additional indebtedness, and
restrict KCS's ability and its subsidiaries' ability to:

     . incur additional liens,

     . enter into sale and leaseback transactions,

     . merge or consolidate with another entity,

     . sell assets,

     . enter into certain transactions with affiliates,

     . enter into agreements that restrict the ability to incur liens or, with
       respect to KCSR and KCS's other subsidiaries, pay dividends to KCS or
       another subsidiary of KCS,

     . make investments, loans, advances, guarantees or acquisitions,

     . make certain restricted payments, including dividends, or make certain
       payments on other indebtedness, or

     . make capital expenditures.

   In addition, KCS is required to comply with specific financial ratios,
including minimum interest expense coverage and leverage ratios. The KCS Credit
Facilities and the New Credit Agreement also contain certain customary events
of default. These covenants, along with other provisions, could restrict
maximum utilization of the New Credit Agreement.

   Borrowings under the New Credit Agreement are guaranteed by all of the
significant, domestic subsidiaries of KCS other than Wyandotte Garage
Corporation and TransFin Insurance Ltd. Caymex Transportation, Inc., SCC
Holdings LLC, The Kansas City Northern Railway Company and Veals, Inc., each of
which guaranteed the New Credit Agreement, do not guarantee the notes.
Wyandotte Garage Corporation and TransFin Insurance Ltd. do not guarantee
either the New Credit Agreement or the notes. Interest on the outstanding
loans, including revolving loans, under the New Credit Agreement accrues at a
rate per annum based on the London Interbank Offered Rate ("LIBOR") or an
alternate base rate, as KCS shall select, plus an applicable margin.

   The New Credit Agreement will provide us with a $150 million term loan and a
$100 million revolving credit facility. The term loan under the New Credit
Agreement has a maturity of approximately 6 years.

   The terms of the New Credit Agreement provide us greater financial
flexibility than the covenants in the KCS Credit Facilities. We believe the
most significant changes are as follows:

     . allowing us to retain 100% of the proceeds from any common stock
       issuances, or any non-cash-pay preferred stock issuances,

     . allowing us to retain 50% of the proceeds from any cash-pay preferred
       stock issuances, with the remaining 50% being utilized to repay our bank
       debt,

     . allowing us to issue additional senior unsecured indebtedness, provided
       the net proceeds are used to pay down bank debt; however, we may retain
       up to $50 million of net proceeds of senior unsecured indebtedness if
       issued in conjunction with at least $100 million of equity proceeds for
       the purpose of further investment in our Mexican operations,


                                      79



     . allowing us to retain the first $10 million of net proceeds from asset
       sales per annum,

     . increasing the "material indebtedness" definition (contained in the KCS
       Credit Facilities) to $20 million from $10 million.

   As a result of the New Credit Agreement and the Note Offering, we expect
that our interest expense will increase in the future.

SENIOR NOTES

   On September 27, 2000, KCSR issued $200 million of its 9 1/2% senior notes
due October 1, 2008. All of such senior notes were exchanged for registered
notes prior to April 16, 2001. Each such senior note bears interest at a rate
of 9 1/2% per annum with interest to be paid semi-annually to holders of record
at the close of business on the March 15 and September 15 immediately preceding
the respective interest payment dates on April 1 and October 1 of each year.
The senior notes are general unsecured obligations of KCSR and are guaranteed
by KCS and all of its subsidiaries which are required to guarantee the notes to
be issued in the Offering.

   The indenture under which the 9 1/2% senior notes were issued contains a
number of restrictive covenants similar to those applicable to the notes. See
"Description of the Notes."

OTHER INDEBTEDNESS

   KCSR has purchased rolling stock under equipment trust certificates and
capitalized lease obligations. The equipment has been pledged as collateral for
the related indebtedness. We lease transportation equipment, as well as office
and other operating facilities under various capital and operating leases. Our
indebtedness with respect to the equipment trust certificates and capital
leases totaled approximately $44.6 million as of March 31, 2002. In addition,
KCSR had approximately $3.5 million of various state sponsored Department of
Transportation secured indebtedness as of March 31, 2002. See "Management's
Discussion and Analysis of Financial Condition and Results of
Operations--Liquidity and Capital Resources--Contractual Obligations."

                                      80



                              THE EXCHANGE OFFER

GENERAL

   We hereby offer to exchange the new notes, which have been registered under
the Securities Act, for a like principal amount of our original, unregistered
outstanding notes. The exchange offer is subject to the terms and conditions
set forth in this prospectus.

   Following the consummation of the exchange offer, holders of the outstanding
notes who were eligible to participate in the exchange offer but who did not
tender their outstanding notes may not have any further registration rights and
the outstanding notes will continue to be subject to certain restrictions on
transfer. Accordingly, the liquidity of the market for the outstanding notes
could be adversely affected.

BACKGROUND, PURPOSE AND EFFECT OF THE EXCHANGE OFFER

   We originally sold the outstanding notes on June 12, 2002 to the Initial
Purchasers. The Initial Purchasers subsequently resold the outstanding notes to
qualified institutional buyers pursuant to Rule 144A under the Securities Act
and qualified buyers outside the United States in reliance upon Regulation S
under the Securities Act.

   As a condition to that sale to the Initial Purchasers, we entered into a
registration rights agreement with the Initial Purchasers. Pursuant to that
agreement, we agreed to:

      (1) file with the SEC, a registration statement on an appropriate form
   under the Securities Act, relating to a registered exchange offer for the
   outstanding notes under the Securities Act; and

      (2) use our reasonable best efforts to cause the exchange offer
   registration statement to be declared effective under the Securities Act.

We agreed to, as soon as practicable after the effectiveness of the exchange
offer registration statement, offer to the holders of the restricted securities
who are not prohibited by any law or policy of the SEC from participating in
the exchange offer the opportunity to exchange their securities for the new
notes, which will be identical in all material respects to the outstanding
notes (except that the new notes will not contain transfer restrictions) and
that would be registered under the Securities Act. We agreed to keep the
exchange offer open for not less than 20 business days (or longer, if required
by applicable law) after the date on which notice of the exchange offer is
mailed to holders of the outstanding notes.

   In addition, we agreed to file with the SEC a shelf registration statement
to cover resales of restricted securities by those holders who satisfy certain
conditions relating to the provisions of information in connection with the
shelf registration statement, if:

      (1) because of any applicable law or interpretation of the staff of the
   SEC, the Issuer is not permitted to effect the exchange offer as
   contemplated hereby;

      (2) the exchange offer is not consummated by January 8, 2003; or

      (3) the exchange offer has been completed but counsel for the Placement
   Agents opines that a shelf registration is nevertheless required.

   We will be obligated to increase the interest rate on the notes by 0.5% per
annum if the exchange offer is not consummated and the shelf registration
statement is not declared effective by the SEC on or prior to January 8, 2003,
and until such consummation or effectiveness occurs.

                                      81



   Each holder of outstanding notes that wishes to exchange outstanding notes
for transferable new notes in the exchange offer will be required to make the
following representations:

      (1) any new notes will be acquired in the ordinary course of its business;

      (2) the holder (other than a broker-dealer referred to in the next
   sentence) is not engaged in, and does not intend to engage in, the
   distribution of the new notes;

      (3) such holder has no arrangement or undertaking with any person to
   participate in the distribution of the new notes; and

      (4) neither the holder nor any such other person is our "affiliate"
   within the meaning of Rule 405 under the Securities Act, or if it is an
   affiliate, that it will comply with the registration and prospectus delivery
   requirements of the Securities Act to the extent applicable.

As indicated above, each participating broker-dealer that receives a new note
for its own account in exchange for outstanding notes that were acquired as a
result of market-making activities or other trading activities must acknowledge
that it will deliver a prospectus meeting the requirements of the Securities
Act in connection with any resale of such new notes. For a description of the
procedures for resales by participating broker-dealers, see "Plan of
Distribution."

RESALE OF THE NEW NOTES

   Based on interpretations by the staff of the SEC set forth in no-action
letters issued to unrelated third parties, we believe that a holder or other
person who receives new notes will be allowed to resell the new notes to the
public without further registration under the Securities Act and without
delivering to the purchasers of the new notes a prospectus provided that
exchanging holder:

     . acquired the outstanding notes in the ordinary course of its business;

     . is not participating, does not intend to participate, and has no
       arrangement or understanding with any person to participate, in the
       distribution of the new notes; and

     . is not an affiliate of ours within the meaning of Rule 405 under the
       Securities Act.

If any holder acquires new notes in the exchange offer for the purpose of
distributing or participating in a distribution of the new notes, the holder
cannot rely on the position of the staff of the SEC expressed in the no-action
letters or any similar interpretive letters, and must comply with the
registration and prospectus delivery requirements of the Securities Act in
connection with any resale transaction, unless an exemption from registration
is otherwise available.

   This prospectus may be used for an offer to resell, for the resale or for
other retransfer of new notes only as specifically set forth in this
prospectus. With regard to broker-dealers, only broker-dealers that acquired
the outstanding notes as a result of market-making activities or other trading
activities may participate in the exchange offer. Each broker-dealer that
receives new notes for its own account in exchange for outstanding notes, where
such outstanding notes were acquired by such broker-dealer as a result of
market-making activities or other trading activities, must acknowledge that it
will deliver a prospectus in connection with any resale of such new notes. See
"Plan of Distribution."

TERMS OF THE EXCHANGE OFFER

   Upon the terms and subject to the conditions set forth in this prospectus
and in the letter of transmittal, we will accept any and all outstanding notes
validly tendered and not withdrawn prior to 5:00 p.m., New York City time, on
the expiration date of the exchange offer. We will issue $1,000 principal
amount of new notes in exchange for each $1,000 principal amount of outstanding
notes accepted in the exchange offer. Holders may

                                      82



tender some or all of their outstanding notes pursuant to the exchange offer.
However, outstanding notes may be tendered only in integral multiples of $1,000.

   The form and terms of the new notes will be substantially identical to the
form and terms of the outstanding notes except the new notes will be registered
under the Securities Act, will not bear legends restricting their transfer and
will not provide for any liquidated damages upon our failure to fulfill our
obligations under the exchange and registration rights agreement to file, and
cause to be effective, a registration statement. The new notes will evidence
the same debt as the outstanding notes. The new notes will be issued under and
entitled to the benefits of the same Indenture that authorized the issuance of
the outstanding notes. Consequently, both series will be treated as a single
class of debt securities under that Indenture.

   The exchange offer is not conditioned upon any minimum or maximum aggregate
principal amount of outstanding notes being tendered for exchange.

   As of the date of this prospectus, $200,000,000 aggregate principal amount
of the outstanding notes were outstanding. This prospectus and the letter of
transmittal are being sent to all registered holders of outstanding notes.
There will be no fixed record date for determining registered holders of
outstanding notes entitled to participate in the exchange offer.

   Holders of outstanding notes do not have any appraisal or dissenters' rights
under the General and Business Corporation Law of Missouri, or in the
Indenture, in connection with the exchange offer. We intend to conduct the
exchange offer in accordance with the provisions of the registration rights
agreement, the applicable requirements of the Securities Act and the Securities
Exchange Act of 1934 and the rules and regulations of the SEC thereunder.
Outstanding notes that are not tendered for exchange in the exchange offer will
remain outstanding and continue to accrue interest and will be entitled to the
rights and benefits such holders have under the Indenture relating to the
outstanding notes.

   We will be deemed to have accepted for exchange validly tendered outstanding
notes when, as and if we have given oral or written notice of the acceptance to
the exchange agent. The exchange agent will act as agent for the tendering
holders for the purpose of receiving the new notes from us and delivering new
notes to such holders. Subject to the terms of the registration rights
agreement, we expressly reserve the right to amend or terminate the exchange
offer, and not to accept for exchange any outstanding notes not previously
accepted for exchange, upon the occurrence of any of the conditions specified
below under the caption "--Certain Conditions to the Exchange Offer."

   If any tendered outstanding notes are not accepted for exchange because of
an invalid tender, the occurrence of specified other events set forth in this
prospectus or otherwise, the certificates for any unaccepted outstanding notes
will be returned, without expense, to the tendering holder thereof as promptly
as practicable after the expiration date of the exchange offer.

   Holders who tender outstanding notes in the exchange offer will not be
required to pay brokerage commissions or fees or, subject to the instructions
in the letter of transmittal, transfer taxes with respect to the exchange of
outstanding notes pursuant to the exchange offer. We will pay all charges and
expenses, other than certain applicable taxes described below, in connection
with the exchange offer. It is important that you read the section labeled "--
Fees and Expenses" below for more details regarding fees and expenses incurred
in the exchange offer.

EXPIRATION DATE; EXTENSIONS; AMENDMENTS

   The term "expiration date" will mean 5:00 p.m., New York City time, on
August 30, 2002, unless we, in our sole discretion, extend the exchange offer,
in which case the term "expiration date" will mean the latest date and time to
which the exchange offer is extended.

                                      83



   In order to extend the exchange offer, we will notify the exchange agent of
any extension by oral or written notice. We will notify, in writing or by
public announcement, the registered holders of outstanding notes of the
extension no later than 9:00 a.m., New York City time, on the next business day
after the previously scheduled expiration date.

   We reserve the right, in our sole discretion,

     . to delay accepting for exchange any outstanding notes;

     . to extend the exchange offer or to terminate the exchange offer and to
       refuse to accept outstanding notes not previously accepted if any of the
       conditions set forth below under "--Certain Conditions to the Exchange
       Offer" have not been satisfied, by giving oral or written notice of any
       delay, extension or termination to the exchange agent; or

     . subject to the terms of the registration rights agreement, to amend the
       terms of the exchange offer in any manner.

   Any such delay in acceptance, extension, termination or amendment will be
followed as promptly as practicable by oral or written notice or public
announcement thereof to the registered holders of outstanding notes. If we
amend the exchange offer in a manner that we determine to constitute a material
change, we will promptly disclose such amendment in a manner reasonably
calculated to inform the holders of outstanding notes of such amendment.

   Without limiting the manner in which we may choose to make public
announcements of any delay in acceptance, extension, termination or amendment
of the exchange offer, we shall have no obligation to publish, advertise or
otherwise communicate any such public announcement, other than by issuing a
timely press release to a financial news service.

CERTAIN CONDITIONS TO THE EXCHANGE OFFER

   Notwithstanding any other term of the exchange offer, we will not be
required to accept for exchange, or exchange any new notes for, any outstanding
notes, and may terminate or amend the exchange offer as provided in this
prospectus before accepting any outstanding notes for exchange, if in our
reasonable judgment:

     . the new notes to be received will not be tradable by the holder without
       restriction under the Securities Act or the Securities Exchange Act of
       1934 and without material restrictions under the blue sky or securities
       laws of substantially all of the states of the United States;

     . the exchange offer, or the making of any exchange by a holder of
       outstanding notes, would violate applicable law or any applicable
       interpretation of the staff of the SEC; or

     . any action or proceeding has been instituted or threatened in any court
       or by or before any governmental agency with respect to the exchange
       offer that, in our judgment, would reasonably be expected to impair our
       ability to proceed with the exchange offer.

   In addition, we will not be obligated to accept for exchange the outstanding
notes of any holder that has not made:

     . the representations described under "--Background, Purpose and Effect of
       the Exchange Offer" and "--Procedures for Tendering"; and

     . such other representations as may be reasonably necessary under
       applicable SEC rules, regulations or interpretations to make available
       to us an appropriate form for registration of the new notes under the
       Securities Act

   We expressly reserve the right, at any time or at various times, to extend
the period of time during which the exchange offer is open. Consequently, we
may delay acceptance of any outstanding notes by giving oral or

                                      84



written notice of such extension to the registered holders of the outstanding
notes. During any such extensions, all outstanding notes previously tendered
will remain subject to the exchange offer, and we may accept them for exchange
unless they have been previously withdrawn. We will return any outstanding
notes that we do not accept for exchange for any reason without expense to
their tendering holder as promptly as practicable after the expiration or
termination of the exchange offer.

   We expressly reserve the right to amend or terminate the exchange offer, and
to reject for exchange any outstanding notes not previously accepted for
exchange, upon the occurrence of any of the conditions of the exchange offer
specified above. We will give oral or written notice or public announcement of
any extension, amendment, non-acceptance or termination to the registered
holders of the outstanding notes as promptly as practicable. In the case of any
extension, such oral or written notice or public announcement will be issued no
later than 9:00 a.m., New York City time, on the next business day after the
previously scheduled expiration date.

   These conditions are for our sole benefit and we may assert them regardless
of the circumstances that may give rise to them or waive them in whole or in
part at any or at various times in our sole discretion. If we fail at any time
to exercise any of the foregoing rights, that failure will not constitute a
waiver of such right. Each such right will be deemed an ongoing right that we
may assert at any time or at various times.

   In addition, we will not accept for exchange any outstanding notes tendered,
and will not issue new notes in exchange for any such outstanding notes, if at
such time any stop order is threatened or in effect with respect to the
registration statement of which this prospectus constitutes a part or the
qualification of the Indenture under the Trust Indenture Act of 1939.

PROCEDURES FOR TENDERING

   Only a holder of outstanding notes may tender such outstanding notes in the
exchange offer. To tender in the exchange offer, a holder must: (i) complete,
sign and date the letter of transmittal, or a facsimile of the letter of
transmittal; have the signature on the letter of transmittal guaranteed if the
letter of transmittal so requires; and mail or deliver such letter of
transmittal or facsimile to the exchange agent prior to the expiration date;
and (ii) comply with the procedures established by DTC's Automated Tender Offer
Program described below.

   In addition, either:

     . the exchange agent must receive outstanding notes along with the letter
       of transmittal; or

     . the exchange agent must receive, prior to the expiration date, a timely
       confirmation of book-entry transfer of such outstanding notes into the
       exchange agent's account at DTC according to the procedures for
       book-entry transfer described below or a properly transmitted agent's
       message; or

     . the holder must comply with the guaranteed delivery procedures described
       below.

   To be tendered effectively, the exchange agent must receive any physical
delivery of the letter of transmittal and other required documents at the
address set forth below under "--Exchange Agent" prior to the expiration date.

   The tender by a holder that is not withdrawn prior to the expiration date
will constitute an agreement between such holder and us in accordance with the
terms and subject to the conditions set forth in this prospectus and in the
letter of transmittal.

   The method of delivery of outstanding notes, the letter of transmittal and
all other required documents to the exchange agent is at the holder's election
and risk. Rather than mail these items, we recommend that holders use an
overnight or hand delivery service. In all cases, holders should allow
sufficient time to assure delivery to the exchange agent before the expiration
date. Holders should not send the letter of transmittal or outstanding notes

                                      85



to the Issuer. Holders may request their respective brokers, dealers,
commercial banks, trust companies or other nominees to effect the above
transactions for them.

   Any beneficial owner whose outstanding notes are registered in the name of a
broker, dealer, commercial bank, trust company or other nominee and who wishes
to tender should contact the registered holder promptly and instruct it to
tender on the owner's behalf. If such beneficial owner wishes to tender on its
own behalf, it must, prior to completing and executing the letter of
transmittal and delivering its outstanding notes, either:

     . make appropriate arrangements to register ownership of the outstanding
       notes in such owner's name; or

     . obtain a properly completed bond power from the registered holder of
       outstanding notes.

   The transfer of registered ownership may take considerable time and may not
be completed prior to the expiration date.

   Signatures on a letter of transmittal or a notice of withdrawal described
below must be guaranteed by a member firm of a registered national securities
exchange or of the National Association of Securities Dealers, Inc., a
commercial bank or trust company having an office or correspondent in the
United States or another "eligible institution" within the meaning of Rule
17Ad-15 under the Securities Exchange Act of 1934, unless the outstanding note
tendered pursuant thereto is tendered:

     . by a registered holder who has not completed the box entitled "Special
       Issuance Instructions" or "Special Delivery Instructions" on the letter
       of transmittal; or

     . for the account of an eligible institution.

   If the letter of transmittal is signed by a person other than the registered
holder of any outstanding notes listed on the outstanding notes, such
outstanding notes must be endorsed or accompanied by a properly completed bond
power. The bond power must be signed by the registered holder as the registered
holder's name appears on the outstanding notes and an eligible institution must
guarantee the signature on the bond power.

   If the letter of transmittal or any outstanding notes or bond powers are
signed by trustees, executors, administrators, guardians, attorneys-in-fact,
officers of corporations or others acting in a fiduciary or representative
capacity, such persons should so indicate when signing. Unless waived by us,
they should also submit evidence satisfactory to us of their authority to
deliver the letter of transmittal.

   The exchange agent and DTC have confirmed that any financial institution
that is a participant in DTC's system may use DTC's Automated Tender Offer
Program to tender. Participants in the program may, instead of physically
completing and signing the letter of transmittal and delivering it to the
exchange agent, transmit their acceptance of the exchange offer electronically.
They may do so by causing DTC to transfer the outstanding notes to the exchange
agent in accordance with its procedures for transfer. DTC will then send an
agent's message to the exchange agent. The term "agent's message" means a
message transmitted by DTC, received by the exchange agent and forming part of
the book-entry confirmation, to the effect that:

     . DTC has received an express acknowledgement from a participant in its
       Automated Tender Offer Program that is tendering outstanding notes that
       are the subject of such book-entry confirmation;

     . such participant has received and agrees to be bound by the terms of the
       letter of transmittal (or, in the case of an agent's message relating to
       guaranteed delivery, that such participant has received and agrees to be
       bound by the applicable notice of guaranteed delivery); and

     . the agreement may be enforced against such participant.

   We will determine in our sole discretion all questions as to the validity,
form, eligibility (including time of receipt), acceptance of tendered
outstanding notes and withdrawal of tendered outstanding notes. Our

                                      86



determination will be final and binding. We reserve the absolute right to
reject any outstanding notes not properly tendered or any outstanding notes the
acceptance of which would, in the opinion of our counsel, be unlawful. We also
reserve the right to waive any defects, irregularities or conditions of tender
as to particular outstanding notes. Our interpretation of the terms and
conditions of the exchange offer (including the instructions in the letter of
transmittal) will be final and binding on all parties. Unless waived, any
defects or irregularities in connection with tenders of outstanding notes must
be cured within such time as we shall determine. Although we intend to notify
holders of defects or irregularities with respect to tenders of outstanding
notes, neither we, the exchange agent nor any other person will incur any
liability for failure to give such notification. Tenders of outstanding notes
will not be deemed made until such defects or irregularities have been cured or
waived. Any outstanding notes received by the exchange agent that are not
properly tendered and as to which the defects or irregularities have not been
cured or waived will be returned to the tendering holder by the exchange agent
without cost to the tendering holder, unless otherwise provided in the letter
of transmittal, as soon as practicable following the expiration date.

   In all cases, we will issue new notes for outstanding notes that we have
accepted for exchange under the exchange offer only after the exchange agent
timely receives:

     . outstanding notes or a timely book-entry confirmation of such
       outstanding notes into the exchange agent's account at DTC; and

     . a properly completed and duly executed letter of transmittal and all
       other required documents or a properly transmitted agent's message.

   By signing the letter of transmittal or transmitting the agent's message,
each tendering holder of outstanding notes will represent to us that, among
other things:

     . any new notes that the holder receives will be acquired in the ordinary
       course of its business;

     . the holder has no arrangement or understanding with any person or entity
       to participate in the distribution of the new notes;

     . if the holder is not a broker-dealer, that it is not engaged in and does
       not intend to engage in the distribution of the new notes;

     . if the holder is a broker-dealer that will receive new notes for its own
       account in exchange for outstanding notes that were acquired as a result
       of market-making activities, that it will deliver a prospectus, as
       required by law, in connection with any resale of such new notes; and

     . the holder is not an "affiliate," as defined in Rule 405 of the
       Securities Act, of ours or, if the holder is an affiliate, it will
       comply with any applicable registration and prospectus delivery
       requirements of the Securities Act.

BOOK-ENTRY TRANSFER

   The exchange agent will make a request to establish an account with respect
to the outstanding notes at DTC for purposes of the exchange offer promptly
after the date of this prospectus; and any financial institution participant in
DTC's system may make book-entry delivery of outstanding notes by causing DTC
to transfer such outstanding notes into the exchange agent's account at DTC in
accordance with DTC's procedures for transfer. Holders of outstanding notes who
are unable to deliver confirmation of the book-entry tender of their
outstanding notes into the exchange agent's account at DTC or all other
documents of transmittal to the exchange agent on or prior to the expiration
date must tender their outstanding notes according to the guaranteed delivery
procedures described below.

                                      87



GUARANTEED DELIVERY PROCEDURES

   Holders wishing to tender their outstanding notes but whose outstanding
notes are not immediately available or who cannot deliver their outstanding
notes, the letter of transmittal or any other required documents to the
exchange agent or comply with the applicable procedures under DTC's Automated
Tender Offer Program prior to the expiration date may tender if:

     . the tender is made through an eligible institution;

     . on or prior to the expiration date, the exchange agent receives from
       such eligible institution either a properly completed and duly executed
       notice of guaranteed delivery (by facsimile transmission, mail or hand
       delivery) or a properly transmitted agent's message and notice of
       guaranteed delivery:

      . setting forth the name and address of the holder, the registered
        number(s) of such outstanding notes and the principal amount of
        outstanding notes tendered;

      . stating that the tender is being made thereby; and

      . guaranteeing that, within three (3) New York Stock Exchange trading
        days after the expiration date, the letter of transmittal (or facsimile
        thereof) together with the outstanding notes or a book-entry
        confirmation, and any other documents required by the letter of
        transmittal will be deposited by the eligible institution with the
        exchange agent; and

     . the exchange agent receives such properly completed and executed letter
       of transmittal (or facsimile thereof), as well as all tendered
       outstanding notes in proper form for transfer or a book-entry
       confirmation, and all other documents required by the letter of
       transmittal, within three (3) New York Stock Exchange trading days after
       the expiration date.

   Upon request to the exchange agent, a notice of guaranteed delivery will be
sent to holders who wish to tender their outstanding notes according to the
guaranteed delivery procedures set forth above.

WITHDRAWAL OF TENDERS

   Except as otherwise provided in this prospectus, tenders of outstanding
notes may be withdrawn at any time prior to 5:00 p.m., New York City time, on
the expiration date.

   For a withdrawal to be effective:

     . the exchange agent must receive a written notice (which may be by
       telegram, telex, facsimile transmission or letter) of withdrawal at one
       of the addresses set forth below under "--Exchange Agent" prior to 5:00
       p.m., New York City time, on the expiration date; or

     . holders must comply with the appropriate procedures of DTC's Automated
       Tender Offer Program system.

   Any such notice of withdrawal must:

     . specify the name of the person who tendered the outstanding notes to be
       withdrawn;

     . identify the outstanding notes to be withdrawn (including the principal
       amount of such outstanding notes); and

     . where certificates for outstanding notes have been transmitted, specify
       the name in which such outstanding notes were registered, if different
       from that of the withdrawing holder.

                                      88



   If certificates for outstanding notes have been delivered or otherwise
identified to the exchange agent, then, prior to the release of such
certificates, the withdrawing holder must also submit:

     . the serial numbers of the particular certificates to be withdrawn; and

     . a signed notice of withdrawal with signatures guaranteed by an eligible
       institution unless such holder is an eligible institution.

   If outstanding notes have been tendered pursuant to the procedure for
book-entry transfer described above, any notice of withdrawal must specify the
name and number of the account at DTC to be credited with the withdrawn
outstanding notes and otherwise comply with the procedures of such facility. We
will determine all questions as to the validity, form and eligibility
(including the time of receipt) of such notices, and our determination shall be
final and binding on all parties. We will deem any outstanding notes so
withdrawn not to have validly tendered for exchange for purposes of the
exchange offer. Any outstanding notes that have been tendered for exchange but
that are not exchanged for any reason will be returned to their holder without
cost to the holder (or, in the case of outstanding notes tendered by book-entry
transfer into the exchange agent's account at DTC according to the procedures
described above, such outstanding notes will be credited to an account
maintained with DTC for outstanding notes) as soon as practicable after
withdrawal, rejection of tender or termination of the exchange offer. Properly
withdrawn outstanding notes may be retendered by following one of the
procedures described under "--Procedures for Tendering" above at any time on or
prior to the expiration date.

EXCHANGE AGENT

   U.S. Bank National Association has been appointed as exchange agent for the
exchange offer. You should direct questions and requests for assistance,
requests for additional copies of this prospectus or of the letter of
transmittal and requests for the notice of guaranteed delivery to the exchange
agent addressed as follows:

                   FOR OVERNIGHT DELIVERY, DELIVERY BY HAND
                 OR DELIVERY BY REGISTERED OR CERTIFIED MAIL:

                            U.S. Bank Trust Center
                             180 East Fifth Street
                           St. Paul, Minnesota 55101
                     Attention: Specialized Finance Group

                           BY FACSIMILE TRANSMISSION
                       (FOR ELIGIBLE INSTITUTIONS ONLY):

                                (651) 244-1537

                     CONFIRM FACSIMILE BY TELEPHONE ONLY:

                                (800) 934-6802

   DELIVERY OF THE LETTER OF TRANSMITTAL TO AN ADDRESS OTHER THAN AS SET FORTH
ABOVE OR TRANSMISSION VIA FACSIMILE OTHER THAN AS SET FORTH ABOVE DOES NOT
CONSTITUTE A VALID DELIVERY OF SUCH LETTER OF TRANSMITTAL.

FEES AND EXPENSES

   We will bear the expenses of soliciting tenders. The principal solicitation
is being made by mail; however, we may make additional solicitations by
telegraph, telephone or in person by our officers and regular employees and
those of our affiliates.

   We have not retained any dealer-manager in connection with the exchange
offer and will not make any payments to brokers, dealers or others soliciting
acceptances of the exchange offer. We will, however, pay the

                                      89



exchange agent's reasonable and customary fees for its services and will
reimburse it for its related reasonable out-of-pocket expenses.

   We will pay the cash expenses to be incurred in connection with the exchange
offer. Such expenses include SEC registration fees, fees and expenses of the
exchange agent and trustee, accounting and legal fees and printing costs, and
related fees and expenses.

TRANSFER TAXES

   We will pay all transfer taxes, if any, applicable to the exchange of
outstanding notes under the exchange offer. The tendering holder, however, will
be required to pay any transfer taxes (whether imposed on the registered holder
or any other person) if:

     . certificates representing outstanding notes for principal amounts not
       tendered or accepted for exchange are to be delivered to, or are to be
       issued in the name of, any person other than the registered holder of
       outstanding notes tendered;

     . tendered outstanding notes are registered in the name of any person
       other than the person signing the letter of transmittal; or

     . a transfer tax is imposed for any reason other than the exchange of
       outstanding notes under the exchange offer.

   If satisfactory evidence of payment of such taxes is not submitted with the
letter of transmittal, the amount of such transfer taxes will be billed to that
tendering holder.

   Holders who tender their outstanding notes for exchange will not be required
to pay any transfer taxes. However, holders who instruct us to register new
notes in the name of, or request that outstanding notes not tendered or not
accepted in the exchange offer be returned to, a person other than the
registered tendering holder will be required to pay any applicable transfer tax.

ACCOUNTING TREATMENT

   We will record the new notes in our accounting records at the same carrying
value as the outstanding notes, as reflected in our accounting records on the
date of exchange. Accordingly, we will not recognize any gain or loss for
accounting purposes as a result of the exchange offer. We will record the
expenses of the exchange offer as incurred.

CONSEQUENCES OF FAILURE TO EXCHANGE

   Holders of outstanding notes who do not exchange their outstanding notes for
new notes under the exchange offer will remain subject to the restrictions on
transfer applicable to the outstanding notes:

     . as set forth in the legend printed on the outstanding notes as a
       consequence of the issuance of the outstanding notes pursuant to the
       exemptions from, or in transactions not subject to, the registration
       requirements of the Securities Act and applicable state securities laws;
       and

     . otherwise as set forth in the prospectus distributed in connection with
       the Note Offering.

   In general, you may not offer or sell the outstanding notes unless they are
registered under the Securities Act, or if the offer or sale is exempt from
registration under the Securities Act and applicable state securities laws.
Except as required by the registration rights agreement, we do not intend to
register resales of the outstanding notes under the Securities Act. Based on
interpretations of the SEC staff, new notes issued pursuant to the exchange
offer may be offered for resale, resold or otherwise transferred by their
holders (other than any

                                      90



such holder that is our "affiliate" within the meaning of Rule 405 under the
Securities Act) without compliance with the registration and prospectus
delivery provisions of the Securities Act, provided that the holders acquired
the new notes in the ordinary course of the holders' business and the holders
have no arrangement or understanding with respect to the distribution of the
new notes to be acquired in the exchange offer. Any holder who tenders in the
exchange offer for the purpose of participating in a distribution of the new
notes:

     . could not rely on the applicable interpretations of the SEC; and

     . must comply with the registration and prospectus delivery requirements
       of the Securities Act in connection with a secondary resale transaction.

OTHER

   Participation in the exchange offer is voluntary, and you should carefully
consider whether to accept. You are urged to consult your financial and tax
advisors in making your own decision on what action to take.

   We may in the future seek to acquire untendered outstanding notes in the
open market or privately negotiated transactions, through subsequent exchange
offers or otherwise. We have no present plans to acquire any outstanding notes
that are not tendered in the exchange offer or to file a registration statement
to permit resales of any untendered outstanding notes.

                           DESCRIPTION OF THE NOTES

   Definitions of certain terms used in this Description of the Notes may be
found under the heading "Certain Definitions." For purposes of this section,
(i) the term "Issuer" refers only to The Kansas City Southern Railway Company
and not any of its subsidiaries, and (ii) the term "Parent" refers only to
Kansas City Southern, the parent company of the Issuer, and not to any of its
subsidiaries. The Parent and certain of its existing subsidiaries guarantee the
notes. Each company that guarantees the notes is referred to in this section as
a "Note Guarantor." Each such guarantee is termed a "Note Guarantee."

   We issued the outstanding notes and will issue the new notes under an
Indenture, dated as of June 12, 2002 (the "Indenture"), among the Issuer, the
Note Guarantors and U.S. Bank National Association, as Trustee (the "Trustee"),
a copy of which is available upon request to the Issuer. The Indenture contains
provisions which define your rights under the notes. In addition, the Indenture
governs the obligations of the Issuer and of each Note Guarantor under the
notes. The terms of the notes include those stated in the Indenture and those
made part of the Indenture by reference to the TIA.

   The terms of the new notes are identical in all material respects to the
outstanding notes, except the new notes will not contain transfer restrictions
and holders of new notes will no longer have any registration rights. The
Trustee will authenticate and deliver new notes for original issue only in
exchange for a like principal amount of outstanding notes. Any outstanding
notes that remain outstanding after the consummation of the exchange offer,
together with the new notes, will be treated as a single class of securities
under the Indenture. Accordingly, all references in this section to specified
percentages in aggregate principal amount of the outstanding new notes shall be
deemed to mean, at any time after the exchange offer is consummated, such
percentage in aggregate principal amount of the outstanding notes and new notes
then outstanding.

   The following description is meant to be only a summary of certain
provisions of the Indenture. It does not restate the terms of the Indenture in
their entirety. We urge that you carefully read the Indenture as it, and not
this description, governs your rights as Holders.

   The Indenture provides for the issuance of additional notes, in an unlimited
amount, having identical terms and conditions to the notes offered hereby (the
"Additional Notes"), subject to compliance with the covenants

                                      91



contained in the Indenture and applicable law. Any Additional Notes will be
part of the same issue as the notes offered hereby and will vote on all matters
with the notes offered hereby. For purposes of this "Description of the Notes"
section, reference to the notes does not include Additional Notes.

OVERVIEW OF THE NOTES AND THE NOTE GUARANTEES

   The notes:

     . will be general unsecured obligations of the Issuer;

     . will rank equally in right of payment with all existing and future
       Senior Indebtedness of the Issuer;

     . will be senior in right of payment to all future Subordinated
       Obligations of the Issuer;

     . will be effectively subordinated to all Secured Indebtedness of the
       Parent and its Subsidiaries to the extent of the value of the assets
       securing such Indebtedness; and

     . will be effectively subordinated to all liabilities (including Trade
       Payables) and Preferred Stock of each Subsidiary of the Parent (other
       than the Issuer) that is not a Note Guarantor.

   The Note Guarantees:

   The notes are guaranteed by the Parent and certain of its existing
subsidiaries. The Note Guarantors other than the Parent are:

      Gateway Eastern Railway Company;
      Mid-South Microwave, Inc.;
      PABTEX GP, LLC;
      PABTEX L.P.;
      Rice-Carden Corporation;
      SIS Bulk Holding, Inc.;
      Southern Development Company;
      Southern Industrial Services, Inc.; and
      Trans-Serve, Inc.

   The Note Guarantee of each Note Guarantor:

     . will be a general unsecured obligation of such Note Guarantor;

     . will rank equally in right of payment with all existing and future
       Senior Indebtedness of such Note Guarantor;

     . will be senior in right of payment to all future Subordinated
       Obligations of such Note Guarantor; and

     . will be effectively subordinated to all Secured Indebtedness of the
       Parent and its Subsidiaries to the extent of the value of the assets
       securing such Indebtedness.

   Initially, the notes will not be guaranteed by Caymex Transportation Inc.,
SCC Holdings LLC, The Kansas City Northern Railway Company and Veals, Inc.,
each of which guarantees the Bank Indebtedness, and any Subsidiaries of the
Parent that do not guarantee the Bank Indebtedness. The only significant,
domestic Subsidiaries that do not guarantee the Bank Indebtedness are Wyandotte
Garage Corporation and TransFin Insurance, Ltd. Caymex Transportation, Inc. is
a holding company that indirectly owns our investments in Grupo TFM and TFM
(through Nafta Rail, S.A. de C.V.) and the Panama Canal Railway Company. SCC
Holdings LLC is a holding company that owns our investment in Southern Capital
LLC. The Kansas City Northern Railway Company and Veals, Inc. are inactive and
do not hold any material assets. Wyandotte Garage Corporation is a Subsidiary
that owns and operates a parking facility located in downtown Kansas City,
Missouri used by the Parent and the Issuer. TransFin Insurance, Ltd. is a
single-parent captive insurance company, providing property, general liability
and certain other coverages to the Parent and its Subsidiaries and Affiliates.
As of and for the three months ended March 31, 2002, after giving effect to the
$30 million reduction of our outstanding Tranche

                                      92



A term loans from the proceeds of the sale of our equity interest in Mexrail
and the Note Offering and the application of the net proceeds thereof and
eliminating intercompany activity, the Subsidiaries of the Parent, other than
the Issuer and those Subsidiaries that are Note Guarantors, would have had
approximately $29.3 million of total liabilities (including trade payables),
would have had approximately 19% of the Parent's consolidated assets and would
have generated less than 1% of the Parent's consolidated revenues and
consolidated EBITDA.

PRINCIPAL, MATURITY AND INTEREST


   We issued the outstanding notes in an aggregate principal amount of $200
million. The notes will mature on June 15, 2009. We will issue the new notes in
fully registered form, without coupons, in denominations of $1,000 and any
integral multiple of $1,000.

   Each note bears interest at a rate of 7.5% per annum beginning on June 12,
2002 or from the most recent date to which interest has been paid or provided
for. We will pay interest semiannually to Holders of record at the close of
business on June 1 or December 1 immediately preceding the interest payment
date on June 15 and December 15 of each year. We will begin paying interest to
Holders on December 15, 2002. We will pay interest on overdue principal at 1%
per annum in excess of such rate, and we will pay interest on overdue
installments of interest at such higher rate to the extent lawful.

   If by January 8, 2003, the Issuer and the Note Guarantors have not
consummated a registered exchange offer for the notes or caused a shelf
registration statement with respect to resales of the notes to be declared
effective, the annual interest rate on the notes will increase by 0.5% until
the consummation of a registered exchange offer or the effectiveness of a shelf
registration statement. These liquidated damage provisions are more fully
explained under the heading "--Registration Rights Agreement."

PAYING AGENT AND REGISTRAR

   We will pay the principal of, premium, if any, interest and liquidated
damages, if any, on the notes at any office of ours or any agency designated by
us which is located in the Borough of Manhattan, The City of New York. We have
initially designated the corporate trust office of the Trustee to act as the
agent of the Issuer in such matters. The location of the corporate trust office
is Corporate Trust Services, 180 East Fifth Street, St. Paul, Minnesota 55101,
Attn: Corporate Trust Administration. We, however, reserve the right to pay
interest to Holders by check mailed directly to Holders at their registered
addresses.

   Holders may exchange or transfer their notes at the same location given in
the preceding paragraph. No service charge will be made for any registration of
transfer or exchange of notes. We, however, may require Holders to pay any
transfer tax or other similar governmental charge payable in connection with
any such transfer or exchange.

OPTIONAL REDEMPTION

   Except as set forth in this paragraph, we may not redeem the notes. Prior to
June 15, 2005, we may, on one or more occasions, redeem up to a maximum of 35%
of the original aggregate principal amount of the notes with the Net Cash
Proceeds of one or more Equity Offerings (1) by the Issuer or (2) by the Parent
to the extent the Net Cash Proceeds thereof are contributed to the Issuer or
used to purchase Capital Stock (other than Disqualified Stock) of the Issuer
from the Issuer, at a redemption price equal to 107.5% of the principal amount
thereof, plus accrued and unpaid interest and liquidated damages thereon, if
any, to the redemption date; PROVIDED, HOWEVER, that after giving effect to any
such redemption:

       (1)at least 65% of the original aggregate principal amount of the notes
          remains outstanding; and

       (2)any such redemption must be made within 60 days of such Equity
          Offering and must be made in accordance with certain procedures set
          forth in the Indenture.

                                      93



SELECTION

   If we partially redeem notes, the Trustee will select the notes to be
redeemed on a pro rata basis, by lot or by such other method as the Trustee in
its sole discretion shall deem to be fair and appropriate, although no note of
$1,000 in original principal amount or less will be redeemed in part. If we
redeem any note in part only, the notice of redemption relating to such note
shall state the portion of the principal amount thereof to be redeemed. A new
note in principal amount equal to the unredeemed portion thereof will be issued
in the name of the Holder thereof upon cancelation of the original note. On and
after the redemption date, interest will cease to accrue on notes or portions
thereof called for redemption so long as we have deposited with the Paying
Agent funds sufficient to pay the principal of, plus accrued and unpaid
interest and liquidated damages thereon, if any, the notes to be redeemed.

RANKING

   The notes are unsecured Senior Indebtedness of the Issuer, will rank equally
in right of payment with all existing and future Senior Indebtedness of the
Issuer and will be senior in right of payment to all future Subordinated
Obligations of the Issuer. The notes also will be effectively subordinated to
all Secured Indebtedness of the Parent and its Subsidiaries (including the
Issuer) to the extent of the value of the assets securing such Secured
Indebtedness.

   The Note Guarantees are unsecured Senior Indebtedness of the applicable Note
Guarantor, will rank equally in right of payment with all existing and future
Senior Indebtedness of such Note Guarantor and will be senior in right of
payment to all future Subordinated Obligations of such Note Guarantor. The Note
Guarantees also will be effectively subordinated to all Secured Indebtedness of
the Parent and its Subsidiaries to the extent of the value of the assets
securing such Secured Indebtedness. Although the Indenture will limit the
Incurrence of Indebtedness by and the issuance of preferred stock of certain of
our subsidiaries, such limitation is subject to a number of significant
qualifications.

   The Parent currently conducts all of its operations through its
Subsidiaries, and the Issuer currently conducts a portion of its operations
through its Subsidiaries. To the extent the Subsidiaries of the Parent (other
than the Issuer) are not Note Guarantors, creditors of such Subsidiaries,
including trade creditors, and preferred stockholders, if any, of such
Subsidiaries generally will have priority with respect to the assets and
earnings of such Subsidiaries over the claims of the Holders. The notes,
therefore, will be effectively subordinated to the claims of creditors,
including trade creditors, and preferred stockholders, if any, of Subsidiaries
of the Parent (other than the Issuer) that are not Note Guarantors.

   After giving effect to the $30 million reduction of outstanding Tranche A
term loans from the proceeds of the sale of our interest in Mexrail and to the
application of the net proceeds we received from the Note Offering as of March
31, 2002, there would have been outstanding:

       (1)$590.7 million of Senior Indebtedness of the Issuer, of which $193.9
          million would have been Secured Indebtedness (exclusive of unused
          commitments under the New Credit Agreement);

       (2)$5.4 million of Senior Indebtedness of the Note Guarantors (exclusive
          of guarantees of Indebtedness under the New Credit Agreement), $3.8
          million of which would have been Secured Indebtedness;

       (3)$5.0 million of Senior Indebtedness of Subsidiaries of the Parent
          (other than the Issuer) that are not Note Guarantors (and trade
          payables and other liabilities of $29.3 million); and

       (4)no Indebtedness of the Issuer or the Note Guarantors subordinate or
          junior in right of payment to the notes or the Note Guarantees.

                                      94



   Although the Indenture will limit the Incurrence of Indebtedness by the
Parent, the Issuer and the other Restricted Subsidiaries and the issuance of
Preferred Stock by the Restricted Subsidiaries, such limitation is subject to a
number of significant qualifications. The Parent and its Subsidiaries may be
able to Incur substantial amounts of Indebtedness in certain circumstances.
Such Indebtedness may be Senior Indebtedness. See "--Certain
Covenants--Limitation on Indebtedness" below.

   "Senior Indebtedness" of the Issuer or any Note Guarantor means the
principal of, premium (if any) and accrued and unpaid interest on (including
interest accruing on or after the filing of any petition in bankruptcy or for
reorganization of the Issuer or any Note Guarantor, regardless of whether or
not a claim for post-filing interest is allowed in such proceedings), and fees
and other amounts owing in respect of, Bank Indebtedness and all other
Indebtedness of the Issuer or any Note Guarantor, as applicable, whether
outstanding on the Closing Date or thereafter Incurred, unless in the
instrument creating or evidencing the same or pursuant to which the same is
outstanding it is provided that such obligations are subordinated in right of
payment to the notes or such Note Guarantor's Note Guarantee, as applicable;
PROVIDED, HOWEVER, that Senior Indebtedness of the Issuer or any Note Guarantor
shall not include:

       (1)any obligation of the Issuer to the Parent or any other Subsidiary of
          the Parent or any obligation of such Note Guarantor to the Parent or
          any other Subsidiary of the Parent;

       (2)any liability for Federal, state, local or other taxes owed or owing
          by the Issuer or such Note Guarantor, as applicable;

       (3)any accounts payable or other liability to trade creditors arising in
          the ordinary course of business (including Guarantees thereof or
          instruments evidencing such liabilities);

       (4)any Indebtedness or obligation of the Issuer or such Note Guarantor,
          as applicable (and any accrued and unpaid interest in respect
          thereof), that by its terms is subordinate or junior in any respect
          to any other Indebtedness or obligation of the Issuer or such Note
          Guarantor, as applicable, including any Subordinated Obligations of
          the Issuer or such Note Guarantor, as applicable;

       (5)any obligations with respect to any Capital Stock; or

       (6)any Indebtedness Incurred in violation of the Indenture.

NOTE GUARANTEES

   The Parent and each of its Subsidiaries that guarantees the Bank
Indebtedness on the Closing Date (other than Caymex Transportation, Inc., SCC
Holdings LLC, The Kansas City Northern Railway Company and Veals, Inc.), and
certain future subsidiaries of the Parent (as described below), as primary
obligors and not merely as sureties, have jointly and severally irrevocably and
unconditionally guaranteed on an unsecured senior basis the performance and
full and punctual payment when due, whether at Stated Maturity, by acceleration
or otherwise, of all obligations of the Issuer under the Indenture (including
obligations to the Trustee) and the notes, whether for payment of principal of
or interest on or liquidated damages in respect of the notes, expenses,
indemnification or otherwise (all such obligations guaranteed by such Note
Guarantors being herein called the "Guaranteed Obligations"). Such Note
Guarantors have agreed to pay, in addition to the amount stated above, any and
all costs and expenses (including reasonable counsel fees and expenses)
incurred by the Trustee or the Holders in enforcing any rights under the Note
Guarantees. Each Note Guarantee will be limited in amount to an amount not to
exceed the maximum amount that can be guaranteed by the applicable Note
Guarantor without rendering the Note Guarantee, as it relates to such Note
Guarantor, voidable under applicable law relating to fraudulent conveyance or
fraudulent transfer or similar laws affecting the rights of creditors
generally. After the Closing Date, the Parent will cause (i) at any time that
any Bank Indebtedness is outstanding, each Subsidiary of the Parent (other than
the Issuer, Caymex Transportation, Inc., SCC Holdings LLC, The Kansas City
Northern Railway Company and Veals, Inc.) that enters into a Guarantee of any
Bank Indebtedness and (ii) at any time that no Bank Indebtedness is
outstanding, each Subsidiary of the Parent (other than the Issuer, The Kansas
City Northern Railway Company and Veals, Inc.) that enters into a Guarantee of
any obligations of the Parent or any

                                      95



of its domestic Subsidiaries, to execute and deliver to the Trustee a
supplemental indenture pursuant to which such Subsidiary will guarantee payment
of the notes. See "--Certain Covenants--Future Note Guarantors" below.

   Each Note Guarantee is a continuing guarantee and shall (a) remain in full
force and effect until payment in full of all the Guaranteed Obligations, (b)
be binding upon each Note Guarantor and its successors and (c) inure to the
benefit of, and be enforceable by, the Trustee, the Holders and their
successors, transferees and assigns. Notwithstanding the foregoing, the Note
Guarantee of a Note Guarantor will be released and terminated (1) upon the sale
(including by means of a merger) of all of the Capital Stock of such Note
Guarantor made in compliance with the terms of the Indenture and (2) upon any
release and termination of the Guarantee by such Note Guarantor of the Bank
Indebtedness (other than by reason of repayment and satisfaction of all of the
Bank Indebtedness) or any other obligations pursuant to (ii) in the prior
paragraph.

CHANGE OF CONTROL

   Upon the occurrence of any of the following events (each a "Change of
Control"), each Holder will have the right to require the Issuer to purchase
all or any part of such Holder's notes at a purchase price in cash equal to
101% of the principal amount thereof plus accrued and unpaid interest and
liquidated damages, if any, to the date of purchase:

       (1)at any time, less than 75% of the members of the board of directors
          of the Parent shall be (A) individuals who are members of such board
          on the date of this prospectus or (B) individuals whose election, or
          nomination for election by the Parent's stockholders, was approved by
          a vote of at least 75% of the members of the board of directors of
          the Parent then still in office who are members of such board on the
          date of this prospectus (or whose election or nomination has been
          approved as provided in this clause (B));

       (2)at any time, any person, or any two or more persons acting as a
          partnership, limited partnership, syndicate or other group for the
          purpose of acquiring, holding or disposing of Voting Stock of the
          Parent, shall become, according to public announcement or filing, the
          "beneficial owner" (as defined in Rule 13d-3 issued under the
          Exchange Act), directly or indirectly, of securities of the Parent
          representing 30% or more (calculated in accordance with such Rule
          13d-3) of the combined voting power of the Parent's then outstanding
          Voting Stock;

       (3)any Person other than the Parent shall acquire ownership, directly or
          indirectly, beneficially or of record of more than 30% of the Voting
          Stock of the Issuer; or

       (4)the merger or consolidation of the Parent or the Issuer with or into
          another Person or the merger of another Person with or into the
          Parent or the Issuer, or the sale of all or substantially all the
          assets of the Parent or the Issuer to another Person, and, in the
          case of any such merger or consolidation, the securities of the
          Parent or the Issuer that are outstanding immediately prior to such
          transaction and which represent 100% of the aggregate voting power of
          the Voting Stock of the Parent or the Issuer are changed into or
          exchanged for cash, securities or property, unless pursuant to such
          transaction such securities are changed into or exchanged for, in
          addition to any other consideration, securities of the surviving
          Person or transferee that represent immediately after such
          transaction, at least a majority of the aggregate voting power of the
          Voting Stock of the surviving Person or transferee.

   Within 30 days following any Change of Control, the Issuer shall mail a
notice to each Holder with a copy to the Trustee (the "Change of Control
Offer") stating:

       (1)that a Change of Control has occurred and that such Holder has the
          right to require the Issuer to purchase all or a portion of such
          Holder's notes at a purchase price in cash equal to 101% of the
          principal amount thereof, plus accrued and unpaid interest and
          liquidated damages, if any, to the date of purchase;

                                      96



       (2)the circumstances and relevant facts and financial information
          regarding such Change of Control;

       (3)the purchase date (which shall be no earlier than 30 days nor later
          than 60 days from the date such notice is mailed); and

       (4)the instructions determined by the Issuer, consistent with this
          covenant, that a Holder must follow in order to have its notes
          purchased.

   The Issuer will not be required to make a Change of Control Offer upon a
Change of Control if a third party makes the Change of Control Offer in the
manner, at the times and otherwise in compliance with the requirements set
forth in the Indenture applicable to a Change of Control Offer made by the
Issuer and purchases all notes validly tendered and not withdrawn under such
Change of Control Offer.

   The Issuer will comply, to the extent applicable, with the requirements of
Section 14(e) of the Exchange Act and any other securities laws or regulations
in connection with the purchase of notes pursuant to this covenant. To the
extent that the provisions of any securities laws or regulations conflict with
provisions of this covenant, the Issuer will comply with the applicable
securities laws and regulations and will not be deemed to have breached its
obligations under this covenant by virtue thereof.

   The Change of Control purchase feature is a result of negotiations between
the Issuer and the Placement Agents. Management has no present intention to
engage in a transaction involving a Change of Control, although it is possible
that we would decide to do so in the future. Subject to the limitations
discussed below, we could, in the future, enter into certain transactions,
including acquisitions, refinancings or recapitalizations, that would not
constitute a Change of Control under the Indenture, but that could increase the
amount of indebtedness outstanding at such time or otherwise affect our capital
structure or credit ratings. Restrictions on our ability to Incur additional
Indebtedness are contained in the covenants described under "--Certain
Covenants--Limitation on Indebtedness," "--Limitations on Liens" and
"--Limitation on Sale/Leaseback Transactions." Such restrictions can only be
waived with the consent of the Holders of a majority in principal amount of the
notes then outstanding. Except for the limitations contained in such covenants,
however, the Indenture will not contain any covenants or provisions that may
afford Holders protection in the event of a highly leveraged transaction.

   The occurrence of certain of the events which would constitute a Change of
Control would constitute a default under the New Credit Agreement. Future
Senior Indebtedness of the Parent and its Subsidiaries may contain prohibitions
of certain events which would constitute a Change of Control or require such
Senior Indebtedness to be repurchased or repaid upon a Change of Control.
Moreover, the exercise by the Holders of their right to require the Issuer to
purchase the notes could cause a default under such Senior Indebtedness, even
if the Change of Control itself does not, due to the financial effect of such
repurchase on the Parent and its Subsidiaries. Finally, the Issuer's ability to
pay cash to the Holders upon a purchase may be limited by the Issuer's then
existing financial resources. There can be no assurance that sufficient funds
will be available when necessary to make any required purchases. The provisions
under the Indenture relative to the Issuer's obligation to make an offer to
purchase the notes as a result of a Change of Control may be waived or modified
with the written consent of the Holders of a majority in principal amount of
the notes.

   The definition of Change of Control includes a phrase relating to the sale,
lease or transfer of "all or substantially all" the assets of the Parent or the
Issuer. Although there is a developing body of case law interpreting the phrase
"substantially all," there is no precise established definition of the phrase
under applicable law. Accordingly, the ability of a Holder of notes to require
the Issuer to repurchase such notes as a result of a sale, lease or transfer of
less than all of the assets of the Parent or the Issuer to another Person or
group may be uncertain.

                                      97



CERTAIN COVENANTS

   The Indenture contains covenants including, among others, those described
below.

COVENANTSUSPENSION. During any period of time that:

       (a)the notes have an Investment Grade Rating from both the Rating
          Agencies; and

       (b)no Default or Event of Default has occurred and is continuing under
          the Indenture,

the Parent and the Restricted Subsidiaries will not be subject to the following
provisions of the Indenture:

     . "--Limitation on Indebtedness,"

     . "--Limitation on Restricted Payments,"

     . "--Limitation on Restrictions on Distributions from Restricted
       Subsidiaries,"

     . "--Limitation on Sales of Assets and Capital Stock,"

     . "--Limitation on Transactions with Affiliates" and

     . "--Limitation on Lines of Business"

(collectively, the "Suspended Covenants"). In the event that the Parent and the
Restricted Subsidiaries are not subject to the Suspended Covenants for any
period of time as a result of the preceding sentence and, subsequently, one or
both of the Rating Agencies withdraws its ratings or downgrades the ratings
assigned to the notes below the required Investment Grade Ratings or a Default
or Event of Default (other than as a result of any breach of the Suspended
Covenants) occurs and is continuing, then the Parent and the Restricted
Subsidiaries will thereafter again be subject to the Suspended Covenants and
compliance with the Suspended Covenants with respect to Restricted Payments
made after the time of such withdrawal, downgrade, Default or Event of Default
will be calculated in accordance with the terms of the covenant described below
under "--Limitation on Restricted Payments" as though, for purposes of
determining whether new Restricted Payments can be made after such time, such
covenant had been in effect during the entire period of time from the Closing
Date.

   LIMITATION ON INDEBTEDNESS.  (a) The Parent will not, and will not permit
any Restricted Subsidiary to, Incur, directly or indirectly, any Indebtedness;
PROVIDED, HOWEVER, that the Parent or any Restricted Subsidiary that is a Note
Guarantor may Incur Indebtedness if on the date of such Incurrence and after
giving effect thereto the Consolidated Coverage Ratio would be greater than
2.0:1.

   (b) Notwithstanding the foregoing paragraph (a), the Parent and the
Restricted Subsidiaries may Incur the following Indebtedness:

      (1) Bank Indebtedness in an aggregate principal amount not to exceed (A)
   in the case of any term borrowings, $250 million less the aggregate amount
   of all (i) prepayments of principal from the proceeds of Asset Dispositions
   applied to permanently reduce any such Indebtedness, (ii) scheduled
   repayments of principal of, and reductions of commitments for, any such
   Indebtedness and (iii) Attributable Debt in respect of Designated
   Sale/Leaseback Transactions and (B) in the case of any borrowings under a
   revolving credit facility or accounts receivable financing not treated as an
   Asset Disposition, $125 million;

      (2) Indebtedness of the Parent owed to and held by any Wholly Owned
   Subsidiary or Indebtedness of a Restricted Subsidiary owed to and held by
   the Parent or any Wholly Owned Subsidiary; PROVIDED, HOWEVER, that (A) any
   subsequent issuance or transfer of any Capital Stock or any other event that
   results in any such Wholly Owned Subsidiary ceasing to be a Wholly Owned
   Subsidiary or any subsequent transfer of any such Indebtedness (except to
   the Parent or a Wholly Owned Subsidiary) shall be deemed, in each case, to
   constitute the Incurrence of such Indebtedness by the issuer thereof, (B) if
   the Issuer is the obligor on such Indebtedness, such Indebtedness is
   expressly subordinated to the prior payment in full in cash of all
   obligations with respect to the notes and (C) if a Note Guarantor is the
   obligor on such Indebtedness and such Indebtedness is owed to and held by a
   Wholly Owned Subsidiary that is not a Note Guarantor, such

                                      98



   Indebtedness is expressly subordinated to the prior payment in full in cash
   of all obligations of such Note Guarantor with respect to its Note Guarantee;

      (3) Indebtedness (A) represented by the notes and the Note Guarantees,
   (B) outstanding on the Closing Date (other than the Indebtedness described
   in clauses (1) and (2) above), (C) consisting of Refinancing Indebtedness
   Incurred in respect of any Indebtedness described in this clause (3)
   (including Indebtedness that is Refinancing Indebtedness) or the foregoing
   paragraph (a) and (D) consisting of Guarantees of any Indebtedness permitted
   under clauses (1) and (2) of this paragraph (b);

      (4) (A) Indebtedness of a Restricted Subsidiary Incurred and outstanding
   on or prior to the date on which such Restricted Subsidiary was acquired by
   the Parent (other than Indebtedness Incurred in contemplation of, in
   connection with, as consideration in, or to provide all or any portion of
   the funds or credit support utilized to consummate, the transaction or
   series of related transactions pursuant to which such Restricted Subsidiary
   became a Subsidiary of or was otherwise acquired by the Parent); PROVIDED,
   HOWEVER, that on the date that such Restricted Subsidiary is acquired by the
   Parent, the Parent would have been able to Incur $1.00 of additional
   Indebtedness pursuant to the foregoing paragraph (a) after giving effect to
   the Incurrence of such Indebtedness pursuant to this clause (4) and (B)
   Refinancing Indebtedness Incurred by a Restricted Subsidiary in respect of
   Indebtedness Incurred by such Restricted Subsidiary pursuant to this clause
   (4);

      (5) Indebtedness (A) in respect of performance bonds, bankers'
   acceptances, letters of credit and surety or appeal bonds provided by the
   Parent and the Restricted Subsidiaries in the ordinary course of their
   business, and (B) under Interest Rate Agreements entered into for bona fide
   hedging purposes of the Parent in the ordinary course of business; PROVIDED,
   HOWEVER, that such Interest Rate Agreements do not increase the Indebtedness
   of the Parent outstanding at any time other than as a result of fluctuations
   in interest rates or by reason of fees, indemnities and compensation payable
   thereunder;

      (6) Purchase Money Indebtedness and Capitalized Lease Obligations (in an
   aggregate principal amount not in excess of 10% of Consolidated Net Tangible
   Assets at any time outstanding);

      (7) Attributable Debt in respect of Designated Sale/Leaseback
   Transactions in an aggregate principal amount not to exceed $250 million; or

      (8) Indebtedness (other than Indebtedness permitted to be Incurred
   pursuant to the foregoing paragraph (a) or any other clause of this
   paragraph (b)) in an aggregate principal amount on the date of Incurrence
   that, when added to all other Indebtedness Incurred pursuant to this clause
   (8) and then outstanding, will not exceed $25.0 million.

   (c) Notwithstanding the foregoing, the Issuer or any Note Guarantor may not
Incur any Indebtedness pursuant to paragraph (b) above if the proceeds thereof
are used, directly or indirectly, to repay, prepay, redeem, defease, retire,
refund or refinance any Subordinated Obligations unless such Indebtedness will
be subordinated to the notes or such Note Guarantor's Note Guarantee, as
applicable, to at least the same extent as such Subordinated Obligations.

   (d) Notwithstanding any other provision of this covenant, the maximum amount
of Indebtedness that the Parent or any Restricted Subsidiary may Incur pursuant
to this covenant shall not be deemed to be exceeded solely as a result of
fluctuations in the exchange rates of currencies. For purposes of determining
the outstanding principal amount of any particular Indebtedness Incurred
pursuant to this covenant:

      (1) Indebtedness Incurred pursuant to the Credit Agreement prior to or on
   the Closing Date shall be treated as Incurred pursuant to clause (1) of
   paragraph (b) above,

      (2) Indebtedness permitted by this covenant need not be permitted solely
   by reference to one provision permitting such Indebtedness but may be
   permitted in part by one such provision and in part by one or more other
   provisions of this covenant permitting such Indebtedness, and

                                      99



      (3) in the event that Indebtedness meets the criteria of more than one of
   the types of Indebtedness described in this covenant, the Parent, in its
   sole discretion, shall classify such Indebtedness and only be required to
   include the amount of such Indebtedness in one of such clauses.

   LIMITATION ON RESTRICTED PAYMENTS. (a) The Parent will not, and will not
permit any Restricted Subsidiary, directly or indirectly, to:

      (1) declare or pay any dividend, make any distribution on or in respect
   of its Capital Stock or make any similar payment (including any payment in
   connection with any merger or consolidation involving the Parent, or any
   Subsidiary of the Parent) to the direct or indirect holders of its Capital
   Stock, except (x) dividends or distributions payable solely in its Capital
   Stock (other than Disqualified Stock) and (y) dividends or distributions
   payable to the Parent or a Restricted Subsidiary (and, if such Restricted
   Subsidiary has shareholders other than the Parent or other Restricted
   Subsidiaries, to its other shareholders on a pro rata basis),

      (2) purchase, repurchase, redeem, retire or otherwise acquire for value
   any Capital Stock of the Parent or any Restricted Subsidiary held by Persons
   other than the Parent or a Restricted Subsidiary,

      (3) purchase, repurchase, redeem, retire, defease or otherwise acquire
   for value, prior to scheduled maturity, scheduled repayment or scheduled
   sinking fund payment any Subordinated Obligations (other than the purchase,
   repurchase redemption, retirement, defeasance or other acquisition for value
   of Subordinated Obligations acquired in anticipation of satisfying a sinking
   fund obligation, principal installment or final maturity, in each case due
   within one year of the date of acquisition),

      (4) make any Investment (other than a Permitted Investment) in any
   Person, (any such dividend, distribution, payment, purchase, redemption,
   repurchase, defeasance, retirement, or other acquisition or Investment being
   herein referred to as a "Restricted Payment") if at the time the Parent or
   such Restricted Subsidiary makes such Restricted Payment:

          (A) a Default will have occurred and be continuing (or would result
       therefrom);

          (B) the Parent could not Incur at least $1.00 of additional
       Indebtedness under paragraph (a) of the covenant described under
       "--Limitation on Indebtedness;" or

          (C) the aggregate amount of such Restricted Payment and all other
       Restricted Payments (the amount so expended, if other than in cash, to
       be determined in good faith by the Board of Directors, whose
       determination will be conclusive and evidenced by a resolution of the
       Board of Directors) declared or made subsequent to September 27, 2000
       would exceed the sum, without duplication, of:

             (i) 50% of the Consolidated Net Income accrued during the period
          (treated as one accounting period) from the beginning of the fiscal
          quarter immediately following the fiscal quarter which included
          September 27, 2000 to the end of the most recent fiscal quarter
          ending at least 45 days prior to the date of such Restricted Payment
          (or, in case such Consolidated Net Income will be a deficit, minus
          100% of such deficit);

             (ii) the aggregate Net Cash Proceeds received by the Parent or the
          Issuer from the issue or sale of its Capital Stock (other than
          Disqualified Stock or in respect of Excluded Contributions)
          subsequent to September 27, 2000 (other than an issuance or sale to
          (x) a Subsidiary of the Parent or (y) an employee stock ownership
          plan or other trust established by the Parent or any of its
          Subsidiaries);

             (iii) the amount by which Indebtedness of the Parent or the
          Restricted Subsidiaries is reduced on the Parent's balance sheet upon
          the conversion or exchange (other than by a Subsidiary of the Parent)
          subsequent to September 27, 2000 of any Indebtedness of the Parent or
          the Restricted Subsidiaries issued after September 27, 2000 which is
          convertible or exchangeable for Capital Stock (other than
          Disqualified Stock) of the Parent (less the amount of any cash or the
          Fair Market Value of other property distributed by the Parent or any
          Restricted Subsidiary upon such conversion or exchange);

                                      100



             (iv) the amount equal to the net reduction in Investments in
          Unrestricted Subsidiaries resulting from (x) payments of dividends,
          repayments of the principal of loans or advances or other transfers
          of assets to the Parent or any Restricted Subsidiary from
          Unrestricted Subsidiaries or (y) the redesignation of Unrestricted
          Subsidiaries as Restricted Subsidiaries (valued in each case as
          provided in the definition of "Investment") not to exceed, in the
          case of any Unrestricted Subsidiary, the amount of Investments
          previously made by the Parent or any Restricted Subsidiary in such
          Unrestricted Subsidiary, which amount was included in the calculation
          of the amount of Restricted Payments; and

             (v) $40.0 million.

   (b) The provisions of the foregoing paragraph (a) will not prohibit:

      (1) any purchase, repurchase, redemption, retirement or other acquisition
   for value of Capital Stock of the Parent made by exchange for, or out of the
   proceeds of the substantially concurrent sale of, Capital Stock of the
   Parent (other than Disqualified Stock and other than Capital Stock issued or
   sold to a Subsidiary of the Parent or an employee stock ownership plan or
   other trust established by the Parent or any of its Subsidiaries); PROVIDED,
   HOWEVER, that:

          (A) such purchase, repurchase, redemption, retirement or other
       acquisition for value will be excluded in the calculation of the amount
       of Restricted Payments, and

          (B) the Net Cash Proceeds from such sale applied in the manner set
       forth in this clause (1) will be excluded from the calculation of
       amounts under clause (4)(C)(ii) of paragraph (a) above;

      (2) any prepayment, repayment, purchase, repurchase, redemption,
   retirement, defeasance or other acquisition for value of Subordinated
   Obligations of the Parent made by exchange for, or out of the proceeds of
   the substantially concurrent sale of, Indebtedness of the Parent that is
   permitted to be Incurred pursuant to paragraph (b) of the covenant described
   under "--Limitation on Indebtedness;" PROVIDED, HOWEVER, that such
   prepayment, repayment, purchase, repurchase, redemption, retirement,
   defeasance or other acquisition for value will be excluded in the
   calculation of the amount of Restricted Payments;

      (3) any prepayment, repayment, purchase, repurchase, redemption,
   retirement, defeasance or other acquisition for value of Subordinated
   Obligations from Net Available Cash to the extent permitted by the covenant
   described under "--Limitation on Sales of Assets and Capital Stock";
   PROVIDED, HOWEVER, that such prepayment, repayment, purchase, repurchase,
   redemption, retirement, defeasance or other acquisition for value will be
   excluded in the calculation of the amount of Restricted Payments;

      (4) dividends paid within 60 days after the date of declaration thereof
   if at such date of declaration such dividends would have complied with this
   covenant; PROVIDED, HOWEVER, that such dividends will be included in the
   calculation of the amount of Restricted Payments;

      (5) dividends paid by the Parent with respect to the 242,170 outstanding
   shares of its preferred stock, par value $25.00 per share, paying
   noncumulative dividends of $1.00 per share in amounts each year which do not
   exceed $242,170 (the amount paid with respect to such preferred stock in the
   year ended December 31, 2001); PROVIDED, HOWEVER, that such dividends will
   be included in the calculation of the amount of Restricted Payments;

      (6) Investments that are made with Excluded Contributions; PROVIDED,
   HOWEVER, that such Investments will be excluded in the calculation of the
   amount of Restricted Payments; or

      (7) any purchase, repurchase, redemption, retirement or other acquisition
   for value of shares of, or options to purchase shares of, common stock of
   the Parent or any of its Subsidiaries from employees, former employees,
   directors or former directors of the Parent or any of its Subsidiaries (or
   permitted transferees of such employees, former employees, directors or
   former directors), pursuant to the terms of agreements (including employment
   agreements) or plans (or amendments thereto) approved by the Board of
   Directors under which such individuals purchase or sell or are granted the
   option to purchase or sell, shares of such common stock; PROVIDED, HOWEVER,
   that the aggregate amount of such purchases, repurchases, redemptions,

                                      101



   retirements and other acquisitions for value will not exceed $3.0 million in
   any calendar year; PROVIDED FURTHER, HOWEVER, that such purchases,
   repurchases, redemptions, retirements and other acquisitions for value shall
   be excluded in the calculation of the amount of Restricted Payments.

   LIMITATION ON RESTRICTIONS ON DISTRIBUTIONS FROM RESTRICTED
SUBSIDIARIES.  The Parent will not, and will not permit any Restricted
Subsidiary to, create or otherwise cause or permit to exist or become effective
any consensual encumbrance or restriction on the ability of any Restricted
Subsidiary to:

      (1) pay dividends or make any other distributions on its Capital Stock or
   pay any Indebtedness or other obligations owed to the Parent or any
   Restricted Subsidiary;

      (2) make any loans or advances to the Parent or any Restricted
   Subsidiary; or

      (3) transfer any of its property or assets to the Parent or any
   Restricted Subsidiary, except:

          (A) any encumbrance or restriction pursuant to applicable law or an
       agreement in effect at or entered into on the Closing Date;

          (B) any encumbrance or restriction with respect to a Restricted
       Subsidiary pursuant to an agreement relating to any Indebtedness
       Incurred by such Restricted Subsidiary prior to the date on which such
       Restricted Subsidiary was acquired by the Parent (other than
       Indebtedness Incurred as consideration in, in contemplation of, or to
       provide all or any portion of the funds or credit support utilized to
       consummate the transaction or series of related transactions pursuant to
       which such Restricted Subsidiary became a Restricted Subsidiary or was
       otherwise acquired by the Parent) and outstanding on such date;

          (C) any encumbrance or restriction pursuant to an agreement effecting
       a Refinancing of Indebtedness Incurred pursuant to an agreement referred
       to in clause (A) or (B) of this covenant or this clause (C) or contained
       in any amendment to an agreement referred to in clause (A) or (B) of
       this covenant or this clause (C); PROVIDED, HOWEVER, that the
       encumbrances and restrictions contained in any such Refinancing
       agreement or amendment are no less favorable to the Holders than the
       encumbrances and restrictions contained in such predecessor agreements;

          (D) in the case of clause (3), any encumbrance or restriction

             (i) that restricts in a customary manner the subletting,
          assignment or transfer of any property or asset that is subject to a
          lease, license or similar contract, or

             (ii) contained in security agreements securing Indebtedness of a
          Restricted Subsidiary to the extent such encumbrance or restriction
          restricts the transfer of the property subject to such security
          agreements; and

          (E) with respect to a Restricted Subsidiary, any restriction imposed
       pursuant to an agreement entered into for the sale or disposition of all
       or substantially all the Capital Stock or assets of such Restricted
       Subsidiary pending the closing of such sale or disposition.

   LIMITATION ON SALES OF ASSETS AND CAPITAL STOCK.  (a) The Parent will not,
and will not permit any Restricted Subsidiary to, make any Asset Disposition
unless:

      (1) the Parent or such Restricted Subsidiary receives consideration
   (including by way of relief from, or by any other Person assuming sole
   responsibility for, any liabilities, contingent or otherwise) at the time of
   such Asset Disposition at least equal to the Fair Market Value of the shares
   and assets subject to such Asset Disposition,

      (2) at least 75% of the consideration thereof received by the Parent or
   such Restricted Subsidiary is in the form of cash, and

      (3) an amount equal to 100% of the Net Available Cash from such Asset
   Disposition is applied by the Parent (or such Restricted Subsidiary, as the
   case may be)

                                      102



          (A) FIRST, to the extent the Parent elects (or is required by the
       terms of any Indebtedness), to prepay, repay, purchase, repurchase,
       redeem, retire, defease or otherwise acquire for value Bank Indebtedness
       of the Parent or a Note Guarantor within 360 days after the later of the
       date of such Asset Disposition or the receipt of such Net Available Cash;

          (B) SECOND, to the extent of the balance of Net Available Cash after
       application in accordance with clause (A), to the extent the Parent or
       such Restricted Subsidiary elects, to reinvest in Additional Assets
       (including by means of an Investment in Additional Assets by a
       Restricted Subsidiary with Net Available Cash received by the Parent or
       another Restricted Subsidiary) within 360 days from the later of such
       Asset Disposition or the receipt of such Net Available Cash;

          (C) THIRD, to the extent of the balance of such Net Available Cash
       after application in accordance with clauses (A) and (B), to make an
       Offer (as defined in paragraph (b) of this covenant below) to purchase
       notes pursuant to and subject to the conditions set forth in paragraph
       (b) of this covenant; PROVIDED, HOWEVER, that if the Parent or the
       Issuer elects (or is required by the terms of any other Senior
       Indebtedness), such Offer may be made ratably to purchase the notes and
       other Senior Indebtedness of the Parent, the Issuer or any Note
       Guarantor, and

          (D) FOURTH, to the extent of the balance of such Net Available Cash
       after application in accordance with clauses (A), (B) and (C), for any
       general corporate purpose permitted by the terms of the Indenture;

      PROVIDED,HOWEVER that in connection with any prepayment, repayment,
   purchase, repurchase, redemption, retirement, defeasance or other
   acquisition for value of Indebtedness pursuant to clause (A) or (C) above,
   the Parent or such Restricted Subsidiary will retire such Indebtedness and
   will cause the related loan commitment (if any) to be permanently reduced in
   an amount equal to the principal amount so prepaid, repaid, purchased,
   repurchased, redeemed, retired, defeased or otherwise acquired for value.

   Notwithstanding the foregoing provisions of this covenant, the Parent and
the Restricted Subsidiaries will not be required to apply any Net Available
Cash in accordance with this covenant except to the extent that the aggregate
Net Available Cash from all Asset Dispositions that is not applied in
accordance with this covenant exceeds $40.0 million.

   For the purposes of this covenant, the following are deemed to be cash:

     . the assumption of Indebtedness of the Parent or any Restricted
       Subsidiary (other than any Preferred Stock, including Disqualified
       Stock, constituting Indebtedness) and the release of the Parent or such
       Restricted Subsidiary from all liability on such Indebtedness in
       connection with such Asset Disposition, and

     . securities received by the Parent or any Restricted Subsidiary from the
       transferee that are promptly converted by the Parent or such Restricted
       Subsidiary into cash.

   (b) In the event of an Asset Disposition that requires the purchase of notes
pursuant to clause (a)(3)(C) of this covenant, the Parent or the Issuer will be
required (i) to purchase notes tendered pursuant to an offer by the Issuer for
the notes (the "Offer") at a purchase price of 100% of their principal amount
plus accrued and unpaid interest and liquidated damages thereon, if any, to the
date of purchase (subject to the right of Holders of record on the relevant
date to receive interest due on the relevant interest payment date) in
accordance with the procedures (including prorating in the event of
oversubscription), set forth in the Indenture and (ii) to purchase other Senior
Indebtedness of the Parent, the Issuer or any Note Guarantor on the terms and
to the extent contemplated thereby (provided that in no event shall the Parent
or the Issuer offer to purchase such other Senior Indebtedness at a purchase
price in excess of 100% of its principal amount, plus accrued and unpaid
interest thereon). If the aggregate purchase price of notes (and other Senior
Indebtedness) tendered pursuant to the Offer is less than the Net Available
Cash allotted to the purchase of the notes (and other Senior Indebtedness), the
Parent or the Issuer will apply the remaining Net Available Cash in accordance
with clause (a)(3)(D) of this covenant. The Parent and the Issuer will not be
required to make an Offer for notes (and other Senior Indebtedness) pursuant to
this covenant if the Net Available Cash available therefor (after application
of the

                                      103



proceeds as provided in clauses (a)(3)(A) and (B)) is less than $20.0 million
in the aggregate for all Asset Dispositions after the Closing Date.

   (c) The Parent and the Issuer will comply, to the extent applicable, with
the requirements of Section 14(e) of the Exchange Act and any other securities
laws or regulations in connection with the repurchase of notes pursuant to this
covenant. To the extent that the provisions of any securities laws or
regulations conflict with the provisions of this covenant, the Parent and the
Issuer will comply with the applicable securities laws and regulations and will
not be deemed to have breached its obligations under this covenant by virtue
thereof.

   LIMITATION ON TRANSACTIONS WITH AFFILIATES. (a) The Parent will not, and
will not permit any Restricted Subsidiary to, directly or indirectly, enter
into or conduct any transaction or series of related transactions (including
the purchase, sale, lease or exchange of any property or the rendering of any
service) with any Affiliate of the Parent (an "Affiliate Transaction") unless
such transaction is on terms:

      (1) that are no less favorable to the Parent or such Restricted
   Subsidiary, as the case may be, than those that could be obtained at the
   time of such transaction in arm's-length dealings with a Person who is not
   such an Affiliate,

      (2) that, in the event such Affiliate Transaction involves an aggregate
   amount in excess of $5.0 million,

          (A) are set forth in writing, and

          (B) have been approved by a majority of the members of the Board of
       Directors having no personal stake in such Affiliate Transaction, and

      (3) that, in the event such Affiliate Transaction involves an amount in
   excess of $20.0 million, have been determined by a nationally recognized
   appraisal or investment banking firm to be fair, from a financial
   standpoint, to the Patent and its Restricted Subsidiaries.

   (b) The provisions of the foregoing paragraph (a) will not prohibit:

      (1) any Restricted Payment permitted to be paid pursuant to the covenant
   described under "Limitation on Restricted Payments,"

      (2) any issuance of securities, or other payments, awards or grants in
   cash, securities or otherwise pursuant to, or the funding of, employment
   arrangements, stock options and stock ownership plans approved by the Board
   of Directors,

      (3) the grant of stock options or similar rights to employees and
   directors of the Parent pursuant to plans approved by the Board of Directors,

      (4) loans or advances to employees in the ordinary course of business in
   accordance with past practices of the Parent, but in any event not to exceed
   $2.0 million in the aggregate outstanding at any one time,

      (5) Stock Purchase Loans, but in any event not to exceed $3.0 million in
   the aggregate outstanding at any one time,

      (6) the payment of reasonable fees to directors of the Parent and its
   Subsidiaries who are not employees of the Parent or its Subsidiaries, or

      (7) any transaction between the Parent and a Wholly Owned Subsidiary or
   between Wholly Owned Subsidiaries.

   LIMITATION ON LIENS.  The Parent will not, and will not permit any
Restricted Subsidiary to, directly or indirectly, Incur or permit to exist any
Lien of any nature whatsoever on any of its property or assets (including
Capital Stock of a Restricted Subsidiary), whether owned at the Closing Date or
thereafter acquired, other than Permitted Liens, without effectively providing
that the notes shall be secured equally and ratably with (or prior to) the
obligations so secured for so long as such obligations are so secured;
PROVIDED, HOWEVER, that the Parent and any Restricted Subsidiary may Incur
other Liens to secure Indebtedness as long as the amount of outstanding

                                      104



Indebtedness secured by Liens Incurred pursuant to this proviso does not exceed
5% of Consolidated Net Tangible Assets, as determined based on the consolidated
balance sheet of the Parent as of the end of the most recent fiscal quarter
ending at least 45 days prior thereto.

   SEC REPORTS.  Whether or not the Parent is then required to file reports
with the SEC, the Parent will (a) file with the SEC and provide the Trustee for
delivery to the Holders and prospective Holders (upon request) within 15 days
after it files them with the SEC a copy of its annual report and the
information, documents and other reports that are specified in Sections 13 and
15(d) of the Exchange Act if it were subject thereto and (b) furnish to the
Trustee for delivery to the Holders, promptly upon their becoming available, a
copy of its annual report to shareholders and any other information provided by
it to its public shareholders generally. In addition, following an underwritten
primary public offering of common stock of the Issuer pursuant to an effective
registration statement under the Securities Act, the Parent shall furnish to
the Trustee for delivery to the Holders, promptly upon their becoming
available, copies of the annual report to shareholders and any other
information provided by the Issuer, as applicable, to its public shareholders
generally. The Parent also will comply with the other provisions of Section
314(a) of the TIA.

   FUTURE NOTE GUARANTORS.  The Parent will cause (i) at any time that any Bank
Indebtedness is outstanding, each Subsidiary of the Parent (other than the
Issuer, Caymex Transportation, Inc., SCC Holdings LLC, The Kansas City Northern
Railway Company and Veals, Inc.) that enters into a Guarantee of any Bank
Indebtedness and (ii) at any time that no Bank Indebtedness is outstanding,
each Subsidiary of the Parent (other than the Issuer, The Kansas City Northern
Railway Company and Veals, Inc.) that enters into a Guarantee of any
obligations of the Parent or any of its domestic Subsidiaries, to execute and
deliver to the Trustee a supplemental indenture in the form set forth in the
Indenture pursuant to which such Subsidiary will Guarantee payment of the
notes. Each Note Guarantee will be limited to an amount not to exceed the
maximum amount that can be Guaranteed by that Note Guarantor without rendering
the Note Guarantee, as it relates to such Note Guarantor, voidable under
applicable law relating to fraudulent conveyance or fraudulent transfer, or
similar laws affecting the rights of creditors generally.

   LIMITATION ON LINES OF BUSINESS.  The Parent will not, and will not permit
any Restricted Subsidiary to, engage in any business other than a Permitted
Business. At any time that it is not Guaranteeing payment of the notes (which
shall be effected by executing and delivering to the Trustee a supplemental
indenture in the form set forth in the Indenture), (1) Caymex Transportation,
Inc. will not engage in any business or activity other than the ownership of
the Capital Stock of foreign subsidiaries and activities incidental thereto,
(2) SCC Holdings LLC will not engage in any business or activity other than the
ownership of the Capital Stock of Southern Capital LLC and activities
incidental thereto, (3) TransFin Insurance Ltd. will not engage in any business
or activity other than the insurance business and activities incidental
thereto, and (4) The Kansas City Northern Railway Company and Veals, Inc. will
not conduct any material business or activity.

   LIMITATION ON SALE/LEASEBACK TRANSACTIONS.  The Parent will not, and will
not permit any Restricted Subsidiary to, enter into any Sale/Leaseback
Transaction with respect to any property unless:

      (1) the Parent or such Restricted Subsidiary would be entitled to:

          (A) Incur Indebtedness in an amount equal to the Attributable Debt
       with respect to such Sale/Leaseback Transaction pursuant to the covenant
       described under "Limitation on Indebtedness" and
          (B) create a Lien on such property securing such Attributable Debt
       without equally and ratably securing the notes pursuant to the covenant
       described under "Limitation on Liens," and

      (2) the net proceeds received by the Parent or such Restricted Subsidiary
   in connection with such Sale/Leaseback Transaction are at least equal to the
   Fair Market Value of such property and

      (3) the transfer of such property is permitted by, and the Parent applies
   the proceeds of such transaction in compliance with, the covenant described
   under "Limitation on Sale of Assets and Capital Stock."


                                      105



MERGER AND CONSOLIDATION

   The Issuer will not consolidate with or merge with or into, or convey,
transfer or lease all or substantially all its assets to, any Person, unless:

      (1) the resulting, surviving or transferee Person (the "Successor
   Company") will be a corporation organized and existing under the laws of the
   United States of America, any State thereof or the District of Columbia and
   the Successor Company (if not the Issuer) will expressly assume, by a
   supplemental indenture, executed and delivered to the Trustee, in form
   satisfactory to the Trustee, all the obligations of the Issuer under the
   notes and the Indenture;

      (2) immediately after giving effect to such transaction (and treating any
   Indebtedness which becomes an obligation of the Successor Company, the
   Parent or any Restricted Subsidiary as a result of such transaction as
   having been Incurred by the Successor Company, the Parent or such Restricted
   Subsidiary at the time of such transaction), no Default shall have occurred
   and be continuing;

      (3) immediately after giving effect to such transaction, the Parent would
   be able to incur an additional $1.00 of Indebtedness under paragraph (a) of
   the covenant described under "--Limitation on Indebtedness;"

      (4) immediately after giving effect to such transaction, the Successor
   Company will have Consolidated Net Worth in an amount which is not less than
   the Consolidated Net Worth of the Parent immediately prior to such
   transaction;

      (5) the Issuer shall have delivered to the Trustee an Officers'
   Certificate and an Opinion of Counsel, each stating that such consolidation,
   merger or transfer and such supplemental indenture (if any) comply with the
   Indenture; and

      (6) the Issuer shall have delivered to the Trustee an Opinion of Counsel
   to the effect that the Holders will not recognize income, gain or loss for
   Federal income tax purposes as a result of such transaction and will be
   subject to Federal income tax on the same amounts, in the same manner and at
   the same times as would have been the case if such transaction had not
   occurred.

   The Successor Company will succeed to, and be substituted for, and may
exercise every right and power of the Issuer under the Indenture, but the
predecessor Issuer in the case of a conveyance, transfer or lease of all or
substantially all its assets will not be released from the obligation to pay
the principal of and interest on the notes.

   In addition, none of the Note Guarantors will consolidate with or merge with
or into, or convey, transfer or lease all or substantially all of its assets to
any Person unless:

      (1) the resulting surviving or transferee Person (the "Successor
   Guarantor") will be a corporation organized and existing under the laws of
   the jurisdiction under which such Note Guarantor was organized and existing
   or the laws of the United States of America, any State thereof or the
   District of Columbia, and such Person (if not such Note Guarantor) will
   expressly assume, by a supplemental indenture, executed and delivered to the
   Trustee, in form satisfactory to the Trustee, all the obligations of such
   Note Guarantor under its Note Guarantee;

      (2) immediately after giving effect to such transaction (and treating any
   Indebtedness which becomes an obligation of the Successor Guarantor or any
   Restricted Subsidiary as a result of such transaction as having been
   incurred by the Successor Guarantor or such Restricted Subsidiary at the
   time of such transaction), no Default shall have occurred and be continuing;

      (3) immediately after giving effect to such transaction, the Parent or
   the Successor Guarantor, as applicable, would be able to incur an additional
   $1.00 of Indebtedness under paragraph (a) of the covenant described under
   "--Limitation on Indebtedness";

      (4) immediately after giving effect to such transaction, the Parent and
   the Restricted Subsidiaries will have Consolidated Net Worth in an amount
   which is not less than the Consolidated Net Worth of the Parent and the
   Restricted Subsidiaries immediately prior to such transaction;

                                      106



      (5) the Parent shall have delivered to the Trustee an Officers'
   Certificate and an Opinion of Counsel, each stating that such consolidation,
   merger or transfer and such supplemental indenture (if any) comply with the
   Indenture; and

      (6) the Parent shall have delivered to the Trustee an Opinion of Counsel
   to the effect that the Holders will not recognize income, gain or loss for
   Federal income tax purposes as a result of such transaction and will be
   subject to Federal income tax on the same amounts, in the same manner and at
   the same times as would have been the case if such transaction had not
   occurred.

      Notwithstanding the foregoing:

          (A) any Restricted Subsidiary may consolidate with, merge into or
       transfer all or part of its properties and assets to the Issuer or any
       Note Guarantor; and

          (B) the Parent or the Issuer may merge with an Affiliate incorporated
       solely for the purpose of reincorporating the Parent or the Issuer, as
       the case may be, in another jurisdiction to realize tax or other
       benefits.

DEFAULTS

   Each of the following is an Event of Default:

      (1) a default in any payment of interest on any note or in any payment of
   liquidated damages continued for 30 days after the due date thereof,

      (2) a default in the payment of principal of any note when due and
   payable at its Stated Maturity, upon required redemption or repurchase, upon
   declaration or otherwise,

      (3) the failure by the Parent or any Subsidiary to comply with its
   obligations under the covenant described under "--Merger and Consolidation"
   above,

      (4) the failure by the Parent or any Subsidiary to comply for 30 days
   after notice with any of its obligations under the covenants described under
   "--Change of Control" or "--Certain Covenants" above (in each case, other
   than a failure to purchase notes),

      (5) the failure by the Parent or any Subsidiary to comply for 60 days
   after notice with its other agreements contained in the notes or the
   Indenture,

      (6) the failure by the Parent or any Subsidiary to pay any Indebtedness
   within any applicable grace period after final maturity or the acceleration
   of any such Indebtedness by the holders thereof because of a default if the
   total amount of such Indebtedness unpaid or accelerated exceeds $20.0
   million or its foreign currency equivalent (the "cross acceleration
   provision") and such failure continues for 10 days after receipt of the
   notice specified in the Indenture,

      (7) certain events of bankruptcy, insolvency or reorganization of the
   Parent, the Issuer or a Significant Subsidiary (the "bankruptcy provisions"),

      (8) the rendering of any judgment or decree for the payment of money in
   excess of $10.0 million or its foreign currency equivalent against the
   Parent or a Subsidiary if:

          (A) an enforcement proceeding thereon is commenced by any creditor, or

          (B) such judgment or decree remains outstanding for a period of 60
       days following such judgment and is not discharged, waived or stayed
       (the "judgment default provision"), or

      (9) any Note Guarantee ceases to be in full force and effect (except as
   contemplated by the terms thereof) or any Note Guarantor or Person acting by
   or on behalf of such Note Guarantor denies or disaffirms such Note
   Guarantor's obligations under the Indenture or any Note Guarantee and such
   Default continues for 10 days after receipt of the notice specified in the
   Indenture.


                                      107



   The foregoing will constitute Events of Default whatever the reason for any
such Event of Default and whether it is voluntary or involuntary or is effected
by the operation of law or pursuant to any judgment, decree or order of any
court or any order, rule or regulation of any administrative or governmental
body.

   However, a default under clauses (4), (5) or (6) will not constitute an
Event of Default until the Trustee notifies the Issuer or the Holders of at
least 25% in principal amount of the outstanding notes notify the Issuer and
the Trustee of the default and the Issuer or the Note Guarantor, as applicable,
does not cure such default within the time specified in clauses (4), (5) or (6)
hereof after receipt of such notice.

   If an Event of Default (other than an Event of Default relating to certain
events of bankruptcy, insolvency or reorganization of the Parent or the Issuer)
occurs and is continuing, the Trustee or the Holders of at least 25% in
principal amount of the outstanding notes by notice to the Issuer, may declare
the principal of and accrued but unpaid interest on all the notes to be due and
payable. Upon such a declaration, such principal and interest will be due and
payable immediately. If an Event of Default relating to certain events of
bankruptcy, insolvency or reorganization of the Parent or the Issuer occurs,
the principal of and interest on all the notes will become immediately due and
payable without any declaration or other act on the part of the Trustee or any
Holders. Under certain circumstances, the Holders of a majority in principal
amount of the outstanding notes may rescind any such acceleration with respect
to the notes and its consequences.

   Subject to the provisions of the Indenture relating to the duties of the
Trustee, in case an Event of Default occurs and is continuing, the Trustee will
be under no obligation to exercise any of the rights or powers under the
Indenture at the request or direction of any of the Holders unless such Holders
have offered to the Trustee indemnity or security satisfactory to the Trustee
in its reasonable discretion against any loss, liability or expense. Except to
enforce the right to receive payment of principal, premium (if any) or interest
when due, no Holder may pursue any remedy with respect to the Indenture or the
notes unless:

      (1) such Holder has previously given the Trustee notice that an Event of
   Default is continuing,

      (2) Holders of at least 25% in principal amount of the outstanding notes
   have requested the Trustee in writing to pursue the remedy,

      (3) such Holders have offered the Trustee security or indemnity
   satisfactory to it in its reasonable discretion against any loss, liability
   or expense,

      (4) the Trustee has not complied with such request within 60 days after
   the receipt of the request and the offer of security or indemnity, and

      (5) the Holders of a majority in principal amount of the outstanding
   notes have not given the Trustee a direction inconsistent with such request
   within such 60-day period.

   Subject to certain restrictions, the Holders of a majority in principal
amount of the outstanding notes will be given the right to direct the time,
method and place of conducting any proceeding for any remedy available to the
Trustee or of exercising any trust or power conferred on the Trustee. The
Trustee, however, may refuse to follow any direction that conflicts with law or
the Indenture or that the Trustee determines is unduly prejudicial to the
rights of any other Holder or that would involve the Trustee in personal
liability. Prior to taking any action under the Indenture, the Trustee will be
entitled to indemnification satisfactory to it in its sole discretion against
all losses and expenses caused by taking or not taking such action.

   If a Default occurs and is continuing and is known to the Trustee, the
Trustee must mail to each Holder notice of the Default within the earlier of 90
days after it occurs or 30 days after it is known to a Trust Officer or written
notice of it is received by the Trustee. Except in the case of a Default in the
payment of principal of, premium (if any) or interest on any note (including
payments pursuant to the redemption provisions of such note), the Trustee may
withhold notice if and so long as a committee of its Trust Officers in good
faith determines that withholding notice is in the interests of the Holders. In
addition, the Issuer will be required to deliver to the Trustee, within 120
days after the end of each fiscal year, a certificate indicating whether the
signers thereof know of any Default that occurred during the previous year. The
Issuer will also be required to

                                      108



deliver to the Trustee, within 30 days after the occurrence thereof, written
notice of any event which would constitute certain Events of Default, their
status and what action the Issuer is taking or proposes to take in respect
thereof.

AMENDMENTS AND WAIVERS

   Subject to certain exceptions, the Indenture or the notes may be amended
with the written consent of the Holders of a majority in principal amount of
the notes then outstanding and any past default or compliance with any
provisions may be waived with the consent of the Holders of a majority in
principal amount of the notes then outstanding. However, without the consent of
each Holder of an outstanding note affected, no amendment may, among other
things:

      (1) reduce the amount of notes whose Holders must consent to an amendment,

      (2) reduce the rate of or extend the time for payment of interest or any
   liquidated damages on any note,

      (3) reduce the principal of or extend the Stated Maturity of any note,

      (4) reduce the premium payable upon the redemption of any note or change
   the time at which any note may be redeemed as described under "--Optional
   Redemption" above,

      (5) make any note payable in money other than that stated in the note,

      (6) impair the right of any Holder to receive payment of principal of,
   and interest or any liquidated damages on, such Holder's notes on or after
   the due dates therefor or to institute suit for the enforcement of any
   payment on or with respect to such Holder's notes,

      (7) make any change in the amendment provisions which require each
   Holder's consent or in the waiver provisions, or

      (8) modify the Note Guarantees in any manner adverse to the Holders.

   Without the consent of any Holder, the Issuer, the Note Guarantors and the
Trustee may amend the Indenture to:

     . cure any ambiguity, omission, defect or inconsistency,

     . provide for the assumption by a successor corporation of the obligations
       of the Issuer or a Note Guarantor under the Indenture,

     . provide for uncertificated notes in addition to or in place of
       certificated notes (PROVIDED, HOWEVER, that the uncertificated notes are
       issued in registered form for purposes of Section 163(f) of the Code, or
       in a manner such that the uncertificated notes are described in Section
       163(f)(2)(B) of the Code),

     . add additional Guarantees with respect to the notes,

     . secure the notes,

     . add to the covenants of the Parent and the Restricted Subsidiaries for
       the benefit of the Holders or to surrender any right or power conferred
       upon the Parent or the Issuer,

     . make any change that does not adversely affect the rights of any Holder,
       subject to the provisions of the Indenture,

     . provide for the issuance of new notes, or

     . comply with any requirement of the SEC in connection with the
       qualification of the Indenture under the TIA.

                                      109



   The consent of the Holders will not be necessary to approve the particular
form of any proposed amendment. It will be sufficient if such consent approves
the substance of the proposed amendment.

   After an amendment becomes effective, the Issuer is required to mail to
Holders a notice briefly describing such amendment. However, the failure to
give such notice to all Holders, or any defect therein, will not impair or
affect the validity of the amendment.

TRANSFER AND EXCHANGE

   A Holder will be able to transfer or exchange notes. Upon any transfer or
exchange, the registrar and the Trustee may require a Holder, among other
things, to furnish appropriate endorsements and transfer documents and the
Issuer may require a Holder to pay any taxes required by law or permitted by
the Indenture. The Issuer will not be required to transfer or exchange any note
selected for redemption or to transfer or exchange any note for a period of 15
days prior to the mailing of a notice of redemption of notes. The notes will be
issued in registered form and the Holder will be treated as the owner of such
note for all purposes.

DEFEASANCE

   The Parent and the Issuer may at any time terminate all their obligations
under the notes and the Indenture ("legal defeasance"), except for certain
obligations, including those respecting the defeasance trust and obligations to
register the transfer or exchange of the notes, to replace mutilated,
destroyed, lost or stolen notes and to maintain a registrar and paying agent in
respect of the notes.

   In addition, the Parent and the Issuer may at any time terminate:

      (1) its obligations under the covenants described under "--Certain
   Covenants,"

      (2) the operation of the cross acceleration provision, the bankruptcy
   provisions with respect to Significant Subsidiaries and the judgment default
   provision described under "Defaults" above and the limitations contained in
   clauses (3) and (4) under the first paragraph and clause (3) under the third
   paragraph of "--Merger and Consolidation" above ("covenant defeasance").

   In the event that the Parent and the Issuer exercise their legal defeasance
option or their covenant defeasance option, each Note Guarantor will be
released from all of its obligations with respect to its Note Guarantee.

   The Parent and the Issuer may exercise their legal defeasance option
notwithstanding their prior exercise of their covenant defeasance option. If
the Parent and the Issuer exercise their legal defeasance option, payment of
the notes may not be accelerated because of an Event of Default with respect
thereto. If the Parent and the Issuer exercise their covenant defeasance
option, payment of the notes may not be accelerated because of an Event of
Default specified in clause (4), (6) or (7) (with respect only to Significant
Subsidiaries), (8) (with respect only to Significant Subsidiaries) under
"Defaults" above or because of the failure of the Issuer to comply with clause
(3) or (4) under the first paragraph and clauses (3) and (4) under the third
paragraph of "--Merger and Consolidation" above.

   In order to exercise either defeasance option, the Parent and the Issuer
must irrevocably deposit in trust (the "defeasance trust") with the Trustee
money in an amount sufficient or U.S. Government Obligations, the principal of
and interest on which will be sufficient, or a combination thereof sufficient,
to pay the principal of, premium (if any) and interest on, and liquidated
damages, if any, in respect of the notes to redemption or maturity, as the case
may be, and must comply with certain other conditions, including delivery to
the Trustee of an Opinion of Counsel to the effect that Holders will not
recognize income, gain or loss for Federal income tax purposes as a result of
such deposit and defeasance and will be subject to Federal income tax on the
same amounts and in the same manner and at the same times as would have been
the case if such deposit and defeasance had not occurred (and, in the case of
legal defeasance only, such Opinion of Counsel must be based on a ruling of the
Internal Revenue Service or other change in applicable Federal income tax law).

                                      110



CONCERNING THE TRUSTEE

   U.S. Bank National Association is to be the Trustee under the Indenture and
has been appointed by the Parent as Registrar and Paying Agent with regard to
the notes.

GOVERNING LAW

   The Indenture and the notes will be governed by, and construed in accordance
with, the laws of the State of New York without giving effect to applicable
principles of conflicts of law to the extent that the application of the law of
another jurisdiction would be required thereby.

BOOK-ENTRY; DELIVERY AND FORM

   The new notes will initially be represented by one or more permanent global
notes in definitive, fully registered book-entry form, without interest coupons
that will be deposited with, or on behalf of, DTC and registered in the name of
DTC or its nominee, on behalf of the acquirers of new notes represented thereby
for credit to the respective accounts of the acquirers, or to such other
accounts as they may direct, at DTC. See "The Exchange Offer--Book Entry
Transfer."

   Except as set forth below, the global notes may be transferred, in whole and
not in part, solely to another nominee of DTC or to a successor of DTC or its
nominee. Beneficial interests in the global notes may not be exchanged for
notes in physical, certificated form except in the limited circumstances
described below.

   All interests in the global notes may be subject to the procedures and
requirements of DTC.

CERTAIN BOOK-ENTRY PROCEDURES FOR THE GLOBAL NOTES

   The descriptions of the operations and procedures of DTC set forth below are
provided solely as a matter of convenience. These operations and procedures are
solely within the control of DTC and are subject to change by DTC from time to
time. We will take no responsibility for these operations or procedures, and
investors are urged to contact DTC or its participants directly to discuss
these matters.

   DTC has advised the Issuer that it is

     . a limited purpose trust company organized under the laws of the State of
       New York,

     . a "banking organization" within the meaning of the New York Banking Law,

     . a member of the Federal Reserve System,

     . a "clearing corporation" within the meaning of the Uniform Commercial
       Code, as amended, and

     . a "clearing agency" registered pursuant to Section 17A of the Exchange
       Act.

   DTC was created to hold securities for its participants and facilitates the
clearance and settlement of securities transactions between participants
through electronic book-entry changes to the accounts of its participants,
thereby eliminating the need for physical transfer and delivery of
certificates. DTC's participants include securities brokers and dealers, banks
and trust companies, clearing corporations and certain other organizations.
Indirect access to DTC's system is also available to other entities such as
banks, brokers, dealers and trust companies that clear through or maintain a
custodial relationship with a participant, either directly or indirectly.
Investors who are not participants may beneficially own securities held by or
on behalf of DTC only through participants or indirect participants.

   The Issuer expects that pursuant to procedures established by DTC ownership
of the new notes will be shown on, and the transfer of ownership thereof will
be effected only through, records maintained by DTC (with respect to the
interests of participants) and the records of participants and the indirect
participants (with respect to the interests of persons other than participants).

                                      111



   The laws of some jurisdictions may require that certain purchasers of
securities take physical delivery of such securities in definitive form.
Accordingly, the ability to transfer interests in the new notes represented by
a global note to such persons may be limited. In addition, because DTC can act
only on behalf of its participants, who in turn act on behalf of persons who
hold interests through participants, the ability of a person having an interest
in new notes represented by a global note to pledge or transfer such interest
to persons or entities that do not participate in DTC's system, or to otherwise
take actions in respect of such interest, may be affected by the lack of a
physical definitive security in respect of such interest.

   So long as DTC or its nominee is the registered owner of a global note, DTC
or such nominee, as the case may be, will be considered the sole owner or
holder of the notes represented by the global note for all purposes under the
Indenture. Except as provided below, owners of beneficial interests in a global
note

     . will not be entitled to have new notes represented by such global note
       registered in their names,

     . will not receive or be entitled to receive physical delivery of
       certificated new notes, and

     . will not be considered the owners or holders thereof under the Indenture
       for any purpose, including with respect to the giving of any direction,
       instruction or approval to the Trustee thereunder.

   Accordingly, each holder owning a beneficial interest in a global note must
rely on the procedures of DTC and, if such holder is not a participant or an
indirect participant, on the procedures of the participant through which such
holder owns its interest, to exercise any rights of a holder of notes under the
Indenture or such global note. The Issuer understands that under existing
industry practice, in the event that the Issuer requests any action of holders
of notes, or a holder that is an owner of a beneficial interest in a global
note desires to take any action that DTC, as the holder of such global note, is
entitled to take, DTC would authorize the participants to take such action and
the participants would authorize holders owning through such participants to
take such action or would otherwise act upon the instruction of such holders.
Neither the Issuer nor the Trustee will have any responsibility or liability
for any aspect of the records relating to or payments made on account of notes
by DTC, or for maintaining, supervising or reviewing any records of DTC
relating to such new notes.

   Payments with respect to the principal of, and premium, if any, and interest
on, any new notes represented by a global note registered in the name of DTC or
its nominee on the applicable record date will be payable by the Trustee to or
at the direction of DTC or its nominee in its capacity as the registered holder
of the global note representing the new notes under the Indenture. Under the
terms of the Indenture, the Issuer and the Trustee may treat the persons in
whose names the new notes, including the global notes, are registered as the
owners thereof for the purpose of receiving payment thereon and for any and all
other purposes whatsoever. Accordingly, neither the Issuer nor the Trustee has
or will have any responsibility or liability for the payment of such amounts to
owners of beneficial interests in a global note (including principal, premium,
if any, liquidated damages, if any, and interest). Payments by the participants
and the indirect participants to the owners of beneficial interests in a global
note will be governed by standing instructions and customary industry practice
and will be the responsibility of the participants or the indirect participants
and DTC.

   Transfers between participants in DTC will be effected in accordance with
DTC's procedures, and will be settled in same-day funds.

CERTIFICATED NOTES

   If

     . the Issuer notifies the Trustee in writing that DTC is no longer willing
       or able to act as a depositary or DTC ceases to be registered as a
       clearing agency under the Exchange Act and a successor depositary is not
       appointed within 90 days of such notice or cessation,

     . the Issuer, at its option, notifies the Trustee in writing that it
       elects to cause the issuance of notes in definitive form under the
       Indenture or

                                      112



     . upon the occurrence of certain other events as provided in the
       Indenture, then, upon surrender by DTC of the global notes, certificated
       notes will be issued to each person that DTC identifies as the
       beneficial owner of the notes represented by the global notes. Upon any
       such issuance, the Trustee is required to register such certificated
       notes in the name of such person or persons (or the nominee of any
       thereof) and cause the same to be delivered thereto.

   Neither the Issuer nor the Trustee shall be liable for any delay by DTC or
any participant or indirect participant in identifying the beneficial owners of
the related notes and each such person may conclusively rely on, and shall be
protected in relying on, instructions from DTC for all purposes.

REGISTRATION RIGHTS AGREEMENT

   This summary of certain provisions of the registration rights agreement does
not purport to be complete and is subject to, and is qualified in its entirety
by reference to, all the provisions of the registration rights agreement, a
copy of which we will make available upon written request as described under
"Where You Can Find More Information."

EXCHANGE OFFER

   The Issuer and the Note Guarantors have agreed to use their reasonable best
efforts, at their cost, to file a registration statement for a registered offer
to exchange the outstanding notes for the new notes, guaranteed by the Note
Guarantors, with terms identical to the outstanding notes (except that the new
notes will not bear legends restricting the transfer thereof).

   When the registration statement is declared effective, the Issuer shall
offer the new notes in return for surrender of the outstanding notes. The offer
shall remain open for not less than 20 business days after the date notice of
the Exchange Offer is mailed to the holders. For each note the Issuer receives
in the Exchange Offer, it will issue the holder a new note of equal principal
amount. Interest on each new note shall accrue from the last date on which
interest was paid on the notes so surrendered or, if no interest has been paid,
from the date the Issuer first issues the notes under the Indenture.

   Once the Issuer has accepted all notes validly surrendered in accordance
with the terms of the Exchange Offer, it can close the Exchange Offer within 20
business days. Notes not tendered in the Exchange Offer shall bear interest at
the rate set forth on the cover page of this prospectus and be subject to all
of the terms and conditions specified in the Indenture and to the transfer
restrictions described in " The Exchange Offer--Consequences of Failure to
Exchange."

   SHELF REGISTRATION

   If the Issuer and the Note Guarantors are not permitted to conduct the
Exchange Offer due to, among other things, applicable interpretations of the
staff of the SEC, or under other specified circumstances, the Issuer and the
Note Guarantors have agreed with the Placement Agents to use their reasonable
best efforts, at their cost, to cause to become effective a shelf registration
statement ("Shelf Registration") for registered re-sales of the outstanding
notes. The Issuer and the Note Guarantors must keep the Shelf Registration
effective until the earlier of two years after the date the Issuer first issues
these notes under the Indenture or until all notes covered by the Shelf
Registration have been sold.

   The Issuer and the Note Guarantors shall provide to each holder copies of
the prospectus, notify each holder when the Shelf Registration for the notes
has become effective and take certain other actions as are required to permit
re-sales of the notes. A holder that sells its notes under the Shelf
Registration generally will:

     . be named as a selling security holder in the related prospectus;

     . be required to deliver a prospectus to purchasers;

                                      113



     . be subject to certain of the civil liability provisions under the
       Securities Act; and

     . be bound by the provisions of the registration rights agreement
       (including certain indemnification obligations).

   If by January 8, 2003, the Exchange Offer is not consummated or a Shelf
Registration is not declared effective, the annual interest rate borne by the
outstanding notes thereafter will be increased by 0.5% per annum until the
Exchange Offer is consummated or the Shelf Registration is declared effective.

CERTAIN DEFINITIONS

   "Additional Assets" means:

      (1) any property or assets (other than Indebtedness and Capital Stock) to
   be used by the Parent or a Restricted Subsidiary in a Permitted Business;

      (2) the Capital Stock of a Person that becomes a Restricted Subsidiary as
   a result of the acquisition of such Capital Stock by the Parent or another
   Restricted Subsidiary; or

      (3) Capital Stock constituting a minority interest in any Person that at
   such time is a Restricted Subsidiary; PROVIDED, HOWEVER, that:

any such Restricted Subsidiary described in clauses (2) or (3) above is
primarily engaged in a Permitted Business.

   "Affiliate" of any specified Person means any other Person, directly or
indirectly, controlling or controlled by or under direct or indirect common
control with such specified Person. For the purposes of this definition,
"control" when used with respect to any Person means the power to direct the
management and policies of such Person, directly or indirectly, whether through
the ownership of voting securities, by contract or otherwise; and the terms
"controlling" and "controlled" have meanings correlative to the foregoing. For
purposes of the provisions described under "--Certain Covenants--Limitation on
Transactions with Affiliates" and "--Certain Covenants--Limitation on Sales of
Assets and Capital Stock" only, "Affiliate" shall also mean any beneficial
owner of shares representing 10% or more of the total voting power of the
Voting Stock (on a fully diluted basis) of the Parent or the Issuer or of
rights or warrants to purchase such Voting Stock (whether or not currently
exercisable) and any Person who would be an Affiliate of any such beneficial
owner pursuant to the first sentence hereof.

   "Asset Disposition" means any sale, lease, transfer or other disposition (or
series of related sales, leases, transfers or dispositions) by the Parent or
any Restricted Subsidiary, including any disposition by means of a merger,
consolidation, or similar transaction (each referred to for the purposes of
this definition as a "disposition"), of:

      (1) any shares of Capital Stock of a Restricted Subsidiary (other than
   directors' qualifying shares or shares required by applicable law to be held
   by a Person other than the Parent or a Restricted Subsidiary),

      (2) all or substantially all the assets of any division or line of
   business of the Parent or any Restricted Subsidiary or

      (3) any other assets of the Parent or any Restricted Subsidiary outside
   of the ordinary course of business of the Parent or such Restricted
   Subsidiary

   other than, in the case of (1), (2) and (3) above,

          (A) disposition by a Restricted Subsidiary to the Parent or by the
       Parent or a Restricted Subsidiary to a Wholly Owned Subsidiary,

                                      114



          (B) for purposes of the provisions described under "--Certain
       Covenants--Limitation on Sales of Assets and Capital Stock" only, a
       disposition subject to the covenant described under "--Certain
       Covenants--Limitation on Restricted Payments",

          (C) a disposition of assets with a Fair Market Value of less than
       $1,000,000, and

          (D) any exchange of like property pursuant to Section 1031 of the
       Code for use in a Permitted Business.

   "Attributable Debt" in respect of a Sale/Leaseback Transaction means, as at
the time of determination, the present value (discounted at the interest rate
borne by the notes, compounded annually) of the total obligations of the lessee
for rental payments during the remaining term of the lease included in such
Sale/Leaseback Transaction (including any period for which such lease has been
extended).

   "Average Life" means, as of the date of determination, with respect to any
Indebtedness or Preferred Stock, the quotient obtained by dividing:

      (1) the sum of the products of the numbers of years from the date of
   determination to the dates of each successive scheduled principal payment of
   such Indebtedness or scheduled redemption or similar payment with respect to
   such Preferred Stock multiplied by the amount of such payment by

      (2) the sum of all such payments.

   "Bank Indebtedness" means any and all amounts payable under or in respect of
the Credit Agreement (after giving effect to this Offering and the application
of the net proceeds therefrom and the other transactions described herein) and
any Refinancing Indebtedness with respect thereto, as amended from time to
time, including principal, premium (if any), interest (including interest
accruing on or after the filing of any petition in bankruptcy or for
reorganization relating to the Issuer whether or not a claim for post-filing
interest is allowed in such proceedings), fees, charges, expenses,
reimbursement obligations, guarantees and all other amounts payable thereunder
or in respect thereof. It is understood and agreed that Refinancing
Indebtedness in respect of the Credit Agreement may be Incurred from time to
time after termination of the Credit Agreement.

   "Board of Directors" means the Board of Directors of the Parent or any
committee thereof duly authorized to act on behalf of the Board of Directors of
the Parent.

   "Business Day" means each day which is not a Legal Holiday.

   "Capital Stock" of any Person means any and all shares, interests, rights to
purchase, warrants, options, participations or other equivalents of or
interests in (however designated) equity of such Person, including any
Preferred Stock, but excluding any debt securities convertible into such equity.

   "Capitalized Lease Obligations" means an obligation that is required to be
classified and accounted for as a capitalized lease for financial reporting
purposes in accordance with GAAP, and the amount of Indebtedness represented by
such obligation shall be the capitalized amount of such obligation determined
in accordance with GAAP; and the Stated Maturity thereof shall be the date of
the last payment of rent or any other amount due under such lease prior to the
first date upon which such lease may be prepaid by the lessee without payment
of a penalty.

   "Closing Date" means the date the notes are originally issued under the
Indenture.

   "Code" means the Internal Revenue Code of 1986, as amended.

   "Consolidated Coverage Ratio" as of any date of determination means the
ratio of:

      (1) the aggregate amount of EBITDA for the period of the most recent four
   consecutive fiscal quarters ending at least 45 days prior to the date of
   such determination to

      (2) Consolidated Interest Expense for such four fiscal quarters;

                                      115



   provided, however, that:

          (A) if the Parent or any Restricted Subsidiary has Incurred any
       Indebtedness since the beginning of such period (other than Indebtedness
       under a revolving credit facility) that remains outstanding on such date
       of determination or if the transaction giving rise to the need to
       calculate the Consolidated Coverage Ratio is an Incurrence of
       Indebtedness, EBITDA and Consolidated Interest Expense for such period
       shall be calculated after giving effect on a pro forma basis to such
       Indebtedness as if such Indebtedness had been Incurred on the first day
       of such period and the discharge of any other Indebtedness repaid,
       repurchased, defeased or otherwise discharged with the proceeds of such
       new Indebtedness as if such discharge had occurred on the first day of
       such period,

          (B) if the Parent or any Restricted Subsidiary has repaid,
       repurchased, defeased or otherwise discharged any Indebtedness (other
       than Indebtedness under a revolving credit facility) since the beginning
       of such period or if any Indebtedness is to be repaid, repurchased,
       defeased or otherwise discharged on the date of the transaction giving
       rise to the need to calculate the Consolidated Coverage Ratio, EBITDA
       and Consolidated Interest Expense for such period shall be calculated on
       a pro forma basis as if such discharge had occurred on the first day of
       such period and as if the Parent or such Restricted Subsidiary had not
       earned the interest income actually earned during such period in respect
       of cash or Temporary Cash Investments used to repay, repurchase, defease
       or otherwise discharge such Indebtedness,

          (C) if since the beginning of such period the Parent or any
       Restricted Subsidiary shall have made any Asset Disposition, the EBITDA
       for such period shall be reduced by an amount equal to the EBITDA (if
       positive) directly attributable to the assets that are the subject of
       such Asset Disposition for such period or increased by an amount equal
       to the EBITDA (if negative) directly attributable thereto for such
       period and Consolidated Interest Expense for such period shall be
       reduced by an amount equal to the Consolidated Interest Expense directly
       attributable to any Indebtedness of the Parent or any Restricted
       Subsidiary repaid, repurchased, defeased or otherwise discharged with
       respect to the Parent and its continuing Restricted Subsidiaries in
       connection with such Asset Disposition for such period (or, if the
       Capital Stock of any Restricted Subsidiary is sold, the Consolidated
       Interest Expense for such period directly attributable to the
       Indebtedness of such Restricted Subsidiary to the extent the Parent and
       its continuing Restricted Subsidiaries are no longer liable for such
       Indebtedness after such sale),

          (D) if since the beginning of such period the Parent or any
       Restricted Subsidiary (by merger or otherwise) shall have made an
       Investment in any Restricted Subsidiary (or any Person that becomes a
       Restricted Subsidiary) or an acquisition of assets, including any
       acquisition of assets occurring in connection with a transaction causing
       a calculation to be made hereunder, which constitutes all or
       substantially all of an operating unit of a business, EBITDA and
       Consolidated Interest Expense for such period shall be calculated after
       giving pro forma effect thereto (including the Incurrence of any
       Indebtedness) as if such Investment or acquisition occurred on the first
       day of such period, and

          (E) if since the beginning of such period any Person (that
       subsequently became a Restricted Subsidiary or was merged with or into
       the Parent or any Restricted Subsidiary since the beginning of such
       period) shall have made any Asset Disposition or any Investment or
       acquisition of assets that would have required an adjustment pursuant to
       clause (C) or (D) above if made by the Parent or a Restricted Subsidiary
       during such period, EBITDA and Consolidated Interest Expense for such
       period shall be calculated after giving pro forma effect thereto as if
       such Asset Disposition, Investment or acquisition of assets occurred on
       the first day of such period.

   For purposes of this definition, whenever pro forma effect is to be given to
an acquisition of assets or other Investment, the amount of income or earnings
relating thereto and the amount of Consolidated Interest Expense associated
with any Indebtedness Incurred in connection therewith, the pro forma
calculations shall be determined in good faith by a responsible financial or
accounting Officer of the Parent and shall comply with the requirements of Rule
11-02 of Regulation S-X promulgated by the SEC.

                                      116



   If any Indebtedness bears a floating rate of interest and is being given pro
forma effect, the interest expense on such Indebtedness shall be calculated as
if the rate in effect on the date of determination had been the applicable rate
for the entire period (taking into account any Interest Rate Agreement
applicable to such Indebtedness if such Interest Rate Agreement has a remaining
term as at the date of determination in excess of 12 months).

   For purposes of making the computation referred to above, interest on any
Indebtedness under a revolving credit facility computed on a pro forma basis
shall be computed based upon the average daily balance of such Indebtedness
during the applicable period.

   "Consolidated Current Liabilities" as of the date of determination means the
aggregate amount of liabilities of the Parent and its consolidated Restricted
Subsidiaries which may properly be classified as current liabilities (including
taxes accrued as estimated), on a Consolidated basis, after eliminating:

      (1) all intercompany items between the Parent and any Restricted
   Subsidiary and

      (2) all current maturities of long-term Indebtedness, all as determined
   in accordance with GAAP consistently applied.

   "Consolidated Interest Expense" means, for any period, the total interest
expense of the Parent and its Consolidated Restricted Subsidiaries, plus, to
the extent Incurred by the Parent and its Consolidated Restricted Subsidiaries
in such period but not included in such interest expense, without duplication:

      (1) interest expense attributable to Capitalized Lease Obligations and
   the interest expense attributable to leases constituting part of a
   Sale/Leaseback Transaction,

      (2) amortization of debt discount and debt issuance costs,

      (3) capitalized interest,

      (4) noncash interest expense,

      (5) commissions, discounts and other fees and charges attributable to
   letters of credit and bankers' acceptance financing,

      (6) interest accruing on any Indebtedness of any other Person to the
   extent such Indebtedness is Guaranteed by the Parent or any Restricted
   Subsidiary,

      (7) net costs associated with Hedging Obligations (including amortization
   of fees),

      (8) dividends in respect of all Disqualified Stock of the Parent or the
   Issuer and all Preferred Stock of any of the Subsidiaries of the Parent
   (other than the Issuer), to the extent held by Persons other than the Parent
   or a Wholly Owned Subsidiary,

      (9) interest Incurred in connection with investments in discontinued
   operations and

      (10) the cash contributions to any employee stock ownership plan or
   similar trust to the extent such contributions are used by such plan or
   trust to pay interest or fees to any Person (other than the Parent) in
   connection with Indebtedness Incurred by such plan or trust.

   "Consolidated Net Income" means, for any period, the net income of the
Parent and its Consolidated Subsidiaries for such period; PROVIDED, HOWEVER,
that there shall not be included in such Consolidated Net Income:

      (1) subject to the limitations contained in clause (2) below, any net
   income of any Person (other than the Parent) if such Person is not a
   Restricted Subsidiary, except that:

          (A) subject to the limitations contained in clause (5) below, the
       Parent's equity in the net income of any such Person for such period
       shall be included in such Consolidated Net Income up to the aggregate
       amount of cash actually distributed by such Person during such period to
       the Parent or a

                                      117



       Restricted Subsidiary as a dividend or other distribution (subject, in
       the case of a dividend or other distribution made to a Restricted
       Subsidiary, to the limitations contained in clause (4) below) and

          (B) the Parent's equity in a net loss of any such Person for such
       period shall be included in determining such Consolidated Net Income;

      (2) all net income and net loss attributable to each Foreign Equity
   Investment shall be excluded from Consolidated Net Income and, in lieu
   thereof, the amount determined as follows shall be included in Consolidated
   Net Income:

          (A) the Parent's equity in the pretax net income and pretax net loss
       attributable to each Foreign Equity Investment shall be determined in
       the aggregate (so that pretax net losses offset corresponding amounts of
       pretax net income);

          (B) if the amount determined pursuant to subclause (A) is positive,
       it shall be included in such Consolidated Net Income up to the aggregate
       amount of cash actually distributed by such Persons during such period
       to the Parent or a Restricted Subsidiary as a dividend or other
       distribution (subject, in the case of a dividend or other distribution
       made to a Restricted Subsidiary, to the limitations contained in clause
       (4) below) and

          (C) if the amount determined pursuant to subclause (A) is negative,
       such loss shall be included in determining such Consolidated Net Income;

      (3) any net income (or loss) of any Person acquired by the Parent or a
   Subsidiary of the Parent in a pooling of interests transaction for any
   period prior to the date of such acquisition;

      (4) any net income (or loss) of any Restricted Subsidiary other than the
   Issuer if such Restricted Subsidiary is subject to restrictions, directly or
   indirectly, on the payment of dividends or the making of distributions by
   such Restricted Subsidiary, directly or indirectly, except that:

          (A) subject to the limitations contained in clause (5) below, the
       Parent's equity in the net income of any such Restricted Subsidiary for
       such period shall be included in such Consolidated Net Income up to the
       aggregate amount of cash actually distributed by such Restricted
       Subsidiary during such period to the Parent or another Restricted
       Subsidiary as a dividend or other distribution (subject, in the case of
       a dividend or other distribution made to another Restricted Subsidiary,
       to the limitation contained in this clause) and

          (B) the Parent's equity in a net loss of any such Restricted
       Subsidiary for such period shall be included in determining such
       Consolidated Net Income,

      (5) any gain (but not loss) realized upon the sale or other disposition
   of any asset of the Parent or its Consolidated Subsidiaries (including
   pursuant to any Sale/Leaseback Transaction) that is not sold or otherwise
   disposed of in the ordinary course of business and any gain (but not loss)
   realized upon the sale or other disposition of any Capital Stock of any
   Person;

      (6) any extraordinary gain or loss; and

      (7) the cumulative effect of a change in accounting principles.

   Notwithstanding the foregoing, for the purpose of the covenant described
under "Certain Covenants--Limitation on Restricted Payments" only, there shall
be excluded from Consolidated Net Income any dividends, repayments of loans or
advances or other transfers of assets from Unrestricted Subsidiaries to the
Parent or a Restricted Subsidiary to the extent such dividends, repayments or
transfers increase the amount of Restricted Payments permitted under such
covenant pursuant to clause (a)(4)(C)(iv) thereof,

   "Consolidated Net Tangible Assets" as of any date of determination, means
the total amount of assets (less accumulated depreciation and amortization,
allowances for doubtful receivables, other applicable reserves and other
properly deductible items) which would appear on a consolidated balance sheet
of the Parent and its

                                      118



Consolidated Restricted Subsidiaries, determined on a Consolidated basis in
accordance with GAAP, and after giving effect to purchase accounting and after
deducting therefrom Consolidated Current Liabilities and, to the extent
otherwise included, the amounts of:

      (1) minority interests in consolidated Subsidiaries held by Persons other
   than the Parent or a Restricted Subsidiary;

      (2) excess of cost over fair value of assets of businesses acquired, as
   determined in good faith by the Board of Directors;

      (3) any revaluation or other write-up in book value of assets subsequent
   to the Closing Date as a result of a change in the method of valuation in
   accordance with GAAP consistently applied;

      (4) unamortized debt discount and expenses and other unamortized deferred
   charges, goodwill, patents, trademarks, service marks, trade names,
   copyrights, licenses, organization or developmental expenses and other
   intangible items;

      (5) treasury stock;

      (6) cash set apart and held in a sinking or other analogous fund
   established for the purpose of redemption or other retirement of Capital
   Stock to the extent such obligation is not reflected in Consolidated Current
   Liabilities; and

      (7) Investments in and assets of Unrestricted Subsidiaries.

   "Consolidated Net Worth" means the total of the amounts shown on the balance
sheet of the Parent and its Restricted Subsidiaries, determined on a
Consolidated basis, as of the end of the most recent fiscal quarter of the
Parent ending at least 45 days prior to the taking of any action for the
purpose of which the determination is being made, as

      (1) the par or stated value of all outstanding Capital Stock of the
   Parent, plus

      (2) paid-in capital or capital surplus relating to such Capital Stock,
   plus

      (3) any retained earnings or earned surplus, less

          (A) any accumulated deficit, and

          (B) any amounts attributable to Disqualified Stock.

   "Consolidation" means the consolidation of the amounts of each of the
Restricted Subsidiaries with those of the Parent in accordance with GAAP
consistently applied; PROVIDED, HOWEVER, that "Consolidation" will not include
consolidation of the accounts of any Unrestricted Subsidiary, but the interest
of the Parent or any Restricted Subsidiary in an Unrestricted Subsidiary will
be accounted for as an investment. The term "Consolidated" has a correlative
meaning.

   "Credit Agreement" means the Credit Agreement dated as of January 11, 2000,
among the Parent, the Issuer, the lenders party thereto, The Chase Manhattan
Bank, as Administrative Agent, Collateral Agent, Issuing Bank and Swingline
Lender, the Bank of Nova Scotia, as Syndication Agent, and Fleet National Bank,
as Documentation Agent, as amended, restated, supplemented, waived, replaced
(whether or not upon termination, and whether with the original lenders or
otherwise), refinanced, restructured or otherwise modified from time to time
(except to the extent that any such amendment, restatement, supplement, waiver,
replacement, refinancing, restructuring or other modification thereto would be
prohibited by the terms of the Indenture, unless otherwise agreed to by the
Holders of at least a majority in aggregate principal amount of notes at the
time outstanding).

   "Default" means any event which is, or after notice or passage of time or
both would be, an Event of Default.

                                      119



   "Designated Sale/Leaseback Transaction" means any Sale/Leaseback Transaction
that at the time of determination (a) has been designated a Designated
Sale/Leaseback Transaction by the Board of Directors by promptly filing with
the Trustee a copy of the resolution of the Board of Directors giving effect to
such designation and (b) has not been removed as a Designated Sale/Leaseback
Transaction by the Board of Directors by promptly filing with the Trustee a
copy of the resolution of the Board of Directors giving effect to such removal.

   "Disqualified Stock" means, with respect to any Person, any Capital Stock
which by its terms (or by the terms of any security into which it is
convertible or for which it is exchangeable or exercisable) or upon the
happening of any event:

      (1) matures or is mandatorily redeemable pursuant to a sinking fund
   obligation or otherwise,

      (2) is convertible or exchangeable for Indebtedness or Disqualified Stock
   (excluding Capital Stock convertible or exchangeable solely at the option of
   the Parent or a Restricted Subsidiary; PROVIDED, HOWEVER, that any such
   conversion or exchange shall be deemed an Incurrence of Indebtedness or
   Disqualified Stock, as applicable) or

      (3) is redeemable at the option of the holder thereof, in whole or in
   part,

in the case of each of clauses (1), (2) and (3), on or prior to the first
anniversary of the Stated Maturity of the notes; PROVIDED, HOWEVER, that any
Capital Stock that would not constitute Disqualified Stock but for provisions
thereof giving holders thereof the right to require such Person to repurchase
or redeem such Capital Stock upon the occurrence of an "asset sale" or "change
of control" occurring prior to the first anniversary of the Stated Maturity of
the notes shall not constitute Disqualified Stock if the "asset sale" or
"change of control" provisions applicable to such Capital Stock are not more
favorable to the holders of such Capital Stock than the provisions of the
covenants described under "--Change of Control" and "--Limitation on Sale of
Assets and Capital Stock."

   "EBITDA" for any period means the Consolidated Net Income for such period,
plus, without duplication, the following to the extent deducted in calculating
such Consolidated Net Income:

      (1) income tax expense of the Parent and its Consolidated Restricted
   Subsidiaries,

      (2) Consolidated Interest Expense,

      (3) deprecation expense of the Parent and its Consolidated Restricted
   Subsidiaries, and

      (4) amortization expense of the Parent and its Consolidated Restricted
   Subsidiaries (excluding amortization expense attributable to a prepaid cash
   item that was paid in a prior period).

   Notwithstanding the foregoing, the provision for taxes based on the income
or profits of, and the depreciation and amortization and noncash charges of, a
Restricted Subsidiary of the Parent shall be added to Consolidated Net Income
to compute EBITDA only to the extent (and in the same proportion) that the net
income of such Restricted Subsidiary was including in calculating Consolidated
Net Income and only if a corresponding amount would be permitted at the date of
determination to be dividended to the Parent by such Restricted Subsidiary
without prior approval (that has not been obtained), pursuant to the terms of
its charter and all agreements, instruments, judgments, decrees, orders,
statutes, rules and governmental regulations applicable to such Restricted
Subsidiary or its stockholders.

   "Equity Offering" means an underwritten primary public offering of common
stock of the Parent or the Issuer pursuant to an effective registration
statement under the Securities Act or a bona fide private placement of the
common stock of the Parent or the Issuer on arm's-length terms to unaffiliated
third parties.

   "Exchange Act" means the Securities Exchange Act of 1933, as amended.

                                      120



   "Excluded Contributions" means net cash proceeds received by the Parent or
the Issuer from the issue or sale of its Capital Stock (other than Disqualified
Stock) subsequent to the Closing Date (other than an issuance or sale to (x) a
Subsidiary of the Parent or (y) an employee stock ownership plan or other trust
established by the Parent or any of its Subsidiaries), in each case designated
as Excluded Contributions pursuant to an Officers' Certificate executed on the
date such Capital Stock is issued or sold which are excluded from the
calculation set forth in clause (a)(4)(C) under "--Certain
Covenants--Limitation on Restricted Payments."

   "Fair Market Value" means, with respect to any asset or property, the price
which could be negotiated in an arm's-length, free market transaction, for
cash, between a willing seller and a willing and able buyer, neither of whom is
under undue pressure or compulsion to complete the transaction.

   "Foreign Equity Investment" means any investment in Mexrail, Tex-Mex, TFM,
Grupo TFM or Panama Canal Railway Company or their successors for which the
equity method of accounting is used.

   "GAAP" means generally accepted accounting principles in the United States
of America as in effect as of the Closing Date, including those set forth in:

      (1) the opinions and pronouncements of the Accounting Principles Board of
   the American Institute of Certified Public Accountants;

      (2) statements and pronouncements of the Financial Accounting Standards
   Board;

      (3) such other statements by such other entities as approved by a
   significant segment of the accounting profession; and

      (4) the rules and regulations of the SEC governing the inclusion of
   financial statements (including pro forma financial statements) in periodic
   reports required to be filed pursuant to Section 13 of the Exchange Act,
   including opinions and pronouncements in staff accounting bulletins and
   similar written statements from the accounting staff of the SEC.

   All ratios and computations based on GAAP contained in the Indenture shall
be computed in conformity with GAAP.

   "Grupo TFM Disposition" means any sale, transfer or other disposition for
cash (or series of related sales, transfers or dispositions) by Caymex
Transportation, Inc. or Nafta Rail S.A. de C.V. of any shares of Capital Stock
of Nafta Rail S.A. de C.V., Grupo TFM, TFM or any combination thereof, in each
case on arm's length terms to unaffiliated third parties.

   "Grupo TFM Investment" means (1) any purchase or acquisition by Nafta Rail
S.A. de C.V., the Parent or any directly or indirectly Wholly Owned Subsidiary
of the Parent, of any shares of Capital Stock of Grupo TFM or TFM from the
government of Mexico or an instrumentality thereof or (2) any capital
contribution made to Grupo TFM, TFM or both to fund the purchase by it or them,
as applicable, of shares of Capital Stock of Grupo TFM, TFM or both from the
government of Mexico or an instrumentality thereof, in each case made with the
proceeds of a Grupo TFM Disposition.

   "Guarantee" means any obligation, contingent or otherwise, of any Person
directly or indirectly guaranteeing any Indebtedness or other obligation of any
other Person and any obligation, direct or indirect, contingent or otherwise,
of such Person:

      (1) to purchase or pay (or advance or supply funds for the purchase or
   payment of) such Indebtedness or other obligation of such other Person
   (whether arising by virtue of partnership arrangements, or by agreement to
   keep-well, to purchase assets, goods, securities or services, to
   take-or-pay, or to maintain financial statements conditions or otherwise), or

                                      121



      (2) entered into for purposes of assuring in any other manner the obligee
   of such Indebtedness or other obligation of the payment thereof or to
   protect such obligee against loss in respect thereof (in whole or in part);

PROVIDED, HOWEVER, that the term "Guarantee" shall not include endorsements for
collection or deposit in the ordinary course of business. The term "Guarantee"
used as a verb has a corresponding meaning. The term "Guarantor" shall mean any
Person Guaranteeing any obligation.

   "Hedging Obligations" of any Person means the obligations of such Person
pursuant to any Interest Rate Agreement.

   "Holder" means the Person in whose name a note is registered on the
Registrar's books.

   "Incur" means issue, assume, Guarantee, incur or otherwise become liable
for; PROVIDED, HOWEVER, that any Indebtedness or Capital Stock of a Person
existing at the time such Person becomes a Subsidiary (whether by merger,
consolidation, acquisition or otherwise) shall be deemed to be Incurred by such
Person at the time it becomes a Subsidiary. The term "Incurrence" when used as
a noun shall have a correlative meaning. The accretion of principal of a
non-interest bearing or other discount security shall not be deemed the
Incurrence of Indebtedness.

   "Indebtedness" means, with respect to any Person on any date of
determination, without duplication:

      (1) the principal of and premium (if any) in respect of indebtedness of
   such Person for borrowed money;

      (2) the principal of and premium (if any) in respect of obligations of
   such Person evidenced by bonds, debentures, notes or other similar
   instruments;

      (3) all obligations of such Person in respect of letters of credit or
   other similar instruments (including reimbursement obligations with respect
   thereto);

      (4) all obligations of such Person to pay the deferred and unpaid
   purchase price of property or services (except Trade Payables), which
   purchase price is due more than six months after the date of placing such
   property in service or taking delivery and title thereto or the completion
   of such services;

      (5) all Capitalized Lease Obligations and all Attributable Debt of such
   Person;

      (6) the amount of all obligations of such Person with respect to the
   redemption, repayment or other repurchase of any Disqualified Stock or, with
   respect to any Subsidiary of such Person that is not a Note Guarantor, any
   Preferred Stock (but excluding, in each case, any accrued dividends);

      (7) all Indebtedness of other Persons secured by a Lien on any asset of
   such Person, whether or not such Indebtedness is assumed by such Person;
   PROVIDED, HOWEVER, that the amount of Indebtedness of such Person shall be
   the lesser of:

          (A) the Fair Market Value of such asset at such date of determination
       and

          (B) the amount of such Indebtedness of such other Persons;

      (8) Hedging Obligations of such Person; and

      (9) all obligations of the type referred to in clauses (1) through (8) of
   other Persons and all dividends of other Persons for the payment of which,
   in each case, such Person is responsible or liable, directly or indirectly,
   as obligor, guarantor or otherwise, including by means of any Guarantee.

   The amount of Indebtedness of any Person at any date shall be the
outstanding balance at such date of all unconditional obligations as described
above and the maximum liability, upon the occurrence of the contingency giving
rise to the obligation, of any contingent obligations at such date.

                                      122



   "Interest Rate Agreement" means with respect to any Person any interest rate
protection agreement, interest rate future agreement, interest rate option
agreement, interest rate swap agreement, interest rate cap agreement, interest
rate collar agreement, interest rate hedge agreement or other similar agreement
or arrangement to which such Person is a party or of which it is a beneficiary.

   "Investment" in any Person means any direct or indirect advance, loan (other
than advances to customers in the ordinary course of business that are recorded
as accounts receivable on the balance sheet of the lender) or other extension
of credit (including by way of Guarantee or similar arrangement) or capital
contribution to (by means of any transfer of cash or other property to others
or any payment for property or services for the account or use of others), or
any purchase or acquisition of Capital Stock, Indebtedness or other similar
instruments issued by such Person. For purposes of the definition of
"Unrestricted Subsidiary" and the covenant described under "--Certain
Covenants--Limitation on Restricted Payments:"

      (1) "Investment" shall include the portion (proportionate to the Parent's
   equity interest in such Subsidiary) of the Fair Market Value of the net
   assets of any Subsidiary of the Parent at the time that such Subsidiary is
   designated an Unrestricted Subsidiary; PROVIDED, HOWEVER, that upon a
   redesignation of such Subsidiary as a Restricted Subsidiary, the Parent
   shall be deemed to continue to have a permanent "Investment" in an
   Unrestricted Subsidiary in an amount (if positive) equal to:

          (A) the Parent's "Investment" in such Subsidiary at the time of such
       redesignation less

          (B) the portion (proportionate to the Parent's equity interest in
       such Subsidiary) of the Fair Market Value of the net assets of such
       Subsidiary at the time of such redesignation; and

      (2) any property transferred to or from an Unrestricted Subsidiary shall
   be valued at its Fair Market Value at the time of such transfer.

   "Investment Grade Rating" means a rating equal to or higher than Baa3 (or
the equivalent) by Moody's Investors Service, Inc. or BBB- (or the equivalent)
by Standard & Poor's Ratings Services, Inc., as each such company is defined in
the definition of "Rating Agency".

   "Legal Holiday" means a Saturday, Sunday or other day on which banking
institutions are not required by law or regulation to be open in the State of
New York.

   "Lien" means any mortgage, pledge, security interest, encumbrance, lien or
charge of any kind (including any conditional sale or other title retention
agreement or lease in the nature thereof).

   "Net Available Cash" from an Asset Disposition means cash payments received
(including any cash payments received by way of deferred payment of principal
pursuant to a note or installment receivable or otherwise and proceeds from the
sale or other disposition of any securities received as consideration, but only
as and when received, but excluding any other consideration received in the
form of assumption by the acquiring Person of Indebtedness or other obligations
relating to the properties or assets that are the subject of such Asset
Disposition or received in any other noncash form) therefrom, in each case net
of:

      (1) all legal, title and recording tax expenses, commissions and other
   fees and expenses incurred, and all Federal, state, provincial, foreign and
   local taxes required to be paid or accrued as a liability under GAAP, as a
   consequence of such Asset Disposition,

      (2) all payments made on any Indebtedness which is secured by any assets
   subject to such Asset Disposition, in accordance with the terms of any Lien
   upon or other security agreement of any kind with respect to such assets, or
   which must by its terms, or in order to obtain a necessary consent to such
   Asset Disposition, or by applicable law be repaid out of the proceeds from
   such Asset Disposition,

      (3) all distributions and other payments required to be made to minority
   interest holders in Subsidiaries or joint ventures as a result of such Asset
   Disposition and

                                      123



      (4) appropriate amounts to be provided by the seller as a reserve, in
   accordance with GAAP, against any liabilities associated with the property
   or other assets disposed of in such Asset Disposition and retained by the
   Parent or any Restricted Subsidiary after such Asset Disposition.

   "Net Cash Proceeds," with respect to any issuance or sale of Capital Stock,
means the cash proceeds of such issuance or sale net of attorneys' fees,
accountants' fee, underwriters' or placement agents' fees, discounts or
commissions and brokerage, consultant and other fees actually incurred in
connection with such issuance or sale and net of taxes paid or payable as a
result thereof.

   "Note Guarantee" means each Guarantee of the obligations with respect to the
notes issued by a Person pursuant to the terms of the Indenture.

   "Note Guarantor" means any Person that has issued a Note Guarantee.

   "Officer" means the Chairman of the Board, the Chief Executive Officer, the
Chief Financial Officer, the President, any Vice President, the Treasurer or
the Secretary of the Parent. "Officer" of a Note Guarantor has a correlative
meaning.

   "Officers' Certificate" means a certificate signed by two Officers.

   "Opinion of Counsel" means a written opinion from legal counsel who is
acceptable to the Trustee. The counsel may be an employee of or counsel to the
Parent, the Company, a Note Guarantor or the Trustee.

   "Permitted Business" means any business engaged in by the Parent or any
Restricted Subsidiary on the Closing Date and any Related Business.

   "Permitted Investment" means an Investment by the Parent or any Restricted
Subsidiary in:

      (1) the Parent, a Restricted Subsidiary or a Person that will, upon the
   making of such Investment, become a Restricted Subsidiary; PROVIDED,
   HOWEVER, that the primary business of such Restricted Subsidiary is a
   Permitted Business;

      (2) another Person if as a result of such Investment such other Person is
   merged or consolidated with or into, or transfers or conveys all or
   substantially all its assets to, the Parent or a Restricted Subsidiary;
   PROVIDED, HOWEVER, that such Person's primary business is a Permitted
   Business;

      (3) Temporary Cash Investments;

      (4) receivables owing to the Parent or any Restricted Subsidiary if
   created or acquired in the ordinary course of business and payable or
   dischargeable in accordance with customary trade terms; PROVIDED, HOWEVER,
   that such trade terms may include such concessionary trade terms as the
   Parent or any such Restricted Subsidiary deems reasonable under the
   circumstances;

      (5) payroll, travel and similar advances to cover matters that are
   expected at the time of such advances ultimately to be treated as expenses
   for accounting purposes and that are made in the ordinary course of business;

      (6) loans or advances to employees made in the ordinary course of
   business consistent with past practices of the Parent or such Restricted
   Subsidiary and not exceeding $2.0 million in the aggregate outstanding at
   any one time;

      (7) Stock Purchase Loans not exceeding $3.0 million in the aggregate
   outstanding at any one time;

      (8) stock, obligations or securities received in settlement of debts
   created in the ordinary course of business and owing to the Parent or any
   Restricted Subsidiary or in satisfaction of judgments;

                                      124



      (9) any Person to the extent such Investment represents the noncash
   portion of the consideration received for an Asset Disposition that was made
   pursuant to and in compliance with the covenant described under "--Certain
   Covenants--Limitation on Sale of Assets and Capital Stock";

      (10) The Texas Mexican Railway Company or any other domestic railway
   company that owns railways that are contiguous with those owned by the
   Issuer in the form of Guarantees for the benefit of, or capital
   contributions or loans to, or sale/leaseback transactions with, The Texas
   Mexican Railway Company or such other domestic railway company; PROVIDED,
   HOWEVER, that the aggregate amount of such capital contributions, loans and
   guaranteed Indebtedness and sale/leaseback transactions shall not exceed
   $25.0 million;

      (11) any company that is engaged in the same line of business as the
   Issuer or a related line of business in the form of Guarantees for the
   benefit of, or capital contributions or loans to, or sale/leaseback
   transactions with, such company; PROVIDED, HOWEVER, that the aggregate
   amount of such capital contributions, loans and guaranteed Indebtedness and
   sale/leaseback transactions shall not exceed $25.0 million;

      (12) Grupo TFM Investments; or

      (13) the Panama Canal Railway Company; PROVIDED, HOWEVER, that the
   aggregate amount of all such Investments made after the Closing Date shall
   not exceed $15.0 million.

   "Permitted Liens" means, with respect to any Person:

      (1) Liens to secure Indebtedness permitted pursuant to clause (b)(1) and
   (b)(7) of the covenant described under "--Certain Covenants--Limitation on
   Indebtedness;"

      (2) Liens for taxes, assessments or governmental charges or levies on
   such Person's property if the same shall not at the time be delinquent or
   thereafter can be paid without penalty or are being contested in good faith
   and by appropriate proceedings;

      (3) Liens imposed by law, such as carriers', warehousemen's and
   mechanics' Liens and other similar Liens arising in the ordinary course of
   business that secure payment of obligations (A) which are being contested in
   good faith by appropriate proceedings or (B) for which such Person or any of
   its Subsidiaries, as applicable, has posted a bond supported only by cash;

      (4) Liens arising out of pledges or deposits under worker's compensation
   laws, unemployment insurance, laws providing for old age pensions or other
   social security or retirement benefits, or similar legislation or good faith
   deposits in connection with bids, tenders, contracts (other than for the
   payment of Indebtedness) or leases to which such Person is a party, or
   deposits to secure public or statutory obligations of such Person or
   deposits of cash or United States government bonds to secure surety or
   appeal bonds to which such Person is a party, or deposits as security for
   contested taxes or import duties or for the payment of rent, in each cash
   Incurred in the ordinary course of business;

      (5) utility easements, building restrictions and such other encumbrances
   or charges against real property and defects and irregularities in the title
   thereto or facts an accurate survey of the property would show and
   landlords' and lessors' liens under leases to which such Person or any of
   its Subsidiaries is a party, none of which in any material way affect the
   marketability of the same or interfere with the use thereof in the ordinary
   course of the business of such Person or its Subsidiaries;

      (6) Liens existing on the Closing Date;

      (7) any Lien on any property or asset prior to the acquisition thereof by
   such Person or any of its Subsidiaries or existing on any property or asset
   of any other Person that becomes a Subsidiary of such Person after the
   Closing Date prior to the time such other Person becomes a Subsidiary of
   such Person; PROVIDED, HOWEVER, that (A) such Lien is not created, Incurred
   or assumed in contemplation of or in connection with such acquisition or
   such other Person becoming a Subsidiary of such Person, as the case

                                      125



   may be, (B) such Lien shall not apply to any other property or assets of
   such Person or its Subsidiaries and (C) such Lien shall secure only those
   obligations which it secures on the date of such acquisition or the date
   such other Person becomes a Subsidiary of such Person, as the case may be;

      (8) Liens on fixed or capital assets acquired, constructed or improved by
   such Person or any of its Subsidiaries; PROVIDED, HOWEVER, that (A) such
   Liens secure Indebtedness permitted pursuant to clause (b)(6) of the
   covenant described under "--Certain Covenants--Limitation on Indebtedness,"
   (B) such Liens and the Indebtedness secured thereby are Incurred prior to or
   within 180 days after such acquisition or the completion of such
   construction or improvement, (C) the Indebtedness secured thereby does not
   exceed the cost of acquiring, constructing or improving such fixed or
   capital assets and (D) such Liens shall not apply to any other property or
   assets of such Person or any of its Subsidiaries;

      (9) judgment Liens in respect of judgments that do not constitute an
   Event of Default pursuant to clause (8) under "Defaults;"

      (10) Liens securing Indebtedness or other obligations of a Subsidiary of
   such Person owing to such Person or a Wholly Owned Subsidiary of such Person;

      (11) Liens in favor of issuers of surety bonds or letters of credit
   issued pursuant to the request of and for the account of such Person in the
   ordinary course of business; PROVIDED, HOWEVER, that such letters of credit
   do not constitute Indebtedness;

      (12) Liens securing obligations under Interest Rate Agreements so long as
   such obligations relate to Indebtedness that is, and is permitted under the
   Indenture to be, secured by a Lien on the same property securing such
   obligations; and

      (13) Liens to secure any Refinancing (or successive Refinancings) as a
   whole, or in part, of any Indebtedness secured by any Lien referred to in
   the foregoing clauses (6), (7) and (8); PROVIDED, HOWEVER, that:

          (A) such new Lien shall be limited to all or part of the same
       property that secured the original Lien (plus improvements to or on such
       property), and

          (B) the Indebtedness secured by such Lien at such time is not
       increased to any amount greater than the sum of:

             (i) the outstanding principal amount or, if greater, committed
          amount of Indebtedness secured by Liens described under clauses (6),
          (7) or (8) at the time the original Lien became a Permitted Lien
          under the Indenture, and

             (ii) an amount necessary to pay any fees and expenses, including
          premiums, related to such Refinancings.

   "Person" means any individual, corporation, partnership, limited liability
company, joint venture, association, joint-stock company, trust, unincorporated
organization, government or any agency or political subdivision thereof or any
other entity.

   "Preferred Stock," as applied to the Capital Stock of any Person, means
Capital Stock of any class or classes (however designated) that is preferred as
to the payment of dividends, or as to the distribution of assets upon any
voluntary or involuntary liquidation or dissolution of such Person, over shares
of Capital Stock of any other class of such Person.

   "principal" of a note means the principal of the note plus the premium, if
any, payable on the note which is due or overdue or is to become due at the
relevant time.

                                      126



"PurchaseMoney Indebtedness" means Indebtedness:

      (1) consisting of the deferred purchase price of an asset, conditional
   sale obligations, obligations under any title retention agreement and other
   purchase money obligations, in each case where the maturity of such
   Indebtedness does not exceed the anticipated useful life of the asset being
   financed, and

      (2) Incurred to finance the acquisition by the Parent or a Restricted
   Subsidiary of such asset, including additions and improvements;

       PROVIDED, HOWEVER, that such Indebtedness is incurred within 180 days
       after the acquisition by the Parent or such Restricted Subsidiary of
       such asset.

   "Rating Agency" means Standard & Poor's Ratings Group, Inc. and Moody's
Investors Service, Inc. or if Standard & Poor's Rating Group, Inc. or Moody's
Investors Service, Inc. or both shall not make a rating on the notes publicly
available, a nationally recognized statistical rating agency or agencies, as
the case may be, selected by the Parent (as certified by the Board of
Directors) which shall be substituted for Standard & Poor's Ratings Group, Inc.
or Moody's Investors Service, Inc. or both, as the case may be.

   "Refinance" means, in respect of any Indebtedness, to refinance, extend,
renew, refund, repay, prepay, redeem, defease or retire, or to issue other
Indebtedness exchange or replacement for, such Indebtedness. "Refinanced" and
"Refinancing" shall have correlative meanings.

   "Refinancing Indebtedness" means Indebtedness that is incurred to refund,
refinance, replace, renew, repay or extend (including pursuant to any
defeasance or discharge mechanism) any Indebtedness of the Parent or any
Restricted Subsidiary existing on the Closing Date or Incurred in compliance
with the Indenture (including Indebtedness of the Parent that Refinances
Refinancing Indebtedness); PROVIDED, HOWEVER, that:

      (1) the Refinancing Indebtedness has a Stated Maturity no earlier than
   the Stated Maturity of the Indebtedness being Refinanced,

      (2) the Refinancing Indebtedness has an Average Life at the time such
   Refinancing Indebtedness is Incurred that is equal to or greater than the
   Average Life of the Indebtedness being refinanced,

      (3) such Refinancing Indebtedness is Incurred in an aggregate principal
   amount (or if issued with original issue discount, an aggregate issue price)
   that is equal to or less than the aggregate principal amount (or if issued
   with original issue discount, the aggregate accreted value) then outstanding
   of the Indebtedness being Refinanced, and

      (4) if the Indebtedness being Refinanced is subordinated in right of
   payment to the notes, such Refinancing Indebtedness is subordinated in right
   of payment to the notes at least to the same extent as the Indebtedness
   being Refinanced;

   PROVIDED FURTHER, HOWEVER, that Refinancing Indebtedness shall not include:

          (A) Indebtedness of a Restricted Subsidiary that Refinances
       Indebtedness of the Issuer or

          (B) Indebtedness of the Parent or a Restricted Subsidiary that
       Refinances Indebtedness of an Unrestricted Subsidiary.

   "Related Business" means any business related, ancillary or complementary to
the businesses of the Parent and the Restricted Subsidiaries on the Closing
Date.

   "Representative" means the trustee, agent or representative (if any) for an
issue of Senior Indebtedness.

   "Restricted Subsidiary" means the Issuer and any other Subsidiary of the
Parent other than an Unrestricted Subsidiary.

                                      127



   "Sale/Leaseback Transaction" means an arrangement entered into after the
Closing Date relating to property now owned or hereafter acquired by the Parent
or a Restricted Subsidiary whereby the Parent or a Restricted Subsidiary
transfers such property to a Person and the Parent or such Restricted
Subsidiary leases it from such Person, other than leases between the Parent and
a Wholly Owned Subsidiary or between Wholly Owned Subsidiaries.

   "SEC" means the Securities and Exchange Commission.

   "Secured Indebtedness" means any Indebtedness of the Issuer secured by a
Lien. "Secured Indebtedness" of a Note Guarantor has a correlative meaning.

   "Securities Act" means the Securities Act of 1933, as amended.

   "Significant Subsidiary" means any Restricted Subsidiary other than the
Issuer that would be a "Significant Subsidiary" of the Parent within the
meaning of Rule 1-02 under Regulation S-X promulgated by the SEC.

   "Stated Maturity" means, with respect to any security, the date specified in
such security as the fixed date on which the final payment of principal of such
security is due and payable, including pursuant to any mandatory redemption
provision (but excluding any provision providing for the repurchase of such
security at the option of the holder thereof upon the happening of any
contingency beyond the control of the issuer unless such contingency has
occurred).

   "Stock Purchase Loans" means loans or advances made by the Parent or any
Restricted Subsidiary in the ordinary course of business to employees for the
purpose of purchasing restricted shares of common stock of the Parent.

   "Subordinated Obligation" means any Indebtedness of the Issuer (whether
outstanding on the Closing Date or thereafter Incurred) that is subordinate or
junior in right of payment to the notes pursuant to a written agreement.
"Subordinated Obligation" of a Note Guarantor has a correlative meaning.

   "Subsidiary" of any Person means any corporation, association, partnership
or other business entity of which more than 50% of the total voting power of
shares of Capital Stock or other interests (including partnership interests)
entitled (without regard to the occurrence of any contingency) to vote in the
election of directors, managers or trustees thereof is at the time owned or
controlled, directly or indirectly, by:

      (1) such Person,

      (2) such Person and one or more Subsidiaries of such Person or

      (3) one or more Subsidiaries of such Person.

   "Temporary Cash Investments" means any of the following:

      (1) any investment in direct obligations of the United States of America
   or any agency thereof or obligations Guaranteed by the United States of
   America or any agency thereof,

      (2) investments in time deposit accounts, certificates of deposit and
   money market deposits maturing within 180 days of the date of acquisition
   thereof issued by a bank or trust company that is organized under the laws
   of the United States of America, any state thereof or any foreign country
   recognized by the United States of America having capital, surplus and
   undivided profits aggregating in excess of $250,000,000 (or the foreign
   currency equivalent thereof) and whose long-term debt is rated "A" (or such
   similar equivalent rating) or higher by at least one nationally recognized
   statistical rating organization (as defined in Rule 436 under the Securities
   Act),

                                      128



      (3) repurchase obligations with a term of not more than 30 days for
   underlying securities of the types described in clause (1) above entered
   into with a bank meeting the qualifications described in clause (2) above,

      (4) investments in commercial paper, maturing not more than 270 days
   after the date of acquisition, issued by a corporation (other than an
   Affiliate of the Parent) organized and in existence, under the laws of the
   United States of America or any foreign country recognized by the United
   States of America with a rating at the time as of which any investment
   therein is made of "P-1" (or higher) according to Moody's Investors Service,
   Inc. or "A-1" (or higher) according to Standard and Poor's Ratings Service,
   a division of The McGraw-Hill Companies, Inc. ("S&P"), and

      (5) investments in securities with maturities of six months or less from
   the date of acquisition issued or fully guaranteed by any state,
   commonwealth or territory of the United States of America, or by any
   political subdivision or taxing authority thereof, and rated at least "A" by
   S&P or "A" by Moody's Investors Service, Inc.

   "TIA" means the Trust Indenture Act of 1938 (15 U.S.C. (S)(S)77aaa-77bbbb)
as in effect on the Closing Date.

   "Trade Payables" means, with respect to any Person, any accounts payable or
any indebtedness or monetary obligation to trade creditors created, assumed or
Guaranteed by such Person arising in the ordinary course of business in
connection with the acquisition of goods or services.

   "Trustee" means the party named as such in the Indenture until a successor
replaces it and, thereafter, means the successor.

   "Trust Officer" means any officer within the corporate trust department of
the Trustee, including any vice president, assistant vice president, assistant
secretary, assistant treasurer, trust officer or any other officer of the
Trustee who customarily performs functions similar to those performed by the
persons who at the time shall be such officers, respectively, or to whom any
corporate trust matter is referred because of such person's knowledge of and
familiarity with the particular subject and who shall have direct
responsibility for the administration of the Indenture.

"UnrestrictedSubsidiary" means:

      (1) any Subsidiary of the Parent that at the time of determination shall
   be designated an Unrestricted Subsidiary by the Board of Directors in the
   manner provided below and

      (2) any Subsidiary of an Unrestricted Subsidiary.

   The Board of Directors may designate any Subsidiary of the Parent (including
any newly acquired or newly formed Subsidiary of the Parent but excluding the
Issuer) to be an Unrestricted Subsidiary unless such Subsidiary or any of its
Subsidiaries owns any Capital Stock or Indebtedness of, or owns or holds any
Lien on any property of, the Parent or any other Subsidiary of the Parent that
is not a Subsidiary of the Subsidiary to be so designated; PROVIDED, HOWEVER,
that either:

          (A) the Subsidiary to be so designated has total assets consolidated
       with those of its subsidiaries in accordance with GAAP consistently
       applied of $1,000 or less or

          (B) if such Subsidiary has assets consolidated with those of its
       subsidiaries in accordance with GAAP consistently applied greater than
       $1,000, then such designation would be permitted under the covenant
       entitled "Limitation on Restricted Payments."

                                      129



   The Board of Directors may designate any Unrestricted Subsidiary to be a
Restricted Subsidiary; PROVIDED, HOWEVER, that immediately after giving effect
to such designation:

      (x) the Parent could Incur $1.00 of additional Indebtedness under
   paragraph (a) of the covenant designated under "--Certain
   Covenants--Limitation on Indebtedness" and

      (y) no Default shall have occurred and be continuing.

   Any such designation of a Subsidiary as a Restricted Subsidiary or
Unrestricted Subsidiary by the Board of Directors shall be evidenced to the
Trustee by promptly filing with the Trustee a copy of the resolution of the
Board of Directors giving effect to such designation and an Officers'
Certificate certifying that such designation complied with the foregoing
provisions.

   "U.S. Government Obligations" means direct obligations (or certificates
representing an ownership interest in such obligations) of the United States of
America (including any agency or instrumentality thereof) for the payment of
which the full faith and credit of the United States of America is pledged and
which are not callable or redeemable at the Issuer's option.

   "Voting Stock" of a Person means all classes of Capital Stock or other
interests (including partnership interests) of such Person then outstanding and
normally entitled (without regard to the occurrence of any contingency) to vote
in the election of directors, managers or trustees thereof.

   "Wholly Owned Subsidiary" means a Restricted Subsidiary of the Parent all
the Capital Stock of which (other than directors' qualifying shares) is owned
by the Parent or another Wholly Owned Subsidiary.

                                      130



            CERTAIN UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS

   The following is a summary of material United States federal income tax
consequences of the exchange of outstanding notes for new notes pursuant to the
exchange offer, but does not address any other aspects of United States federal
income tax consequences to holders of outstanding notes or new notes.

   This summary is based on provisions of the Internal Revenue Code of 1986, as
amended (the "Code"), existing and proposed Treasury regulations promulgated
thereunder (the "Treasury Regulations") and administrative and judicial
interpretations thereof, all as of the date hereof and all of which are subject
to change, possibly on a retroactive basis.

   This summary applies only to U.S. Holders (as defined below) that exchange
outstanding notes for new notes in the exchange offer and who hold the
outstanding notes as capital assets. It does not address the tax consequences
to taxpayers who are subject to special rules (such as financial institutions,
tax-exempt organizations and insurance companies).

   As used herein, the term "U.S. Holder" means a beneficial owner of a note
that is, for U.S. federal income tax purposes, (a) a citizen or resident of the
United States, (b) a corporation created or organized in the United States or
under the laws of the United States or of any state of the United States, (c)
an estate whose income is includable in gross income for U.S. federal income
tax purposes regardless of its source or (d) a trust if (i) a court within the
United States is able to exercise primary supervision over the administration
of the trust and (ii) at least one U.S. person has authority to control all
substantial decisions of the trust.

   PERSONS CONSIDERING THE EXCHANGE OF OUTSTANDING NOTES FOR NEW NOTES SHOULD
CONSULT THEIR OWN TAX ADVISORS CONCERNING THE UNITED STATES FEDERAL INCOME TAX
CONSEQUENCES IN LIGHT OF THEIR PARTICULAR SITUATIONS AS WELL AS ANY
CONSEQUENCES ARISING UNDER THE LAWS OF ANY OTHER TAXING JURISDICTION.

EXCHANGE OF AN OUTSTANDING NOTE FOR A NEW NOTE PURSUANT TO THE EXCHANGE OFFER

   The exchange by any holder of an outstanding note for a new note should not
constitute a taxable exchange for United States federal income tax purposes.
Consequently, no gain or loss should be recognized by holders that exchange
outstanding notes for new notes pursuant to the exchange offer. For purposes of
determining gain or loss upon the subsequent sale or exchange of new notes, a
holder's tax basis in a new note should be the same as the holder's tax basis
in the outstanding note exchanged therefor. Holders should be considered to
have held the new notes from the time of their acquisition of the outstanding
notes.

                                      131



                             PLAN OF DISTRIBUTION

   Each broker-dealer that receives new notes for its own account pursuant to
the exchange offer must acknowledge that it will deliver a prospectus in
connection with any resale of such new notes. This prospectus, as it may be
amended or supplemented from time to time, may be used by a broker-dealer in
connection with resales of new notes received in exchange for outstanding notes
where such outstanding notes were acquired as a result of market-making
activities or other trading activities. We have agreed that for a period of 180
days after the expiration date, we will make this prospectus, as amended or
supplemented, available to any broker-dealer for use in connection with any
such resale. In addition, until October 28, 2002, all dealers effecting
transactions in the new notes may be required to deliver a prospectus.

   We will not receive any proceeds from any sales of the new notes by
broker-dealers. New notes received by broker-dealers for their own account
pursuant to the exchange offer may be sold from time to time in one or more
transactions in the over-the-counter market, in negotiated transactions,
through the writing of options on the new notes or a combination of such
methods of resale, at market prices prevailing at the time of resale, at prices
related to such prevailing market prices or at negotiated prices. Any such
resale may be made directly to purchasers or to or through brokers or dealers
who may receive compensation in the form of commissions or concessions from any
such broker-dealer or the purchasers of any such new notes. Any broker-dealer
that resells new notes that were received by it for its own account pursuant to
the exchange offer and any broker or dealer that participates in a distribution
of such new notes may be deemed to be an "underwriter" within the meaning of
the Securities Act and any profit on any such resale of new notes and any
commissions or concessions received by any such persons may be deemed to be
underwriting compensation under the Securities Act. The letter of transmittal
states that, by acknowledging that it will deliver and by delivering a
prospectus, a broker-dealer will not be deemed to admit that it is an
"underwriter" within the meaning of the Securities Act.

   For a period of 180 days after the expiration date we will promptly send
additional copies of this prospectus and any amendment or supplement to this
prospectus to any broker-dealer that requests such documents in the letter of
transmittal. We have agreed to pay all expenses incident to the exchange offer
(including the expenses of one counsel for the holders of the notes) other than
commissions or concessions of any broker-dealers and will indemnify the holders
of the notes (including any broker-dealers) against certain liabilities,
including liabilities under the Securities Act.

                                 LEGAL MATTERS

   The validity of the new notes will be passed upon for us by Sonnenschein
Nath & Rosenthal, Kansas City, Missouri.

                                    EXPERTS

   The consolidated financial statements of Kansas City Southern Industries,
Inc. and subsidiaries as of and for the year ended December 31, 2001, have been
included in the prospectus in reliance upon the report of KPMG LLP, independent
accountants, appearing elsewhere herein, and upon the authority of said firm as
experts in accounting and auditing.

   The consolidated financial statements of Kansas City Southern Industries,
Inc. and subsidiaries as of December 31, 2000 and 1999 and for each of the two
years in the period ended December 31, 2000 included in this prospectus have
been so included in reliance on the report of PriceWaterhouseCoopers LLP,
independent accountants, given on the authority of said firm as experts in
auditing and accounting.

   The consolidated financial statements of Grupo TFM, as of December 31, 2001
and 2000 and for each of the three years ended December 31, 2001, which are
incorporated by reference in this prospectus have been audited by
PricewaterhouseCoopers, S.C., independent accountants, as stated in their
report incorporated by reference herein. Such consolidated financial statements
are incorporated herein by reference in reliance upon such report given upon
the authority of such firm as experts in accounting and auditing.

                                      132



                         INDEX TO FINANCIAL STATEMENTS



                                                                                         PAGE
                                                                                         ----
                                                                                      
Audited Financial Statements:
   Reports of Independent Accountants................................................... F-2
   Consolidated Statements of Income for the three years ended December 31, 2001........ F-4
   Consolidated Balance Sheets at December 31, 1999, 2000 and 2001...................... F-5
   Consolidated Statements of Cash Flows for the three years ended December 31, 2001.... F-6
   Consolidated Statements of Changes in Stockholders' Equity for the three years ended
     December 31, 2001.................................................................. F-7
   Notes to Consolidated Financial Statements........................................... F-8
Unaudited Financial Statements:
   Introductory Comments................................................................ F-51
   Consolidated Condensed Balance Sheets-
     March 31, 2002 and December 31, 2001............................................... F-52
   Consolidated Condensed Statements of Income-
     Three Months Ended March 31, 2002 and 2001......................................... F-53
   Consolidated Condensed Statements of Cash Flows-
     Three Months Ended March 31, 2002 and 2001......................................... F-54
   Consolidated Condensed Statement of Changes in Stockholders' Equity-
     Three Months Ended March 31, 2002.................................................. F-55
   Notes to Consolidated Condensed Financial Statements................................. F-56


                                      F-1



REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of
Kansas City Southern Industries, Inc.

   We have audited the accompanying consolidated balance sheet of Kansas City
Southern Industries, Inc. and subsidiaries as of December 31, 2001, and the
related consolidated statements of income, changes in stockholders' equity, and
cash flows for the year then ended. These consolidated financial statements are
the responsibility of the Company's management. Our responsibility is to
express an opinion on these consolidated financial statements based on our
audit. We did not audit the financial statements of Grupo Transportacion
Ferroviaria Mexicana, S.A. de C.V. (Grupo TFM), a 36.9% owned investee company.
The Company's investment in Grupo TFM at December 31, 2001 was $334.4 million
and its equity in earnings of Grupo TFM was $28.5 million for the year 2001.
The financial statements of Grupo TFM were audited by other auditors whose
report has been furnished to us, and our opinion, insofar as it relates to the
amounts included for Grupo TFM, is based solely on the report of the other
auditors.

   We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the
consolidated financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the consolidated financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit and the report of other auditors provide a reasonable
basis for our opinion.

   In our opinion, based on our audit and the report of other auditors, the
consolidated financial statements referred to above present fairly, in all
material respects, the financial position of Kansas City Southern Industries,
Inc. and subsidiaries as of December 31, 2001, and the results of their
operations and their cash flows for the year then ended in conformity with
accounting principles generally accepted in the United States of America.

/s/  KPMG LLP

KPMG LLP
Kansas City, Missouri
March 28, 2002

                                      F-2



REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of
Kansas City Southern Industries, Inc.

   In our opinion, the accompanying consolidated balance sheets as of December
31, 2000 and 1999 and the related consolidated statements of income, of changes
in stockholders' equity and of cash flows for each of the two years in the
period ended December 31, 2000 present fairly, in all material respects, the
financial position of Kansas City Southern Industries, Inc. and its
subsidiaries at December 31, 2000 and 1999 and the results of their operations
and their cash flows for the years then ended in conformity with accounting
principles generally accepted in the United States of America. These financial
statements are the responsibility of the Company's management; our
responsibility is to express an opinion on these financial statements based on
our audits. We conducted our audits of these statements in accordance with
auditing standards generally accepted in the United States of America, which
require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

/s/  PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP
Kansas City, Missouri
March 22, 2001, except as to the adoption of Statement of Financial Accounting
Standards No. 142 described in Note 16 which is as of January 1, 2002

                                      F-3



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.
                       CONSOLIDATED STATEMENTS OF INCOME
                            YEARS ENDED DECEMBER 31

                 DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS



                                     1999     2000     2001
                                   -------  -------  -------
                                            

REVENUES.......................... $ 601.4  $ 572.2  $ 577.3
Costs and expenses
   Salaries, wages and benefits...   206.0    197.8    192.9
   Depreciation and amortization..    56.9     56.1     58.0
   Purchased services.............    58.9     54.8     57.0
   Operating leases...............    46.3     51.7     50.9
   Fuel...........................    34.2     48.1     43.9
   Casualties and insurance.......    30.8     34.9     42.1
   Car hire.......................    22.4     14.8     19.8
   Other..........................    81.8     56.2     57.3
                                   -------  -------  -------
Total costs and expenses..........   537.3    514.4    521.9
                                   -------  -------  -------
OPERATING INCOME..................    64.1     57.8     55.4
Equity in net earnings (losses)
 of unconsolidated affiliates:
   Grupo TFM......................     1.5     21.6     28.5
   Other..........................     3.7      2.2     (1.4)
Interest expense..................   (57.4)   (65.8)   (52.8)
Other, net........................     5.3      6.0      4.2
                                   -------  -------  -------
INCOME FROM CONTINUING
 OPERATIONS BEFORE INCOME TAXES...    17.2     21.8     33.9
Income tax provision (benefit)
 (Note 8).........................     7.0     (3.6)     2.8
                                   -------  -------  -------
INCOME FROM CONTINUING OPERATIONS.    10.2     25.4     31.1
Income from discontinued
 operations, (net of income
 taxes of $216.1, $233.3 and
 $0.0, respectively)..............   313.1    363.8       --
                                   -------  -------  -------
INCOME BEFORE EXTRAORDINARY ITEM
 AND CUMULATIVE EFFECT OF
 ACCOUNTING CHANGE................   323.3    389.2     31.1
Extraordinary item, net of
 income taxes
   Debt retirement costs--KCS.....      --     (7.0)      --
   Debt retirement costs--Grupo
    TFM...........................      --     (1.7)      --
Cumulative effect of accounting
 change...........................      --       --     (0.4)
                                   -------  -------  -------
NET INCOME........................ $ 323.3  $ 380.5  $  30.7
                                   =======  =======  =======
PER SHARE DATA (NOTE 2):
Basic earnings per share:
   Continuing operations.......... $  0.18  $  0.44  $  0.53
   Discontinued operations........    5.68     6.42       --
                                   -------  -------  -------
Basic earnings per share before
 extraordinary item and
 cumulative effect of accounting
 change...........................    5.86     6.86     0.53
   Extraordinary item.............      --    (0.15)      --
   Cumulative effect of
    accounting change.............      --       --    (0.01)
                                   -------  -------  -------
     TOTAL........................ $  5.86  $  6.71  $  0.52
                                   =======  =======  =======
Diluted earnings per share:
   Continuing operations.......... $  0.17     0.43  $  0.51
   Discontinued operations........    5.40     6.14       --
                                   -------  -------  -------
Diluted earnings per share
 before extraordinary item and
 cumulative effect of accounting
 change...........................    5.57     6.57     0.51
   Extraordinary item.............      --    (0.15)      --
   Cumulative effect of
    accounting change.............      --       --    (0.01)
                                   -------  -------  -------
     TOTAL........................ $  5.57  $  6.42  $  0.50
                                   =======  =======  =======
Weighted average common shares
 outstanding (IN THOUSANDS):
   Basic..........................  55,142   56,650   58,598
   Dilutive potential common
    shares........................   1,883    1,740    2,386
                                   -------  -------  -------
     Diluted......................  57,025   58,390   60,984
                                   =======  =======  =======
Dividends per share
   Preferred...................... $  1.00  $  1.00  $  1.00
   Common......................... $   .32  $    --       --


         See accompanying notes to consolidated financial statements.

                                      F-4



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.
                          CONSOLIDATED BALANCE SHEETS
                                AT DECEMBER 31
                 DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS



                                                            1999     2000     2001
                                                          -------- -------- --------
                                                                   
ASSETS
Current Assets:
   Cash and equivalents.................................. $   11.9 $   21.5 $   24.7
   Accounts receivable, net (Note 6).....................    132.2    135.0    130.0
   Inventories...........................................     40.5     34.0     27.9
   Other current assets (Note 6).........................     23.9     25.9     71.8
                                                          -------- -------- --------
   Total current assets..................................    208.5    216.4    254.4
Investments held for operating purposes (Notes 3, 5).....    337.1    358.2    386.8
Properties, net (Note 6).................................  1,277.4  1,327.8  1,327.4
Goodwill.................................................     20.5     19.9     19.3
Other Assets.............................................     13.9     22.2     23.0
Net Assets of Discontinued Operations (Note 3)...........    814.6       --       --
                                                          -------- -------- --------
   Total assets.......................................... $2,672.0 $1,944.5 $2,010.9
                                                          ======== ======== ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
   Debt due within one year (Note 7)..................... $   10.9 $   36.2 $   46.7
   Accounts and wages payable............................     74.8     52.9     50.4
   Accrued liabilities (Note 6)..........................    168.5    159.9    160.4
                                                          -------- -------- --------
   Total current liabilities.............................    254.2    249.0    257.5
                                                          -------- -------- --------
Other Liabilities:
   Long-term debt (Note 7)...............................    750.0    638.4    611.7
   Deferred income taxes (Note 8)........................    297.4    332.2    370.2
   Other deferred credits................................     87.3     81.5     91.2
   Commitments and contingencies (Notes 3, 7, 8, 11, 12).
                                                          -------- -------- --------
   Total other liabilities...............................  1,134.7  1,052.1  1,073.1
                                                          -------- -------- --------
Stockholders' Equity (Notes 2, 3, 4, 7, 9):
   $25 par, 4% noncumulative, Preferred stock............      6.1      6.1      6.1
   $.01 par, Common stock................................      1.1      0.6      0.6
   Retained earnings.....................................  1,167.0    636.7    676.5
   Accumulated other comprehensive income (loss).........    108.9       --     (2.9)
                                                          -------- -------- --------
   Total stockholders' equity............................  1,283.1    643.4    680.3
                                                          -------- -------- --------
   Total liabilities and stockholders' equity............ $2,672.0 $1,944.5 $2,010.9
                                                          ======== ======== ========


         See accompanying notes to consolidated financial statements.

                                      F-5



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                            YEARS ENDED DECEMBER 31
                              DOLLARS IN MILLIONS



                                                                    1999      2000     2001
                                                                  -------  ---------  ------
                                                                             
CASH FLOWS PROVIDED BY (USED FOR):
OPERATING ACTIVITIES:
Net income....................................................... $ 323.3  $   380.5  $ 30.7
Adjustments to net income:
   Income from discontinued operations...........................  (313.1)    (363.8)     --
   Depreciation and amortization.................................    56.9       56.1    58.0
   Deferred income taxes.........................................     9.8       23.1    30.4
   Equity in undistributed earnings of unconsolidated affiliates.    (5.2)     (23.8)  (27.1)
   Distributions from unconsolidated affiliates..................      --        5.0     3.0
   Transfer from Stilwell Financial Inc..........................    56.6         --      --
   Gain on sale of assets........................................    (0.6)      (3.4)   (5.8)
Tax benefit associated with exercised stock options..............     6.4        9.3     5.6
Extraordinary item, net of tax...................................      --        7.5      --
Changes in working capital items:
   Accounts receivable...........................................    (0.4)      (2.8)    4.0
   Inventories...................................................     6.5        6.5     6.1
   Other current assets..........................................    (2.1)       4.2   (19.3)
   Accounts and wages payable....................................     4.5      (15.7)   (5.1)
   Accrued liabilities...........................................    41.2       (6.5)  (19.0)
Other, net.......................................................    (5.8)       1.0    14.6
                                                                  -------  ---------  ------
   Net...........................................................   178.0       77.2    76.1
                                                                  -------  ---------  ------
INVESTING ACTIVITIES:
Property acquisitions............................................  (106.2)    (104.5)  (66.0)
Proceeds from disposal of property...............................     2.8        5.5    18.1
Investments in and loans to affiliates...........................    12.7       (4.2)   (8.2)
Other, net.......................................................    (6.5)       1.4     0.4
                                                                  -------  ---------  ------
   Net...........................................................   (97.2)    (101.8)  (55.7)
                                                                  -------  ---------  ------
FINANCING ACTIVITIES:
Proceeds from issuance of long-term debt.........................    21.8    1,052.0    35.0
Repayment of long-term debt......................................   (97.5)  (1,015.4)  (51.3)
Debt issue costs.................................................    (4.2)     (17.6)   (0.4)
Proceeds from stock plans........................................    37.0       17.9     8.9
Stock repurchased................................................   (24.6)        --      --
Cash dividends paid..............................................   (17.6)      (4.8)   (0.2)
Other, net.......................................................    10.6        2.1    (9.2)
                                                                  -------  ---------  ------
   Net...........................................................   (74.5)      34.2   (17.2)
                                                                  -------  ---------  ------
CASH AND EQUIVALENTS:
Net increase.....................................................     6.3        9.6     3.2
At beginning of year.............................................     5.6       11.9    21.5
                                                                  -------  ---------  ------
At end of year (Note 4).......................................... $  11.9  $    21.5  $ 24.7
                                                                  =======  =========  ======


         See accompanying notes to consolidated financial statements.

                                      F-6



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.
          CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                 DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS



                                                                                ACCUMULATED
                                                   $25 PAR  $.01 PAR               OTHER
                                                  PREFERRED  COMMON  RETAINED  COMPREHENSIVE
                                                    STOCK    STOCK   EARNINGS  INCOME (LOSS)   TOTAL
                                                  --------- -------- --------  ------------- ---------
                                                                              
BALANCE AT DECEMBER 31, 1998.....................   $6.1     $ 1.1   $  849.1     $  74.9    $   931.2
Comprehensive income:
   Net income....................................                       323.3
   Net unrealized gain on investments............                                    39.3
       Less: Reclassification adjustment for
         gains included in net income............                                    (4.4)
   Foreign currency translation adjustment.......                                    (0.9)
Comprehensive income.............................                                                357.3
Dividends........................................                       (17.9)                   (17.9)
Stock repurchased................................                       (24.6)                   (24.6)
Options exercised and stock subscribed...........                        37.1                     37.1
                                                    ----     -----   --------     -------    ---------
BALANCE AT DECEMBER 31, 1999.....................    6.1       1.1    1,167.0       108.9      1,283.1
Comprehensive income:
   Net income....................................                       380.5
   Net unrealized gain on investments............                                     5.9
       Less: Reclassification adjustment for
         gains included in net income............                                    (1.1)
   Foreign currency translation adjustment.......                                    (2.6)
Comprehensive income.............................                                                382.7
Spin-off of Stillwell Financial Inc..............                      (954.1)     (111.1)    (1,065.2)
1-for-2 reverse stock split......................             (0.5)       0.5
Dividends........................................                        (0.2)                    (0.2)
Stock plan shares issued from treasury...........                         6.3                      6.3
Options exercised and stock subscribed...........                        36.7                     36.7
                                                    ----     -----   --------     -------    ---------
BALANCE AT DECEMBER 31, 2000.....................    6.1       0.6      636.7          --        643.4
Comprehensive income:
   Net income....................................                        30.7
   Cumulative effect of accounting change........                                    (0.9)
   Change in fair market value of cash flow
     hedge of unconsolidated affiliate...........                                    (2.0)
Comprehensive income.............................                                                 27.8
Dividends........................................                        (0.2)                    (0.2)
Options exercised and stock subscribed...........                         9.3                      9.3
                                                    ----     -----   --------     -------    ---------
BALANCE AT DECEMBER 31, 2001.....................   $6.1     $ 0.6   $  676.5     $  (2.9)   $   680.3
                                                    ====     =====   ========     =======    =========


         See accompanying notes to consolidated financial statements.

                                      F-7



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1. DESCRIPTION OF THE BUSINESS

   Kansas City Southern Industries, Inc. (''Company'' or ''KCS''), a Delaware
Corporation organized in 1962, is a holding company with principal operations
in rail transportation. On July 12, 2000 KCS completed its spin-off of Stilwell
Financial Inc. (''Stilwell''--a former wholly-owned financial services
subsidiary) through a special dividend of Stilwell common stock distributed to
KCS common stockholders of record on June 28, 2000 ("Spin-off"). See Note 3.
KCS's principal subsidiaries and affiliates, which following the Spin-off, are
reported under one business segment, include the following:

     . The Kansas City Southern Railway Company ("KCSR"), a wholly-owned
       subsidiary of KCS;
     . Grupo Transportacion Ferroviaria Mexicana, S.A. de C.V. ("Grupo TFM"), a
       36.9% owned unconsolidated affiliate of KCSR. Grupo TFM owns 80% of the
       common stock of TFM, S.A. de C.V. ("TFM");
     . Mexrail, Inc. ("Mexrail"), a 49% owned unconsolidated affiliate of KCSR.
       Mexrail wholly owns The Texas-Mexican Railway Company ("Tex-Mex");
     . Southern Capital Corporation, LLC ("Southern Capital"), a 50% owned
       unconsolidated affiliate of KCSR that leases locomotive and rail
       equipment primarily to KCSR;
     . Panama Canal Railway Company ("PCRC"), an unconsolidated affiliate of
       which KCSR indirectly owns 50% of the common stock. PCRC wholly-owns
       Panarail Tourism Company ("Panarail").

   KCS, along with its principal subsidiaries and joint ventures, owns and
operates a rail network that links key commercial and industrial markets in the
United States and Mexico. KCS also has a strategic alliance with the Canadian
National Railway Company (''CN'') and Illinois Central Corporation (''IC'')
(collectively ''CN/IC'') and other marketing agreements, which provide the
ability for KCS to expand its geographic reach.

   KCS's rail network connects shippers in the midwestern and eastern regions
of the United States, including shippers utilizing Chicago, Illinois and Kansas
City, Missouri--the two largest rail centers in the United States--with the
largest industrial centers of Canada and Mexico, including Toronto, Edmonton,
Mexico City and Monterrey. KCS's rail system, through its core network,
strategic alliances and marketing agreements, interconnects with all Class I
railroads in North America.

   KCSR, which owns and operates one of eight Class I railroad systems in the
United States, is comprised of approximately 3,100 miles of main and branch
lines and approximately 1,340 miles of other tracks in a ten-state region that
includes Missouri, Kansas, Arkansas, Oklahoma, Mississippi, Alabama, Tennessee,
Louisiana, Texas and Illinois. KCSR, which traces its origins to 1887, offers
the shortest north/south rail route between Kansas City and several key ports
along the Gulf of Mexico in Louisiana, Mississippi and Texas. Additionally,
KCSR, in conjunction with the Norfolk Southern Corporation (''Norfolk
Southern''), operates the most direct rail route (referred to as the ''Meridian
Speedway''), between the Atlanta, Georgia and Dallas, Texas rail gateways, for
rail traffic moving between the southeast and southwest regions of the United
States. The ''Meridian Speedway'' also provides eastern shippers and other U.S.
and Canadian railroads with an efficient connection to Mexican markets. KCSR's
rail route also serves the east/west route linking Kansas City with East St.
Louis and Springfield, Illinois. Further, KCSR has limited haulage rights
between Springfield and Chicago that allow for shipments that originate or
terminate on the former Gateway Western's rail lines. These lines also provide
access to East St. Louis and allows rail traffic to avoid the more congested
and costly St. Louis, Missouri terminal. KCSR's geographic reach enables
service to a customer base that includes, among others, electric generating
utilities, which use coal, and a wide range of companies in the chemical and
petroleum, agricultural and mineral, paper and forest, and automotive and
intermodal markets.

   Southwestern Electric Power Company ("SWEPCO"), which is a subsidiary of
American Electric Power, Inc. (''AEP''), is KCS's only customer which accounted
for more than 10% of revenues during the years ended

                                      F-8



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

December 31, 1999, 2000 and 2001, respectively. Revenues related to SWEPCO
during these periods were $75.9, $67.2, and $75.9 million, respectively.

   KCS's rail network links directly to major trading centers in Mexico,
through our unconsolidated affiliates TFM and Tex-Mex. KCS owns a 36.9%
interest in Grupo TFM, which owns 80% of TFM. TFM operates a railroad of
approximately 2,650 miles of main and branch lines running from the
U.S./Mexican border at Laredo, Texas to Mexico City and serves most of Mexico's
principal industrial cities and three of its four major shipping ports. Our
principal international gateway is at Laredo where more than 50% of all rail
and truck traffic between the United States and Mexico crosses the border. KCS
also owns a 49% interest in Mexrail, which owns Tex-Mex. Tex-Mex operates
approximately 160 miles of main and branch lines between Laredo and the port
city of Corpus Christi, Texas. In addition, Mexrail owns the northern half of
the rail-bridge at Laredo, which spans the Rio Grande River into Mexico. TFM
owns and operates the southern half of the bridge. See Note 15 for discussion
of subsequent events with respect to Grupo TFM and Mexrail.

NOTE 2.  SIGNIFICANT ACCOUNTING POLICIES

   BASIS OF PRESENTATION.  Use of the term "Company" as described in these
Notes to Consolidated Financial Statements means Kansas City Southern
Industries, Inc. and all of its consolidated subsidiaries and unconsolidated
affiliates. Significant accounting and reporting policies are described below.
Certain prior year amounts have been reclassified to conform to the current
year presentation.

   As a result of the Spin-off, the accompanying consolidated financial
statements for each of the applicable periods presented reflect the financial
position, results of operations and cash flows of Stilwell as discontinued
operations.

   USE OF ESTIMATES.  The accounting and financial reporting policies of KCS
conform with accounting principles generally accepted in the United States of
America ("U.S. GAAP"). The preparation of financial statements in conformity
with U.S. GAAP requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities, the disclosure of
contingent assets and liabilities at the date of the financial statements, and
the reported amounts of revenues and expenses during the reporting period.
Management reviews its estimates, including those related to the recoverability
and useful lives of assets as well as liabilities for litigation, environmental
remediation, casualty claims, income taxes and postretirement benefits. Changes
in facts and circumstances may result in revised estimates. Actual results
could differ from those estimates.

   PRINCIPLES OF CONSOLIDATION.  The accompanying consolidated financial
statements are presented using the accrual basis of accounting and include KCS
and its majority owned subsidiaries. All significant intercompany accounts and
transactions have been eliminated.

   The equity method of accounting is used for all entities in which KCS or its
subsidiaries have significant influence, but not more than 50% voting interest;
the cost method of accounting is generally used for investments of less than
20% voting interest.

   REVENUE RECOGNITION.  KCS recognizes freight revenue based upon the
percentage of completion of a commodity movement. Other revenues, in general,
are recognized when the product is shipped, as services are performed or
contractual obligations fulfilled.

   CASH EQUIVALENTS.  Short-term liquid investments with an initial maturity of
generally three months or less are considered cash equivalents.

                                      F-9



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


   INVENTORIES.  Materials and supplies inventories are valued at the lower of
average cost or market.

   PROPERTIES AND DEPRECIATION.  Properties are stated at cost. Additions and
renewals, including those on leased assets that increase the life of the asset
or utility and constitute a unit of property are capitalized and all properties
are depreciated over the estimated remaining life or leased life of such
assets, whichever is shorter. Ordinary maintenance and repairs are charged to
expense as incurred.

   The cost of transportation equipment and road property normally retired,
less salvage value, is charged to accumulated depreciation. The cost of
industrial and other property retired, and the cost of transportation property
abnormally retired, together with accumulated depreciation thereon, are
eliminated from the property accounts and the related gains or losses are
reflected in net income. Gains or losses recognized on the sale or disposal of
operating properties that were reflected in operating income were ($5.0), $3.4
and $5.8 million in 1999, 2000 and 2001, respectively. Gains or losses
recognized on the sale of non-operating properties reflected in other, net were
not significant in 1999, 2000 and 2001, respectively.

   Depreciation is computed using composite straight-line rates for financial
statement purposes. The Surface Transportation Board ("STB") approves the
depreciation rates used by KCSR. KCSR evaluates depreciation rates for
properties and equipment and implements approved rates. Periodic revisions of
rates have not had a material effect on operating results. Depreciation for
other consolidated subsidiaries is computed based on the asset value in excess
of estimated salvage value using the straight-line method over the estimated
useful lives of the assets. Accelerated depreciation is used for income tax
purposes. The ranges of annual depreciation rates for financial statement
purposes are:


                                               
                      Road and structures........ 1% - 20%
                      Rolling stock and equipment 1% - 24%
                      Other equipment............ 1% - 33%
                      Capitalized leases......... 3% - 20%


   LONG-LIVED ASSETS.  In accordance with Statement of Financial Accounting
Standards No. 121, "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to be Disposed Of" (''SFAS 121''), KCS periodically evaluates
the recoverability of its operating properties. The measurement of possible
impairment is based primarily on the ability to recover the carrying value of
the asset from expected future operating cash flows of the assets on a
discounted basis. See "New Accounting Pronouncements" below.

   INTANGIBLES.  Intangibles principally represent the excess of cost over the
fair value of net underlying assets of acquired companies using purchase
accounting and are amortized using the straight-line method (principally over
40 years). On a periodic basis, KCS reviews the recoverability of goodwill and
other intangibles by comparing the related carrying value to its fair value.
See "New Accounting Pronouncements" below.

   CASUALTY CLAIMS.  Casualty claims in excess of self-insurance levels are
insured up to certain coverage amounts, depending on the type of claim. KCS's
process for establishing its liability reserves is based on an actuarial study
by an independent third party actuary. It is based on claims filed and an
estimate of claims incurred but not yet reported. While the ultimate amount of
claims incurred is dependent on various factors, it is management's opinion
that the recorded liability is adequate to provide for the payment of future
claims. Adjustments to the liability will be reflected as operating expenses in
the period in which the adjustments are known.

   COMPUTER SOFTWARE COSTS.  Costs incurred in conjunction with the purchase or
development of computer software for internal use are accounted for in
accordance with American Institute of Certified Public

                                     F-10



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Accountant's Statement of Position 98-1 "Accounting for the Costs of Computer
Software Developed or Obtained for Internal Use" ("SOP 98-1"), which was
adopted by KCS in 1998. Costs incurred in the preliminary project stage, as
well as training and maintenance costs, are expensed as incurred. Direct and
indirect costs associated with the application development stage of internal
use software are capitalized until such time that the software is substantially
complete and ready for its intended use. Capitalized costs are amortized on a
straight line basis over the useful life of the software. As of December 31,
2001, approximately $55 million has been capitalized (including approximately
$4.2 million of interest costs capitalized in 2001) for a management control
system ("MCS"), which is expected to be implemented in mid-2002.

   DERIVATIVE FINANCIAL INSTRUMENTS.  In June 1998, the Financial Accounting
Standards Board ("FASB") issued Statement of Financial Accounting Standards No.
133 ''Accounting for Derivative Instruments and Hedging Activities'' (''SFAS
133''). SFAS 133 was amended by Statement of Accounting Standards No. 137,
"Accounting for Derivative Instruments and Hedging Activities--Deferral of the
Effective Date of FASB Statement No. 133 and Statement of Financial Accounting
Standards No. 138, "Accounting for Certain Derivative Instruments and Certain
Hedging Activities, an amendment of SFAS 133." SFAS 133 requires that
derivatives be recorded on the balance sheet as either assets or liabilities
measured at fair value. Changes in the fair value of derivatives are recorded
either through current earnings or as other comprehensive income, depending on
the type of hedge transaction. For fair value hedge transactions (changes in
the fair value of an asset, liability or an unrecognized firm commitment are
hedged), changes in the fair value of the derivative instrument will generally
be offset in the income statement by changes in the hedged item's fair value.
For cash flow hedge transactions (the variability of cash flows related to a
variable rate asset, liability or a forecasted transaction are hedged), changes
in the fair value of the derivative instrument will be reported in other
comprehensive income to the extent it offsets changes in cash flows related to
the variable rate asset, liability or forecasted transaction, with the
difference reported in current earnings. Gains and losses on the derivative
instrument reported in other comprehensive income will be reclassified into
earnings in the periods in which earnings are impacted by the variability of
the cash flow of the hedged item. The ineffective portion of all hedge
transactions will be recognized in current period earnings.

   KCS does not engage in the trading of derivatives. KCS's objective is to
manage its interest rate risk through the use of derivative instruments in
accordance with the provisions of its senior secured credit facilities. At
December 31, 2001, KCS had five separate interest rate cap agreements for an
aggregate notional amount of $200 million, which were designated as cash flow
hedges. These interest rate cap agreements were designed to hedge KCS's
exposure to movements in the London Interbank Offered Rate ("LIBOR") on which
KCS's variable rate interest is calculated. $100 million of the aggregate
notional amount provided a cap on KCS's LIBOR based interest rate of 7.25% plus
the applicable spread, while $100 million limited the LIBOR based interest rate
to 7% plus the applicable spread. By holding these interest rate cap
agreements, KCS has been able to limit the risk of rising interest rates on its
variable rate debt. Three of these interest rate cap agreements expired on
February 10, 2002 and the remaining two expired on March 10, 2002. As of
December 31, 2001, KCS did not have any other interest rate cap agreements or
interest rate hedging instruments.

   KCS adopted the provisions of SFAS 133 effective January 1, 2001. As a
result of this change in the method of accounting for derivative financial
instruments, KCS recorded an after-tax charge to earnings of $0.4 million in
the first quarter of 2001. This charge is presented as a cumulative effect of
an accounting change in the accompanying financial statements and represents
the ineffective portion of the interest rate cap agreements. KCS recorded an
additional $0.4 million charge during the year ended December 31, 2001 for
subsequent changes in the fair value of its interest rate hedging instruments.
As of December 31, 2001, the interest rate cap asset had a fair value of less
than $0.1 million.

                                     F-11



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


   In addition, as of December 31, 2001 KCS recorded a reduction to its
stockholders' equity (accumulated other comprehensive loss) of approximately
$2.9 million for its portion of the amount recorded by Southern Capital for the
adjustment to the fair value of its interest rate swap transactions. KCS also
reduced its investment in Southern Capital by the same amount.

   FAIR VALUE OF FINANCIAL INSTRUMENTS.  Statement of Financial Accounting
Standards No. 107 "Disclosures About Fair Value of Financial Instruments"
("SFAS 107") requires an entity to disclose the fair value of its financial
instruments. KCS's financial instruments include cash and cash equivalents,
accounts receivable, lease and contract receivables, accounts payable and
long-term debt. In accordance with SFAS 107, lease financing and contracts that
are accounted for under Statement of Financial Accounting Standards No. 13
"Accounting for Leases," are excluded from fair value presentation.

   The carrying value of KCS's cash equivalents approximate their fair values
due to their short-term nature. Carrying value approximates fair value for all
financial instruments with six months or less to re-pricing or maturity and for
financial instruments with variable interest rates. KCS approximates the fair
value of long-term debt based upon borrowing rates available at the reporting
date for indebtedness with similar terms and average maturities. Based upon the
borrowing rates currently available to KCS and its subsidiaries for
indebtedness with similar terms and average maturities, the fair value of
long-term debt was approximately $766, $685, and $681 million at December 31,
1999, 2000 and 2001, respectively.

   INCOME TAXES.  Deferred income tax effects of transactions reported in
different periods for financial reporting and income tax return purposes are
recorded under the liability method of accounting for income taxes. This method
gives consideration to the future tax consequences of the deferred income tax
items and immediately recognizes changes in income tax laws upon enactment. The
income statement effect is generally derived from changes in deferred income
taxes on the balance sheet.

   Grupo TFM provides deferred income taxes for the difference between the
financial reporting and income tax bases of its assets and liabilities. KCS
records its proportionate share of these income taxes through our equity in
Grupo TFM's earnings. As of December 31, 2001, KCS had not provided deferred
income taxes for the temporary difference between the financial reporting basis
and income tax basis of its investment in Grupo TFM because Grupo TFM is a
foreign corporate joint venture that is considered permanent in duration, and
KCS does not expect the reversal of the temporary difference to occur in the
foreseeable future.

   CHANGES OF INTEREST IN SUBSIDIARIES AND EQUITY INVESTEES.  A change of KCS's
interest in a subsidiary or equity investee resulting from the sale of the
subsidiary's or equity investee's stock is generally recorded as a gain or loss
in KCS's net income in the period that the change of interest occurs. If an
issuance of stock by the subsidiary or affiliate is from treasury shares on
which gains have been previously recognized, however, KCS will record the gain
directly to its equity and not include the gain in net income. A change of
interest in a subsidiary or equity investee resulting from a subsidiary's or
equity investee's purchase of its stock increases KCS's ownership percentage of
the subsidiary or equity investee. KCS records this type of transaction under
the purchase method of accounting, whereby any excess of fair market value over
the net tangible and identifiable intangible assets is recorded as goodwill.

   TREASURY STOCK.  The excess of par over cost of the Preferred shares held in
Treasury is credited to capital surplus. Common shares held in Treasury are
accounted for as if they were retired and the excess of cost over par value of
such shares is charged to capital surplus, if available, then to retained
earnings.

   STOCK PLANS.  Proceeds received from the exercise of stock options or
subscriptions are credited to the appropriate capital accounts in the year they
are exercised.

                                     F-12



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


   The FASB issued Statement of Financial Accounting Standards No. 123
"Accounting for Stock-Based Compensation" ("SFAS 123") in October 1995. This
statement allows companies to continue under the approach set forth in
Accounting Principles Board Opinion No. 25 "Accounting for Stock Issued to
Employees" ("APB 25"), for recognizing stock-based compensation expense in the
financial statements, but encourages companies to adopt the fair value method
of accounting for employee stock options. KCS has elected to retain its
accounting approach under APB 25, and has presented the applicable pro forma
disclosures in Note 9 to the consolidated financial statements pursuant to the
requirements of SFAS 123.

   All shares held in the Employee Stock Ownership Plan ("ESOP") are treated as
outstanding for purposes of computing KCS's earnings per share. See additional
information on the ESOP in Note 10.

   EARNINGS PER SHARE.  Basic earnings per share is computed by dividing income
available to common stockholders by the weighted average number of common
shares outstanding during the period. Diluted earnings per share is computed
giving effect to all dilutive potential common shares that were outstanding
during the period (i.e., the denominator used in the basic calculation is
increased to include the number of additional common shares that would have
been outstanding if the dilutive potential shares had been issued).

   The effect of stock options issued to employees represent the only
difference between the weighted average shares used for the basic earnings per
share computation compared to the diluted earnings per share computation. The
following is a reconciliation from the weighted average shares used for the
basic earnings per share computation and the diluted earnings per share
computation for the years ended December 31, 1999, 2000 and 2001, respectively
(in thousands):



                                                1999   2000   2001
                                               ------ ------ ------
                                                    
            Basic shares...................... 55,142 56,650 58,598
            Effect of Dilution:
               Stock Options..................  1,883  1,740  2,386
                                               ------ ------ ------
            Diluted Shares.................... 57,025 58,390 60,984
                                               ====== ====== ======
            Excluded from Diluted Computation*     44     18     97
                                               ------ ------ ------


    *  Excluded from the applicable periods diluted earnings per share
       computation because the exercise prices were greater than the average
       market price of the common shares.

   The only adjustments that currently affect the numerator of KCS's diluted
earnings per share computation include preferred dividends and potentially
dilutive securities at certain subsidiaries and affiliates. Adjustments related
to potentially dilutive securities totaled $4.8 and $5.4 million for the years
ended December 31, 1999 and 2000, respectively. These adjustments relate to
securities at certain Stilwell subsidiaries and affiliates and affect the
diluted earnings per share from discontinued operations computation in the
applicable periods presented. Preferred dividends are the only adjustments that
affect the numerator of the diluted earnings per share from continuing
operations computation. Adjustments related to preferred dividends were not
material for the periods presented.

   STOCKHOLDERS' EQUITY.  Information regarding KCS's capital stock at December
31, 1999, 2000 and 2001 follows:



                                                      SHARES      SHARES
                                                    AUTHORIZED    ISSUED
                                                    ----------- ----------
                                                          
      $25 Par, 4% noncumulative, Preferred stock...     840,000    649,736
      $1 Par, Preferred stock......................   2,000,000       None
      $1 Par, Series A, Preferred stock............     150,000       None
      $1 Par, Series B convertible, Preferred stock   1,000,000       None
      $.01 Par, Common stock....................... 400,000,000 73,369,116


                                     F-13



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


   KCS's stockholders approved a one-for-two reverse stock split at a special
stockholders' meeting held on July 15, 1998. On July 12, 2000, KCS completed
the reverse stock split whereby every two shares of KCS common stock were
converted into one share of KCS common stock. All share and per share data
reflect this split.

   Shares outstanding are as follows at December 31, (IN THOUSANDS):



                                                    1999   2000   2001
                                                   ------ ------ ------
                                                        
        $25 Par, 4% noncumulative, Preferred stock    242    242    242
        $.01 Par, Common stock.................... 55,287 58,140 59,243


   COMPREHENSIVE INCOME.  In 2001, KCS's other comprehensive income (loss)
consists of its proportionate share of the amount recorded by Southern Capital
for the adjustment to the fair value of its interest rate swap transactions. In
1999 and 2000, KCS's other comprehensive income consists primarily of its
proportionate share of unrealized gains and losses relating to investments held
by certain subsidiaries and affiliates of Stilwell (discontinued operations) as
"available for sale" securities as defined by Statement of Financial Accounting
Standards No. 115 "Accounting for Certain Investments in Debt and Equity
Securities" ("SFAS 115"). KCS recorded its proportionate share of any
unrealized gains or losses related to these investments, net of deferred income
taxes, in stockholders' equity as accumulated other comprehensive income. The
unrealized gain related to these investments increased $39.3 million and $5.9
million, net of deferred taxes, for the years ended December 31, 1999 and 2000,
respectively. Subsequent to the Spin-off KCS does not expect to hold
investments that are accounted for as "available for sale" securities.

   POSTRETIREMENT BENEFITS.  KCS provides certain medical, life and other
postretirement benefits to certain retirees. The costs of such benefits are
expensed over the estimated period of employment.

   ENVIRONMENTAL LIABILITIES.  KCS records liabilities for remediation and
restoration costs related to past activities when KCS's obligation is probable
and the costs can be reasonably estimated. Costs of ongoing compliance
activities to current operations are expensed as incurred. As of December 31,
1999, 2000 and 2001, liabilities for environmental remediation were not
material.

   NEW ACCOUNTING PRONOUNCEMENTS.  In July 2001, the FASB issued Statement No.
141, "Business Combinations" ("SFAS 141") and Statement No. 142, "Goodwill and
Other Intangible Assets" ("SFAS 142"). SFAS 141 is effective for any business
combination initiated after June 30, 2001 and requires purchase method
accounting. Under SFAS 142, goodwill with an indefinite life will no longer be
amortized; however, both goodwill and other intangible assets will be subject
to annual impairment testing. SFAS 142 is effective for fiscal years beginning
after December 31, 2001. In June 2001, the FASB issued Statement No. 143,
"Accounting for Asset Retirement Obligations" ("SFAS 143"). SFAS 143 is
effective for fiscal years beginning after June 15, 2002. Under SFAS 143, the
fair value of a liability for an asset retirement obligation must be recognized
in the period in which it is incurred if a reasonable estimate of the fair
value can be made. The associated asset retirement costs are capitalized as
part of the carrying amount of the long-lived asset. In October 2001, the FASB
issued Statement No. 144, "Accounting for Impairment or Disposal of Long-Lived
Assets" ("SFAS 144"). Under SFAS 144, an impairment loss is recognized if the
carrying amount of a long-lived asset is not recoverable from its undiscounted
cash flows. The impairment loss is equal to the difference between the carrying
amount and fair value of the asset.

NOTE 3.  ACQUISITIONS AND DISPOSITIONS

   SPIN-OFF OF STILWELL.  On July 12, 2000, KCS completed the Spin-off, which
was approved by KCS's Board of Directors on June 14, 2000. Each KCS stockholder
received two shares of the common stock of Stilwell

                                     F-14



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

for every one share of KCS common stock owned on the record date. The total
number of Stilwell shares distributed was 222,999,786. Under tax rulings
received from the Internal Revenue Service ("IRS"), the Spin-off qualifies as a
tax-free distribution under Section 355 of the Internal Revenue Code of 1986,
as amended. Also on July 12, 2000, KCS completed a reverse stock split whereby
every two shares of KCS common stock were converted into one share of KCS
common stock. KCS's stockholders approved a one-for-two reverse stock split in
1998 in contemplation of the Spin-off. The total number of KCS shares
outstanding immediately following this reverse split was 55,749,947. In
preparation for the Spin-off, KCS re-capitalized its debt structure on January
11, 2000 as described in Note 7.

   As a result of the Spin-off, the accompanying consolidated financial
statements for the year ended December 31, 2000 reflect the results of
operations and cash flows of Stilwell as discontinued operations through the
date of the Spin-off (July 12, 2000). Effective with the Spin-off, the net
assets of Stilwell were removed from the consolidated balance sheet. The
accompanying consolidated financial statements as of December 31, 1999 and for
the year ended December 31, 1999 reflect the financial position, results of
operations and cash flows of Stilwell as discontinued operations.

   Prior to the Spin-off, KCS and Stilwell entered into various agreements for
the purpose of governing certain of the limited ongoing relationships between
KCS and Stilwell during a transitional period following the Spin-off, including
an intercompany agreement, a contribution agreement and a tax disaffiliation
agreement.

   Summarized financial information of the discontinued Stilwell businesses is
as follows (IN MILLIONS):



                                                         DECEMBER 31,
                                                             1999
                                                         ------------
                                                      
           Current assets...............................   $  525.0
           Total assets.................................    1,231.5
           Current liabilities..........................      162.5
           Total liabilities............................      359.6
           Minority interest............................       57.3
           Net assets of discontinued operations........      814.6




                                                             YEAR ENDED 1/1/00-
                                                             12/31/1999 7/12/00
                                                             ---------- --------
                                                                  
Revenues....................................................  $1,212.3  $1,187.9
Operating expenses..........................................     694.0     646.2
                                                              --------  --------
Operating income............................................     518.3     541.7
Equity in earnings of unconsolidated affiliates.............      46.7      37.0
Reduction in ownership of DST...............................        --        --
Gain on litigation settlement...............................        --      44.2
Gain on sale of Janus common stock..........................        --      15.1
Interest expense and other, net.............................      21.5      18.6
                                                              --------  --------
Pretax income...............................................     586.5     656.6
Income tax provision........................................     216.1     233.3
Minority interest in consolidated earnings..................      57.3      59.5
                                                              --------  --------
Income from discontinued operations, net of income taxes....  $  313.1  $  363.8
                                                              ========  ========


                                     F-15



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


   THE FOLLOWING DISCUSSES CERTAIN AGREEMENTS BETWEEN KCS AND CERTAIN JANUS
STOCKHOLDERS. SUBSEQUENT TO THE SPIN-OFF, THESE AGREEMENTS AND RELATED
PROVISIONS APPLY TO STILWELL THROUGH ASSIGNMENT OR THROUGH THE AGREEMENT OF
STILWELL TO MEET KCS'S OBLIGATIONS UNDER THE AGREEMENTS.

   A stock purchase agreement with Thomas H. Bailey, the Chairman, President
and Chief Executive Officer of Janus Capital Corporation ("Janus"), and another
Janus stockholder (the "Janus Stock Purchase Agreement") and certain
restriction agreements with other Janus minority stockholders contain, among
other provisions, mandatory put rights. The Janus Stock Purchase Agreement, and
certain stock purchase agreements and restriction agreements with other
minority stockholders also contain provisions whereby upon the occurrence of a
Change in Ownership of KCS or Stilwell, as applicable (as defined in such
agreements), Stilwell may be required to purchase such holders' Janus stock.
The fair market value price for the purchase or sale under the mandatory put
rights or the Change in Ownership provisions would be equal to fifteen times
the net after-tax earnings of Janus over the period indicated in the relevant
agreement or in some circumstances as determined by Janus' Stock Option
Committee or as determined by an independent appraisal. The Janus Stock
Purchase Agreement has been assigned to Stilwell and Stilwell has assumed and
agreed to discharge KCS's obligations under that agreement; however, KCS is
obligated as a guarantor of Stilwell's obligations under that agreement. With
respect to other restriction agreements not assigned to Stilwell, Stilwell has
agreed to perform all of KCS's obligations under these agreements and KCS has
agreed to transfer all of its benefits and assets under these agreements to
Stilwell. In addition, Stilwell has agreed to indemnify KCS for any and all
losses incurred with respect to the Janus Stock Purchase Agreement and all
other Janus minority stockholder agreements.

   In certain 2001 SEC filings, Stilwell disclosed that in March and April
2001, Stilwell acquired 202,042 shares of Janus common stock from several
minority stockholders of Janus exercising their put rights under certain of the
agreements discussed above. On September 4, 2001, Janus purchased from
employees (other than Mr. Bailey) approximately 139,000 shares of Janus common
stock. On May 1, 2001, Stilwell announced that it completed the purchase of
600,000 shares of Janus common stock from Mr. Bailey under the terms and
conditions of the Janus Stock Purchase Agreement. Additionally, on November 9,
2001, Stilwell announced that it had completed the purchase of an additional
609,950 shares of Janus common stock owned by Mr. Bailey and one other minority
stockholder through the exercise of put rights for a price of approximately
$613 million. Upon the completion of the purchase of 609,950 shares on November
9, 2001, KCS was relieved of its obligations to make any payments under the
mandatory put rights. There remain, however, potential obligations under the
Change in Ownership provisions under certain share restriction agreements. KCS
believes, based on discussions with Stilwell management and as previously
demonstrated by Stilwell, that Stilwell has adequate financial resources
available to fund any obligation under the Change in Ownership provisions
described above. However, if Stilwell were somehow unable to meet its
obligations with respect to these agreements, KCS would be obligated to make
the payments under these agreements. At December 31, 2001, KCS could have been
ultimately responsible for approximately $63.6 million under the Change in
Ownership provisions in the event Stilwell was unable to meet its obligations.

NOTE 4.  SUPPLEMENTAL CASH FLOW DISCLOSURES

   Supplemental Disclosures of Cash Flow Information.



                                                                              1999   2000   2001
                                                                             ------ ------ ------
                                                                                  
Cash payments (refunds) (in millions):
   Interest (includes $1.5, $0.7 and $0.0 million, respectively, related to
     Stilwell).............................................................. $ 64.2 $ 72.4 $ 49.1
   Income taxes (includes $142.9, $195.9 and $0.0 million, respectively,
     related to Stilwell)................................................... $143.3 $143.1 $(25.0)


                                     F-16



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NON-CASH INVESTING AND FINANCING ACTIVITIES.

   KCS initiated the Twelfth Offering of KCS common stock under the Employee
Stock Purchase Plan ("ESPP") during 2000. Stock subscribed under the Twelfth
Offering was issued to employees in January 2002 and was paid for through
employee payroll deductions in 2001. KCS received approximately $4.5 million
from payroll deductions associated with this offering of the ESPP. KCS did not
initiate an offering of KCS common stock under the ESPP during 1999. In
connection with the Eleventh Offering of the ESPP (initiated in 1998), in 1999
KCS received approximately $6.3 million from employee payroll deductions for
the purchase of KCS common stock. This stock was issued to employees in January
2000.

   In conjunction with the January 2000 refinancing of KCS's debt structure,
KCS borrowed $125 million under a $200 million 364-day senior unsecured
competitive advance/revolving credit facilities to retire debt obligations.
Stilwell assumed this credit facilities and repaid the $125 million in March
2000. Upon such assumption, KCS was released from all obligations, and Stilwell
became the sole obligor, under this credit facilities. KCS's indebtedness
decreased as a result of the assumption of this indebtedness by Stilwell.

   During 1999, KCS's Board of Directors declared a quarterly dividend totaling
approximately $4.6 million payable in January of 2000. The dividend declaration
reduced retained earnings and established a liability at the end of 1999. No
cash outlay occurred until 2000. During the first quarter of 2000, KCS's Board
of Directors suspended common stock dividends of KCS in conjunction with the
terms of the KCS credit facilities discussed above. It is not anticipated that
KCS will make any cash dividend payments to its common stockholders for the
foreseeable future.

   In 1999, 2000 and 2001, KCS capitalized approximately $4, $9 and $4 million,
respectively, of costs related to capital projects for which no cash outlay had
yet occurred. These costs were included in accounts payable and accrued
liabilities at December 31, 1999, 2000 and 2001, respectively.

NOTE 5.  INVESTMENTS

   See Note 15 for discussion of subsequent events with respect to Grupo TFM
and Mexrail. Investments, including investments in unconsolidated affiliates,
are as follows (IN MILLIONS):



                                          PERCENTAGE
                                          OWNERSHIP
                                         DECEMBER 31,
COMPANY NAME                                 2001        CARRYING VALUE
------------                             ------------ --------------------
                                                       1999   2000   2001
-                                                     ------ ------ ------
                                                        
Grupo TFM...............................     36.9%    $286.5 $306.0 $334.4
Southern Capital........................       50%      28.1   24.6   23.2
Mexrail.................................       49%      13.7   13.3   11.7
PCRC....................................       50%*      4.5    9.9   11.0
Other...................................                 4.3    4.4    6.5
                                                      ------ ------ ------
   Total................................              $337.1 $358.2 $386.8
                                                      ====== ====== ======


    *  KCS owns 50% of the outstanding voting common stock of PCRC.

   GRUPO TFM.  In June 1996, KCS and Transportacion Maritima Mexicana, S.A. de
C.V. (Grupo "TMM" --now Grupo TMM--see below) formed Grupo TFM to participate
in the privatization of the Mexican railroad system. In December 1996, the
Mexican government awarded Grupo TFM the right to acquire an 80% interest

                                     F-17



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(representing 100% of the unrestricted voting rights) in TFM for approximately
11.072 billion Mexican pesos (approximately $1.4 billion based on the U.S.
dollar/Mexican peso exchange rate on the award date). TFM holds a 50-year
concession (with the option of a 50-year extension subject to certain
conditions) to operate approximately 2,650 miles of track which directly link
Mexico City and Monterrey (as well as Guadalajara through trackage rights) with
the ports of Lazaro Cardenas, Veracruz and Tampico and the Mexican/United
States border crossings of Nuevo Laredo-Laredo, Texas and
Matamoros-Brownsville, Texas. TFM's route network provides the shortest
connection to the major industrial and population areas of Mexico from
midwestern and eastern points in the United States. TFM interchanges traffic
with Tex-Mex and the Union Pacific Railroad ("UP") at Laredo, Texas.

   During December 2001, KCS's partner in Grupo TFM and Mexrail, Grupo TMM
announced that its largest shareholder, Grupo TMM S.A. de C.V. ("Grupo TMM"),
filed a registration statement on Form F-4 with the Securities and Exchange
Commission ("SEC"), which was declared effective December 13, 2001, to register
securities that would be issued in the proposed merger of Grupo TMM with Grupo
TMM (formerly Grupo Servia, S.A. de C.V. (''Grupo Servia'')). The surviving
entity in the merger is known as Grupo TMM.

   On January 31, 1997, Grupo TFM paid the first installment of the purchase
price (approximately $565 million based on the U.S. dollar/Mexican peso
exchange rate) to the Mexican government, representing approximately 40% of the
purchase price. Grupo TFM funded the initial installment of the TFM purchase
price through capital contributions from Grupo TMM and KCS. KCS contributed
approximately $298 million to Grupo TFM, of which approximately $277 million
was used by Grupo TFM as part of the initial installment payment. KCS financed
this contribution using borrowings under then-existing lines of credit.

   On June 23, 1997, Grupo TFM completed the purchase of 80% of TFM through the
payment of the remaining $835 million to the Mexican government. This payment
was funded by Grupo TFM using a significant portion of the funds obtained from:
(i) senior secured term credit facilities ($325 million); (ii) senior notes and
senior discount debentures ($400 million); (iii) proceeds from the sale of
24.6% of Grupo TFM to the Mexican government (approximately $199 million based
on the U.S. dollar/Mexican peso exchange rate on June 23, 1997); and (iv)
additional capital contributions from Grupo TMM and KCS (approximately $1.4
million from each partner). Additionally, Grupo TFM entered into a $150 million
revolving credit facilities for general working capital purposes. The Mexican
government's interest in Grupo TFM is in the form of limited voting right
shares.

   KCS and Grupo TMM have a call option for the Mexican government's 24.6%
interest in Grupo TFM which is exercisable on or prior to July 31, 2002 at the
original amount (in U.S. dollars) paid by the Mexican government plus interest
based on one-year U.S. Treasury securities (see below). In addition, after the
expiration of that call option, KCS and Grupo TMM have a right of first refusal
to purchase the Mexican government's interest in Grupo TFM if the Mexican
government wishes to sell that interest to a third party which is not a Mexican
governmental entity.

   On or before July 31, 2002, it is the intention of KCS, along with Grupo
TMM, to exercise their call option with respect to the purchase of the 24.6%
interest in Grupo TFM currently owned by the Mexican government. The purchase
price will be calculated by accreting the Mexican government's initial
investment of approximately $199 million from the date of the Mexican
government's investment through the date of the purchase, using the interest
rate on one-year U.S. Treasury securities. Various financing alternatives are
currently being explored. One source of financing could include the use of
approximately $81 million due to TFM from the Mexican government as a result of
the reversion, during the first quarter of 2001, of a portion of the Concession
to the Mexican government by TFM that covers the Hercules-Mariscala rail line,
an approximate 18-mile portion of redundant track in the vicinity of the city
of Queretaro. TFM recorded income of approximately $54 million

                                     F-18



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(under U.S. GAAP) in connection with the reversion. The remainder of the
financing required to purchase the Mexican government's Grupo TFM shares is
expected to be raised either at TFM or by KCS and Grupo TMM, respectively. This
transaction has been delayed pending improved market conditions and is expected
to be completed when markets become more favorable, but on or prior to July 31,
2002. However, there can be no assurances that KCS and Grupo TMM will be able
to complete this transaction prior to the expiration of the call option on July
31, 2002.

   On or prior to October 31, 2003 the Mexican government may sell its 20%
interest in TFM through a public offering (with the consent of Grupo TFM if
prior to October 31, 2003). If, on October 31, 2003, the Mexican government has
not sold all of its capital stock in TFM, Grupo TFM is obligated to purchase
the capital stock at the initial share price paid by Grupo TFM plus interest.
In the event that Grupo TFM does not purchase the Mexican government's
remaining interest in TFM, Grupo TMM and KCS, or either Grupo TMM or KCS, are
obligated to purchase the Mexican government's interest. KCS and Grupo TMM have
cross indemnities in the event the Mexican government requires only one of them
to purchase its interest. The cross indemnities allow the party required to
purchase the Mexican government's interest to require the other party to
purchase its pro rata portion of such interest. However, if KCS were required
to purchase the Mexican government's interest in TFM and Grupo TMM could not
meet its obligations under the cross-indemnity, then KCS would be obligated to
pay the total purchase price for the Mexican government's interest. If KCS and
Grupo TMM, or either KCS or Grupo TMM alone had been required to purchase the
Mexican government's 20% interest in TFM as of December 31, 2001, the total
purchase price would have been approximately $518.8 million.

   At December 31, 2001, KCS's investment in Grupo TFM was approximately $334.4
million. KCS's interest in Grupo TFM is 36.9% (with Grupo TMM owning 38.5% and
the Mexican Government owning the remaining 24.6%). KCS has a management
services agreement with Grupo TFM to provide certain consulting and management
services. At December 31, 2001, $3.6 million is reflected as an account
receivable in KCS's consolidated balance sheet. KCS accounts for its investment
in Grupo TFM under the equity method.

   MEXRAIL, INC.  In November 1995, KCS purchased a 49% interest in Mexrail,
which owns 100% of Tex-Mex . Mexrail owns the northern half of the
international rail traffic bridge at Laredo spanning the Rio Grande River and
TFM owns and operates the southern half of the bridge. This bridge is a
significant entry point for rail traffic between Mexico and the United States.
Tex-Mex is comprised of a 524-mile rail network between Laredo and Beaumont,
Texas (including 160 owned miles from Laredo to Corpus Christi, Texas and 364
miles, via trackage rights, from Corpus Christi to Houston and Beaumont,
Texas). Tex-Mex connects with KCSR via trackage rights at Beaumont, with TFM at
Laredo (the single largest rail freight transfer point between the United
States and Mexico), as well as with other Class I railroads at various
locations. KCS accounts for its investment in Mexrail using the equity method
of accounting.

   SOUTHERN CAPITAL.  In 1996, KCS and GATX Capital Corporation (''GATX'')
completed a transaction for the formation and financing of a joint venture,
Southern Capital, to perform certain leasing and financing activities. Southern
Capital's principal operations are the acquisition of locomotives and rolling
stock and the leasing thereof to KCS. KCS holds a 50% interest in Southern
Capital, which it accounts for using the equity method of accounting.
Concurrent with the formation of this joint venture, KCS entered into operating
leases with Southern Capital for substantially all the locomotives and rolling
stock contributed or sold to Southern Capital at rental rates which management
believes reflected market conditions at that time. KCSR paid Southern Capital
$27.0, $27.3, and $28.8 million under these operating leases in 1999, 2000 and
2001, respectively. In connection with the formation of Southern Capital, KCS
received cash that exceeded the net book value of assets contributed to the
joint venture by approximately $44.1 million. Accordingly, this excess fair
value over book value is being recognized as a reduction in lease rental
expense over the terms of the leases (approximately $5.6,

                                     F-19



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

$5.8 and $4.4 million in 1999, 2000 and 2001, respectively). During 2000 and
2001, KCS received dividends of $5.0 million and $3.0 million, respectively,
from Southern Capital. No dividends were received from Southern Capital during
1999.

   Additionally, prior to the sale of the loan portfolio (discussed below), KCS
entered into agreements with Southern Capital to manage the loan portfolio
assets held by Southern Capital, as well as to perform general administrative
and accounting functions for the joint venture. Payments under these agreements
were not material in 1999, 2000 and 2001, respectively. GATX also entered into
an agreement to manage the rail portfolio assets, as well as to perform certain
general and administrative services.

   In April 1999, Southern Capital sold its loan portfolio assets (comprised
primarily of finance receivables in the amusement and other non-rail
transportation industries) to Textron Financial Corporation. The purchase price
for these assets approximated $52.8 million resulting in a gain of
approximately $2.7 million. The proceeds from the sale were used to reduce
outstanding indebtedness of the joint venture as mandated by its loan agreement.

   During 2001, Southern Capital refinanced its five-year credit facilities,
which was scheduled to mature on October 19, 2001, with a one-year bridge loan
for $201 million. There was $196 million borrowed under the bridge loan as of
December 31, 2001. Southern Capital is currently evaluating financing
alternatives to refinance the bridge loan with long-term debt.

   PANAMA CANAL RAILWAY COMPANY.  In January 1998, the Republic of Panama
awarded the PCRC, a joint venture between KCSR and Mi-Jack Products, Inc.
("Mi-Jack"), the concession to reconstruct and operate the Panama Canal
Railway. The Panama Canal Railway is a 47-mile north-south railroad traversing
the Panama isthmus between the Pacific and Atlantic Oceans. As of December 31,
2001, KCS has invested approximately $15.5 million toward the reconstruction
and operations of the Panama Canal Railway. This investment is comprised of
$12.9 million of equity and $2.6 million of subordinated loans. The Panama
Canal Railway became fully operational on December 1, 2001 with the
commencement of freight traffic. Passenger service started during July 2001.
Panarail operates and promotes commuter and tourist passenger service over the
Panama Canal Railway. KCS owns 50% of the common stock of PCRC, which it
accounts for using the equity method of accounting.

   In November 1999, the financing arrangements for PCRC were completed with
the International Finance Corporation (''IFC''), a member of the World Bank
Group. The financing is comprised of a $5 million investment by the IFC and
senior loans through the IFC in an aggregate amount of up to $45 million, as
well as $4.8 million of equipment loans from Transamerica Corporation. The
IFC's investment of $5 million in PCRC is comprised of non-voting preferred
shares which pay a 10% cumulative dividend. The preferred shares may be
redeemed at the IFC's option any year after 2008 at the lower of (1) a net
cumulative internal rate of return of 30% or (2) eight times earnings before
interest, income taxes, depreciation and amortization for the two years
preceding the redemption that is proportionate to the IFC's percentage
ownership in PCRC. Under the terms of the concession, KCS is, under certain
limited conditions, a guarantor for up to $7.5 million of cash deficiencies
associated with the completion of the reconstruction project and operations of
PCRC. Also if PCRC terminates the concession contract without the IFC's
consent, KCS is a guarantor for up to 50% of the outstanding senior loans. In
addition, KCS is a guarantor for up to $2.4 million of the equipment loans from
Transamerica Corporation. The cost of the reconstruction, which is virtually
complete, is expected to total approximately $80 million. KCS projects that an
additional $2.5 million, which management expects would be in the form of a
subordinated loan, could be required under the cash deficiency guarantee.
Excluding the impact of any loan guarantees discussed above, KCS expects its
total cash outlay to approximate $18.0 million ($12.9 million of equity and
$5.1 million of subordinated loans).

                                     F-20



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


   FINANCIAL INFORMATION.  Combined financial information of all unconsolidated
affiliates that KCS and its subsidiaries account for under the equity method
follows. Totals do not include certain cost based investments included on the
balance sheet. All amounts, including those for Grupo TFM, are presented under
U.S. GAAP. Certain prior year amounts have been reclassified to reflect amounts
from applicable audited financial statements (DOLLARS IN MILLIONS).



                                                                  DECEMBER 31, 1999
                                                  -------------------------------------------------
                                                   GRUPO   SOUTHERN
                                                    TFM    CAPITAL  MEXRAIL  PCRC   OTHER   TOTAL
                                                  -------- -------- ------- -----  ------  --------
                                                                         
Investment in unconsolidated affiliates.......... $  286.5  $ 28.1   $13.7  $ 4.5   $  --  $  332.8
Equity in net assets of unconsolidated affiliates    286.4    28.1    14.0    4.0     0.1     332.6
FINANCIAL CONDITION:
   Current assets................................ $  134.4  $  0.1   $20.4  $ 4.4  $  1.0  $  160.3
   Non-current assets............................  1,916.5   274.5    43.6   12.0     0.4   2,247.0
                                                  --------  ------   -----  -----  ------  --------
       Assets.................................... $2,050.9  $274.6   $64.0  $16.4  $  1.4  $2,407.3
                                                  ========  ======   =====  =====  ======  ========
   Current liabilities........................... $  255.7  $   --   $29.3  $ 1.6  $  0.1  $  286.7
   Non-current liabilities.......................    672.9   218.4     6.2    5.1     0.9     903.5
   Minority interest.............................    346.1      --      --     --      --     346.1
   Equity of stockholders and partners...........    776.2    56.2    28.5    9.7     0.4     871.0
                                                  --------  ------   -----  -----  ------  --------
       Liabilities and equity.................... $2,050.9  $274.6   $64.0  $16.4  $  1.4  $2,407.3
                                                  ========  ======   =====  =====  ======  ========
OPERATING RESULTS:
   Revenues...................................... $  524.5  $ 26.0   $50.0  $ 0.6  $  0.3  $  601.4
                                                  --------  ------   -----  -----  ------  --------
   Costs and expenses............................ $  409.7  $ 22.3   $48.3  $ 0.6  $  0.1  $  481.0
                                                  --------  ------   -----  -----  ------  --------
   Net income.................................... $    1.6  $  7.0   $ 1.6   $ --  $  0.1  $   10.3
                                                  --------  ------   -----  -----  ------  --------

                                                                  DECEMBER 31, 2000
                                                  -------------------------------------------------
                                                   GRUPO   SOUTHERN
                                                    TFM    CAPITAL  MEXRAIL  PCRC   OTHER   TOTAL
                                                  -------- -------- ------- -----  ------  --------
Investment in unconsolidated affiliates.......... $  306.0  $ 24.6   $13.3  $ 9.9  $ (0.1) $  353.7
Equity in net assets of unconsolidated affiliates    303.0    24.6    13.9    7.9      --     349.4
Dividends and distributions received from
  unconsolidated affiliates......................       --     5.0      --     --      --       5.0
   FINANCIAL CONDITION:
       Current assets............................ $  190.9  $  0.2   $24.7  $ 7.1  $  0.9  $  223.8
       Non-current assets........................  1,885.6   262.0    42.7   49.4     0.3   2,240.0
                                                  --------  ------   -----  -----  ------  --------
          Assets................................. $2,076.5  $262.2   $67.4  $56.5  $  1.2  $2,463.8
                                                  ========  ======   =====  =====  ======  ========
       Current liabilities....................... $   80.5  $  0.4   $32.2  $ 0.6  $  0.1  $  113.8
       Non-current liabilities...................    817.8   212.5     6.8   37.0     0.8   1,074.9
       Minority interest.........................    357.2      --      --     --      --     357.2
       Equity of stockholders and partners.......    821.0    49.3    28.4   18.9     0.3     917.9
                                                  --------  ------   -----  -----  ------  --------
          Liabilities and equity................. $2,076.5  $262.2   $67.4  $56.5  $  1.2  $2,463.8
                                                  ========  ======   =====  =====  ======  ========
OPERATING RESULTS:
   Revenues...................................... $  640.5  $ 30.8   $56.5  $ 0.3  $   --  $  728.1
                                                  --------  ------   -----  -----  ------  --------
   Costs and expenses............................ $  493.7  $ 27.7   $57.7  $ 1.2  $   --  $  580.3
                                                  --------  ------   -----  -----  ------  --------
   Net income.................................... $   44.8  $  3.2   $(0.1) $(0.9) $  0.1  $   47.1
                                                  --------  ------   -----  -----  ------  --------


                                     F-21



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



                                                                 DECEMBER 31, 2001
                                                  ------------------------------------------------
                                                   GRUPO   SOUTHERN
                                                    TFM    CAPITAL  MEXRAIL  PCRC  OTHER   TOTAL
                                                  -------- -------- ------- -----  -----  --------
                                                                        
Investment in unconsolidated affiliates.......... $  334.4  $ 23.2   $11.7  $11.0  $(0.8) $  379.5
Equity in net assets of unconsolidated affiliates    331.3    23.2    12.0   11.0   (0.8)    376.7
Dividends and distributions received from
  unconsolidated affiliates......................       --     3.0      --     --     --       3.0
FINANCIAL CONDITION:
   Current assets................................ $  294.3  $  2.5   $34.9  $ 3.4  $ 0.1  $  335.2
   Non-current assets............................  1,924.3   240.6    59.3   88.9     --   2,313.1
                                                  --------  ------   -----  -----  -----  --------
       Assets.................................... $2,218.6  $243.1   $94.2  $92.3  $ 0.1  $2,648.3
                                                  ========  ======   =====  =====  =====  ========
   Current liabilities........................... $  350.8  $196.6   $42.8  $ 8.1  $ 0.2  $  598.5
   Non-current liabilities.......................    593.8      --    27.5   62.2    0.9     684.4
   Minority interest.............................    376.3      --      --     --     --     376.3
   Equity of stockholders and partners...........    897.7    46.5    23.9   22.0   (1.0)    989.1
                                                  --------  ------   -----  -----  -----  --------
       Liabilities and equity.................... $2,218.6  $243.1   $94.2  $92.3  $ 0.1  $2,648.3
                                                  ========  ======   =====  =====  =====  ========
OPERATING RESULTS:
   Revenues...................................... $  667.8  $ 30.2   $55.0  $ 0.6  $  --  $  753.6
                                                  --------  ------   -----  -----  -----  --------
   Costs and expenses............................ $  457.7  $ 25.5   $58.2  $ 2.8  $ 0.2  $  544.4
                                                  --------  ------   -----  -----  -----  --------
   Net income.................................... $   76.7  $  4.8   $(2.0) $(2.2) $(0.2) $   77.1
                                                  --------  ------   -----  -----  -----  --------


   Generally, the difference between the carrying amount of KCS's investment in
unconsolidated affiliates and the underlying equity in net assets is
attributable to certain equity investments whose carrying amounts have been
reduced to zero, and report a net deficit. With respect to KCS's investment in
Grupo TFM, the effects of foreign currency transactions and capitalized
interest prior to June 23, 1997, which are not recorded on the investee's
books, also result in these differences.

   The deferred income tax calculations for Grupo TFM are significantly
impacted by fluctuations in the relative value of the Mexican peso versus the
U.S. dollar and the rate of Mexican inflation, and can result in significant
variability in the amount of equity earnings (losses) reported by KCS.

                                     F-22



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 6.  OTHER BALANCE SHEET CAPTIONS

   ACCOUNTS RECEIVABLE.  Accounts receivable include the following allowances
(IN MILLIONS):



                                                              1999          2000          2001
                                                              --------      --------      --------
                                                                               
Accounts receivable........................................ $  140.2      $  140.2      $  140.4
Allowance for doubtful accounts............................     (8.0)         (5.2)        (10.4)
                                                              --------      --------      --------
Accounts receivable, net................................... $  132.2      $  135.0      $  130.0
                                                              ========      ========      ========
Doubtful accounts expense.................................. $    1.7      $   (0.6)     $    1.7
                                                              --------      --------      --------

   OTHER CURRENT ASSETS.  Other current assets include the following items (IN MILLIONS):
                                                              1999          2000          2001
                                                              --------      --------      --------
Deferred income taxes...................................... $    8.7      $    9.3      $   16.0
Federal income taxes receivable............................       --            --          27.6
Receivable--Duncan case (Note 11)..........................       --           7.0            --
Receivable--Bogalusa case (Note 11)........................       --            --          19.3
Prepaid expenses...........................................      2.5           1.0           2.9
Other......................................................     12.7           8.6           6.0
                                                              --------      --------      --------
       Total........................................        $   23.9          25.9      $   71.8
                                                              ========      ========      ========

   PROPERTIES.  Properties and related accumulated depreciation and amortization are summarized below
(IN MILLIONS):
                                                              1999          2000          2001
                                                              --------      --------      --------
PROPERTIES, AT COST
   Road properties......................................... $1,367.9      $1,394.8      $1,520.4
   Equipment...............................................    279.8         295.5         289.2
   Equipment under capital leases..........................      6.7           6.7           6.6
   Other...................................................     54.5          32.4          28.8
                                                              --------      --------      --------
   Total...................................................  1,708.9       1,729.4       1,845.0
Accumulated depreciation and amortization..................    578.0         622.9         660.2
                                                              --------      --------      --------
   Total...................................................  1,130.9       1,106.5       1,184.8
Construction in progress...................................    146.5         221.3         142.6
                                                              --------      --------      --------
   Net Properties.......................................... $1,277.4      $1,327.8      $1,327.4
                                                              ========      ========      ========

   ACCRUED LIABILITIES.  Accrued liabilities include the following items (IN MILLIONS):
                                                              1999          2000          2001
                                                              --------      --------      --------
Claims reserves............................................ $   35.7      $   45.7      $   30.1
Prepaid freight charges due other railroads................     25.1          24.5          21.2
Duncan case liability (Note 11)............................       --          14.2            --
Bogalusa case liability (Note 11)..........................       --            --          22.3
Car hire per diem..........................................     13.5          12.1          12.0
Vacation accrual...........................................      8.0           8.5           8.0
Other non-income related taxes.............................      6.2           5.3           4.1
Federal income taxes payable...............................      4.8           3.5            --
Interest payable...........................................     12.5           7.4          10.1
Other......................................................     62.7          38.7          52.6
                                                              --------      --------      --------
       Total............................................... $  168.5      $  159.9      $  160.4
                                                              ========      ========      ========


                                     F-23



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 7.  LONG-TERM DEBT

   INDEBTEDNESS OUTSTANDING.  Long-term debt and pertinent provisions follow
(IN MILLIONS):



                                                                                1999    2000   2001
                                                                               ------  ------ ------
                                                                                     
KCS
Competitive Advance & Revolving Credit Facilities, Rates: below prime......... $250.0  $   -- $   --
Notes and Debentures, due July 2002 to December 2025
  Rates: 6.625% to 8.80%......................................................  400.0     1.6    1.6
Unamortized discount..........................................................   (2.1)     --     --

KCSR
Revolving Credit Facility, variable interest rate 4.85%, due January 2006.....     --      --   20.0
Term Loans, variable interest rates 5.13% to 5.38%, due December 2005 to
  December 2006...............................................................     --   400.0  377.5
Senior Notes, 9.5% interest rate, due October 1, 2008.........................     --   200.0  200.0
Equipment Trust Certificates, 8.56% to 9.68%, due serially to December 15,
  2006........................................................................   64.7    54.9   43.5
Capital Lease Obligations, 7.15% to 9.00% due serially to September 30, 2009..    3.9     3.5    3.0
Revolving Credit Facility, variable interest rate (7.31% at December 31, 1999)   28.0      --     --
Term Loans with State of Illinois, 3% to 5% due serially to 2009..............    4.9     4.4    3.9

OTHER
Industrial Revenue Bond.......................................................    5.0     4.0    3.0
Mortgage Note.................................................................    5.6     5.3    5.1
Term Loans with State of Illinois, 3%, due serially to 2018...................    0.9     0.9    0.8
                                                                               ------  ------ ------
Total.........................................................................  760.9   674.6  658.4
Less: debt due within one year................................................   10.9    36.2   46.7
                                                                               ------  ------ ------
Long-term debt................................................................ $750.0  $638.4 $611.7
                                                                               ======  ====== ======


DEBT REFINANCING AND RE-CAPITALIZATION OF KCS'S DEBT STRUCTURE.

   REGISTRATION OF SENIOR UNSECURED NOTES.  During the third quarter of 2000,
KCS completed a $200 million private offering of debt securities through its
wholly-owned subsidiary, KCSR. The offering, completed pursuant to Rule 144A
under the Securities Act of 1933 in the United States and Regulation S outside
the United States, consisted of 8-year senior unsecured notes ("Senior Notes").
Net proceeds from this offering of $196.5 million were used to refinance term
debt and reduce commitments under the KCS Credit Facility (as defined below).
The refinanced debt was scheduled to mature on January 11, 2001 (see below).
Costs related to the issuance of the Senior Notes were deferred and are being
amortized over the eight-year term of the Senior Notes. The remaining balance
of these deferred costs was approximately $3.8 million at December 31, 2001. In
connection with this refinancing, KCS reported an extraordinary loss of $1.1
million (net of income taxes of $0.7 million).

   On January 25, 2001, KCS filed a Form S-4 Registration Statement with the
SEC registering exchange notes under the Securities Act of 1933. KCS filed
Amendment No. 1 to this Registration Statement and the SEC declared this
Registration Statement, as amended, effective on March 15, 2001, thereby
providing the opportunity for holders of the initial Senior Notes to exchange
them for registered notes with substantially identical terms. The registration
exchange offer expired on April 16, 2001 and all of the Senior Notes were
exchanged for $200 million of registered notes. These registered notes bear a
fixed annual interest rate of 9.5% and are due on October 1, 2008 and contain
certain covenants typical of this type of debt instrument.

                                     F-24



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


   GRUPO TFM.  During the third quarter of 2000, Grupo TFM accomplished a
refinancing of approximately $285 million of its senior secured credit facility
through the issuance of a U.S. Commercial Paper ("USCP") program backed by a
letter of credit. The USCP is a 2-year program for up to a face value of $310
million. The average discount rate for the first issuance was 6.54%. This
refinancing provides Grupo TFM with the ability to pay limited dividends. As a
result of this refinancing, Grupo TFM recorded approximately $9.2 million in
pretax extraordinary debt retirement costs. KCS reported $1.7 million (net of
income taxes of $0.1 million) as its proportionate share of these costs as an
extraordinary item.

   RE-CAPITALIZATION OF DEBT STRUCTURE IN ANTICIPATION OF SPIN-OFF.  In
preparation for the Spin-off, KCS re-capitalized its debt structure in January
2000 through a series of transactions as follows:

      BOND TENDER AND OTHER DEBT REPAYMENT.  On December 6, 1999, KCS commenced
   offers to purchase and consent solicitations with respect to any and all of
   KCS's outstanding 7.875% Notes due July 1, 2002, 6.625% Notes due March 1,
   2005, 8.8% Debentures due July 1, 2022, and 7% Debentures due December 15,
   2025 (collectively "Debt Securities" or "notes and debentures").

      Approximately $398.4 million of the $400 million outstanding Debt
   Securities were validly tendered and accepted by KCS. Total consideration
   paid for the repurchase of these outstanding notes and debentures was $401.2
   million. Funding for the repurchase of these Debt Securities and for the
   repayment of $264 million of borrowings under then-existing revolving credit
   facilities was obtained from two credit facilities (the "KCS Credit
   Facility" and the "Stilwell Credit Facility", or collectively the "Credit
   Facilities"), each of which was entered into on January 11, 2000. The Credit
   Facilities, as described further below, initially provided for total
   commitments of $950 million. KCS reported an extraordinary loss on the
   extinguishment of KCS's notes and debentures of approximately $5.9 million
   (net of income taxes of approximately $3.2 million).

      KCS CREDIT FACILITY.  The KCS Credit Facility initially provided for
   total commitments of $750 million comprised of three separate term loans
   totaling $600 million and a revolving credit facility available until
   January 11, 2006 ("KCS Revolver"). On January 11, 2000, KCSR borrowed the
   full amount ($600 million) of the term loans and used the proceeds to
   repurchase the Debt Securities, retire other debt obligations and pay
   related fees and expenses. No funds were initially borrowed under the KCS
   Revolver. The term loans were initially comprised of the following: $200
   million due January 11, 2001, $150 million due December 30, 2005 and $250
   million due December 29, 2006. The $200 million term loan due January 11,
   2001 was refinanced during the third quarter of 2000 as described further
   above. Additionally, in accordance with the terms of the KCS Credit
   Facility, the availability under the KCS Revolver was reduced from $150
   million to $100 million on January 2, 2001. Letters of credit are also
   available under the KCS Revolver up to a limit of $15 million. Proceeds of
   future borrowings under the KCS Revolver are to be used for working capital
   and for other general corporate purposes. The letters of credit under the
   KCS Revolver may be used for general corporate purposes. Borrowings under
   the KCS Credit Facility are secured by substantially all of KCS's assets and
   are guaranteed by the majority of its subsidiaries.

      Interest on the outstanding loans under the KCS Credit Facility accrues
   at a rate per annum based on the London Interbank Offered Rate ("LIBOR") or
   an alternate base rate, as KCS shall select. Following completion of the
   refinancing of the January 11, 2001 term loan discussed above, each
   remaining loan under the KCS Credit Facility accrues interest at the
   selected rate plus an applicable margin. The applicable margin is determined
   by the type of loan and KCS's leverage ratio (defined as the ratio of KCS's
   total debt to consolidated earnings before interest, taxes, depreciation and
   amortization excluding the equity earnings of unconsolidated affiliates for
   the prior four fiscal quarters). Based on KCS's current leverage ratio, the
   term loan maturing in 2005 and all loans under the KCS Revolver have an
   applicable margin of 2.75% per

                                     F-25



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

   annum for LIBOR priced loans and 1.75% per annum for alternate base rate
   priced loans. The term loan maturing in 2006 currently has an applicable
   margin of 3.0% per annum for LIBOR priced loans and 2.0% per annum for
   alternate base rate loans.

      The KCS Credit Facility also requires the payment to the lenders of a
   commitment fee of 0.50% per annum on the average daily, unused amount of
   each commitment. Additionally a fee equal to a per annum rate equal to 0.25%
   plus the applicable margin for LIBOR priced revolving loans will be paid on
   any letter of credit issued under the KCS Credit Facility.

      The term loans are subject to a mandatory prepayment with, among other
   things:

       . 100% of the net proceeds of (1) certain asset sales or other
         dispositions of property, (2) the sale or issuance of certain
         indebtedness or equity securities and (3) certain insurance recoveries.
       . 50% of excess cash flow (as defined in the KCS Credit Facility)

      The KCS Credit Facility contains certain covenants that, among others,
   restrict KCS's subsidiaries, including KCSR, to incur additional
   indebtedness, and restricts KCS's ability and its subsidiaries' ability to:

       . incur additional liens,
       . enter into sale and leaseback transactions,
       . merge or consolidate with another entity,
       . sell assets,
       . enter into certain transactions with affiliates,
       . enter into agreements that restrict the ability to incur liens or,
         with respect to KCSR and KCS's other subsidiaries, pay dividends to
         KCS or another subsidiary of KCS,
       . make investments, loans, advances, guarantees or acquisitions,
       . make certain restricted payments, including dividends, or make certain
         payments on other indebtedness, or
       . make capital expenditures.

      In addition, KCS is required to comply with specific financial ratios,
   including minimum interest expense coverage and leverage ratios. The KCS
   Credit Facility also contains certain customary events of default. These
   covenants, along with other provisions, could restrict maximum utilization
   of the facility. As discussed below, KCS received a waiver from certain of
   the financial and coverage covenant provisions contained in the KCS Credit
   Facility and was granted an amendment to the credit agreement through March
   31, 2002. KCS was in compliance with the provisions of the KCS Credit
   Facility, as so amended, including the financial covenants, as of December
   31, 2001.

      Issue costs relating to the KCS Credit Facility of approximately $17.6
   million were deferred and are being amortized over the respective term of
   the loans. In conjunction with the refinancing of the $200 million term loan
   previously due January 11, 2001, approximately $1.8 million of these
   deferred costs were immediately recognized. Additionally, $1.4 million in
   fees were incurred related to the waiver for credit facilities covenants
   (discussed below). These fees have also been deferred and are being
   amortized over the respective term of the loans. After consideration of
   current year amortization, the remaining balance of these deferred costs was
   approximately $10.4 million at December 31, 2001.

      As a result of the debt refinancing transactions discussed above,
   extraordinary items of $8.7 million (net of income taxes of $4.0 million)
   were reported in the statement of income for the year ended December 31,
   2000.

   STILWELL CREDIT FACILITY.  On January 11, 2000, KCS also arranged a new $200
million 364-day senior unsecured competitive Advance/Revolving Credit Facility,
the Stilwell Credit Facility. KCS borrowed

                                     F-26



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

$125 million under this facility and used the proceeds to retire debt
obligations as discussed above. Stilwell assumed this credit facilities,
including the $125 million borrowed thereunder, and upon completion of the
Spin-off, KCS was released from all obligations thereunder. Stilwell repaid the
$125 million in March 2000.

   WAIVER AND AMENDMENTS FOR CREDIT FACILITIES COVENANTS.  Due to various
factors, including the impact on the operations of KCS of the U.S. economic
recession during 2001, KCS requested and received from lenders a waiver from
certain of the financial and coverage covenant provisions in the KCS credit
facilities. This waiver was granted on March 19, 2001 and was effective until
May 15, 2001. In addition, KCS requested an amendment to the applicable
covenant provisions of the KCS credit facilities. The amendment, among other
things, revised certain of the covenant provisions (including financial and
coverage provisions) through March 31, 2002 to provide KCS with time to
strengthen its financial position and pursue various financing alternatives.
The lenders approved and executed the amendment to the credit agreement on May
10, 2001. At December 31, 2001, KCS had $397.5 million borrowed under this
facility, comprised of $377.5 million of term debt and $20 million under the
KCS Revolver and was in compliance with the applicable covenant provisions, as
amended. KCS has obtained an additional amendment to the leverage ratio
covenant provision of the KCS credit facilities for the period April 1, 2002
through June 29, 2002. As a result of certain financial covenants contained in
the credit agreement, maximum utilization of KCS's available line of credit may
be restricted.

   KCS presently expects that it will achieve compliance with the financial and
coverage ratios under the KCS credit facilities, as amended. KCS is currently
evaluating various alternatives for its existing debt under the KCS credit
facilities and will pursue all measures within its control to ensure that it
will be in compliance with the financial and coverage ratios under the
provisions of the KCS credit facilities. If, however, KCS is unable to meet the
provisions of its financial and coverage ratios (which would result in a
violation of its covenants), KCS would pursue negotiations with its lenders to
cure any covenant violation, which would likely result in additional costs
including, among others, interest, bank and other fees, which could be
significant.

   LEASES AND DEBT MATURITIES.  KCS and its subsidiaries lease transportation
equipment, as well as office and other operating facilities under various
capital and operating leases. Rental expenses under operating leases were
$46.3, $51.6, and $50.9 million for the years 1999, 2000, and 2001,
respectively. Minimum annual payments and present value thereof under existing
capital leases, other debt maturities, and minimum annual rental commitments
under noncancellable operating leases are as follows (DOLLARS IN MILLIONS):



                 CAPITAL LEASES                           OPERATING LEASES
            -------------------------               -----------------------------
            MINIMUM             NET
             LEASE     LESS   PRESENT OTHER  TOTAL
            PAYMENTS INTEREST  VALUE  DEBT   DEBT   AFFILIATES THIRD PARTY TOTAL
            -------- -------- ------- ------ ------ ---------- ----------- ------
                                                   
2002.......   $0.7     $0.2    $0.5   $ 46.2 $ 46.7   $ 34.1     $ 21.1    $ 55.2
2003.......    0.7      0.1     0.6     49.2   49.8     34.1       19.7      53.8
2004.......    0.6      0.2     0.4     40.9   41.3     34.1       15.6      49.7
2005.......    0.5      0.1     0.4     50.0   50.4     28.3       13.7      42.0
2006.......    0.4      0.1     0.3    264.0  264.3     24.3        6.4      30.7
Later years    0.9      0.1     0.8    205.1  205.9    180.4       54.1     234.5
              ----     ----    ----   ------ ------   ------     ------    ------
Total......   $3.8     $0.8    $3.0   $655.4 $658.4   $335.3     $130.6    $465.9
              ====     ====    ====   ====== ======   ======     ======    ======


   KCSR INDEBTEDNESS.  KCSR has purchased locomotives and rolling stock under
conditional sales agreements, equipment trust certificates and capitalized
lease obligations. The equipment, which has been pledged as collateral for the
related indebtedness, has an original cost of $134.7 million and a net book
value of $78.8 million.

                                     F-27



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


   OTHER AGREEMENTS, GUARANTEES, PROVISIONS AND RESTRICTIONS.  KCS has debt
agreements containing restrictions on subsidiary indebtedness, advances and
transfers of assets, and sale and leaseback transactions, as well as requiring
compliance with various financial covenants. At December 31, 2001, KCS was in
compliance with the provisions and restrictions of these agreements. Because of
certain financial covenants contained in the debt agreements, however, maximum
utilization of KCS's available line of credit may be restricted.

NOTE 8.  INCOME TAXES

   Under the liability method of accounting for income taxes specified by
Statement of Financial Accounting Standards No. 109 "Accounting for Income
Taxes," the provision for income tax expense is the sum of income taxes
currently payable and deferred income taxes. Currently payable income taxes
represents the amounts expected to be reported on KCS's income tax return, and
deferred tax expense or benefit represents the change in deferred taxes.
Deferred tax assets and liabilities are determined based on the difference
between the financial statement and tax basis of assets and liabilities as
measured by the enacted tax rates that will be in effect when these differences
reverse.

   TAX EXPENSE.  Income tax provision (benefit) attributable to continuing
operations consists of the following components (IN MILLIONS):



                                      1999   2000    2001
                                     -----  ------  ------
                                           
Current
   Federal.......................... $(3.4) $(26.7) $(26.6)
   State and local..................   0.6    (0.2)   (1.1)
   Foreign withholding taxes........    --     0.2     0.1
                                     -----  ------  ------
       Total current................  (2.8)  (26.7)  (27.6)
                                     -----  ------  ------
Deferred
   Federal..........................   9.4    23.4    29.5
   State and local..................   0.4    (0.3)    0.9
                                     -----  ------  ------
       Total deferred...............   9.8    23.1    30.4
                                     -----  ------  ------
Total income tax provision (benefit) $ 7.0  $ (3.6) $  2.8
                                     =====  ======  ======


   The federal and state deferred tax liabilities (assets) attributable to
continuing operations at December 31 are as follows (IN MILLIONS):



                                                    1999    2000    2001
                                                   ------  ------  ------
                                                          
Liabilities:
   Depreciation................................... $333.3  $351.0  $380.7
   Other, net.....................................   (1.4)    6.3    10.0
                                                   ------  ------  ------
       Gross deferred tax liabilities.............  331.9   357.3   390.7
                                                   ------  ------  ------
Assets:
   NOL and AMT credit carryovers..................   (2.3)   (8.8)   (3.4)
   Book reserves not currently deductible for tax.  (33.2)  (22.3)  (30.0)
   Vacation accrual...............................   (2.9)   (2.5)   (3.1)
   Other, net.....................................   (4.8)   (0.8)     --
                                                   ------  ------  ------
       Gross deferred tax assets..................  (43.2)  (34.4)  (36.5)
                                                   ------  ------  ------
Net deferred tax liability........................ $288.7  $322.9  $354.2
                                                   ======  ======  ======


                                     F-28



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


   Based upon KCS's history of operating income and its expectations for the
future, management has determined that operating income of KCS will, more
likely than not, be sufficient to recognize fully the gross deferred tax assets
set forth above.

   TAX RATES.  Differences between KCS's effective income tax rates applicable
to continuing operations and the U.S. federal income tax statutory rates of 35%
are as follows (IN MILLIONS):



                                                         1999    2000    2001
                                                        -----  ------   -----
                                                               
Income tax provision using the statutory rate in effect $ 5.6  $  7.6   $11.9
Tax effect of:
   Earnings of equity investees........................  (0.7)   (7.2)   (9.4)
   Other, net..........................................   1.1    (3.7)    0.4
                                                        -----  ------   -----
Federal income tax provision (benefit).................   6.0    (3.3)    2.9
State and local income tax provision...................   1.0    (0.5)   (0.2)
Foreign withholding taxes..............................    --     0.2     0.1
                                                        -----  ------   -----
Total.................................................. $ 7.0  $ (3.6)  $ 2.8
                                                        =====  ======   =====
Effective tax rate.....................................  40.7%  (16.5)%   8.3%
                                                        =====  ======   =====


   TEMPORARY DIFFERENCE ATTRIBUTABLE TO GRUPO TFM INVESTMENT.  At December 31,
2001, KCS's book basis exceeded the tax basis of its investment in Grupo TFM by
$33.6 million. KCS has not provided a deferred income tax liability for the
income taxes, if any, which might become payable on the realization of this
basis difference because KCS intends to indefinitely reinvest in Grupo TFM the
financial statement earnings which gave rise to the basis differential.
Moreover, KCS has no other plans to realize this basis differential by a sale
of its investment in Grupo TFM. If KCS were to realize this basis difference in
the future by a receipt of dividends or the sale of its interest in Grupo TFM,
as of December 31, 2001 KCS would incur gross federal income taxes of $11.8
million, which might be partially or fully offset by Mexican income taxes and
could be available to reduce federal income taxes at such time.

   TAX CARRYOVERS.  At December 31, 2000, KCS had $3.4 million of alternative
minimum tax credit carryover generated by MidSouth prior to acquisition by KCS.
This was fully utilized on the 2000 tax return filed in 2001. The amount of
federal NOL carryover generated by MidSouth and Gateway Western prior to
acquisition was $67.8 million. KCS utilized approximately $1.5 million of these
NOL's in 2000. $57.6 million of the NOL carryover was utilized in pre-1998
years leaving approximately $8.7 million of carryover available at December 31,
2001, with expiration dates beginning in the year 2008. The use of
preacquisition net operating losses and tax credit carryovers is subject to
limitations imposed by the Internal Revenue Code. KCS does not anticipate that
these limitations will affect utilization of the carryovers prior to their
expiration.

   TAX EXAMINATIONS.  The IRS is currently in the process of examining the
consolidated federal income tax returns for the years 1993 through 1996. For
years prior to 1993, the statute of limitations has closed. In addition, other
taxing authorities are currently examining the years 1994 through 1999 and have
proposed additional tax assessments for which KCS believes it has recorded
adequate reserves. Since most of these asserted tax deficiencies represent
temporary differences, subsequent payments of taxes will not require additional
charges to income tax expense. In addition, accruals have been made for
interest (net of tax benefit) for estimated settlement of the proposed tax
assessments. Thus, management believes that final settlement of these matters
will not have a material adverse effect on KCS's consolidated results of
operations or financial condition.


                                     F-29



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 9.  STOCKHOLDERS' EQUITY

   REVERSE STOCK SPLIT.  All periods presented in the accompanying consolidated
financial statements reflect the one-for-two reverse stock split completed on
July 12, 2000 in conjunction with the Spin-off. See Note 3.

   PRO FORMA FAIR VALUE INFORMATION FOR STOCK-BASED COMPENSATION PLANS.  Under
SFAS 123, companies must either record compensation expense based on the
estimated grant date fair value of stock options granted or disclose the impact
on net income as if they had adopted the fair value method (for grants
subsequent to December 31, 1994.) If KCS had measured compensation cost for the
KCS stock options granted to its employees and shares subscribed by its
employees under the KCS employee stock purchase plan, under the fair value
based method prescribed by SFAS 123, net income and earnings per share would
have been as follows:



                                    1999   2000   2001
                                   ------ ------ ------
                                        
Net income (loss) (IN MILLIONS):
   As reported.................... $323.3 $380.5 $ 30.7
   Pro forma......................  318.0  375.8   26.7
Earnings (loss) per Basic share:
   As reported.................... $ 5.86 $ 6.71 $ 0.52
   Pro forma......................   5.76   6.63   0.45
Earnings (loss) per Diluted share:
   As reported.................... $ 5.57 $ 6.42 $ 0.50
   Pro forma......................   5.48   6.37   0.43


   STOCK OPTION PLANS.  During 1998, various existing Employee Stock Option
Plans were combined and amended as the Kansas City Southern Industries, Inc.
1991 Amended and Restated Stock Option and Performance Award Plan (as amended
and restated effective February 27, 2001). The Plan provides for the granting
of options to purchase up to 16.0 million shares of KCS's common stock by
officers and other designated employees. Options granted under this Plan have
been granted at 100% of the average market price of KCS's stock on the date of
grant and generally may not be exercised sooner than one year or longer than
ten years following the date of the grant, except that options outstanding with
limited rights ("LRs") or limited stock appreciation rights ("LSARs"), become
immediately exercisable upon certain defined circumstances constituting a
change in control of KCS. The Plan includes provisions for stock appreciation
rights, LRs and LSARs. All outstanding options include LRs, except for options
granted to non-employee Directors.

   For purposes of computing the pro forma effects of option grants under the
fair value accounting method prescribed by SFAS 123, the fair value of each
option grant is estimated on the date of grant using a version of the
Black-Scholes option pricing model. The following assumptions were used for the
various grants depending on the date of grant, nature of vesting and term of
option:



                             1999           2000           2001
                        -------------- -------------- --------------
                                             
Dividend Yield.........   .25% to .36%             0%             0%
Expected Volatility....     42% to 43%     34% to 50%     35% to 40%
Risk-free Interest Rate 4.67% to 5.75% 5.92% to 6.24% 2.98% to 4.84%
Expected Life..........        3 years        3 years        3 years


   EFFECT OF SPIN-OFF ON EXISTING STOCK OPTIONS.  FASB Interpretation No. 44,
"Accounting for Certain Transactions involving Stock Compensation" ("FIN 44")
addresses the issues surrounding fixed stock option plans resulting from an
equity restructuring, including spin-offs. This guidance indicates that changes
to fixed

                                     F-30



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

stock option grants made to restore the option holder's economic position as a
result of a spin-off do not result in additional compensation expense if
certain criteria are met as follows: i) aggregate intrinsic value (difference
between the market value per share and exercise price) of the options
immediately after the change is not greater than the aggregate intrinsic value
of the options immediately before the change; ii) the ratio of the exercise
price per option to the market value per share is not reduced; and iii) the
vesting provisions and option period of the original option grant remain the
same.

   As part of the Spin-off, generally holders of an option to purchase one
share of KCS common stock received options to purchase two shares of Stilwell
common stock. The option exercise price for the KCS and Stilwell stock options
was prorated based on the market value for KCS common stock and Stilwell common
stock on the date of the Spin-off. The exercise prices for periods subsequent
to the Spin-off have accordingly been reduced to reflect this amount. The
changes made to KCS's fixed stock option grants as a result of the Spin-off in
2000 resulted in the option holder having the same economic position both
immediately before and immediately after the Spin-off. In accordance with the
provisions of FIN 44, KCS, therefore, did not record additional compensation
expense in 2000.

   SUMMARY OF COMPANY'S STOCK OPTION PLANS.  A summary of the status of KCS's
stock option plans as of December 31, 1999, 2000 and 2001, and changes during
the years then ended, is presented below. The number of shares presented, the
weighted average exercise price and the weighted average fair value of options
granted have been restated to reflect the reverse stock split on July 12, 2000.
However, the weighted average exercise price and the weighted average fair
value of options have not been restated to reflect the impact of the Spin-off
for periods prior to the Spin-off.




                                                   1999                   1/1/2000-7/12/2000
                                       ---------------------------- ------------------------------
                                                   WEIGHTED-AVERAGE               WEIGHTED-AVERAGE
                                         SHARES     EXERCISE PRICE     SHARES      EXERCISE PRICE
                                       ----------  ---------------- ------------  ----------------
                                                                      
Outstanding at January 1..............  4,713,971       $30.70         4,280,581      $ 33.94
Exercised.............................   (636,482)       31.82          (394,803)       47.14
Canceled/Expired......................    (42,266)       85.78            (1,800)       89.13
Granted...............................    245,358        99.46           281,714       142.08
                                       ----------                   ------------
Outstanding at end of period..........  4,280,581       $33.94         4,165,692      $ 39.98
                                       ==========                   ============
Exercisable at December 31............  3,834,393       $27.06
Weighted-Average fair value of options
  granted during the year.............                  $33.28                        $ 49.88
                                           7/13/2000-12/31/2000                  2001
                                       ---------------------------- ------------------------------
                                                   WEIGHTED-AVERAGE               WEIGHTED-AVERAGE
                                         SHARES     EXERCISE PRICE     SHARES      EXERCISE PRICE
                                       ----------  ---------------- ------------  ----------------
Outstanding at beginning of period....  4,165,692       $ 1.26         6,862,036      $  4.92
Exercised............................. (2,469,667)        0.76        (1,128,838)        3.71
Canceled/Expired......................   (388,686)        4.82          (105,537)        4.79
Granted...............................  5,554,697         5.81           193,654        13.37
                                       ----------                        -----
Outstanding at end of period..........  6,862,036       $ 4.92         5,821,315      $  5.44
                                       ==========                      =========
Exercisable at December 31............  1,355,464       $ 1.41         4,803,942      $  5.13
Weighted-Average fair value of options
  granted during the period...........                  $ 1.54                        $  4.18



                                     F-31



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

   The following table summarizes information about stock options outstanding
at December 31, 2001:



                          OUTSTANDING                          EXERCISABLE
         --------------------------------------------- ----------------------------
RANGE OF             WEIGHTED-AVERAGE
EXERCISE   SHARES       REMAINING     WEIGHTED-AVERAGE   SHARES    WEIGHTED-AVERAGE
 PRICES  OUTSTANDING CONTRACTUAL LIFE  EXERCISE PRICE  EXERCISABLE  EXERCISE PRICE
 ------  ----------- ---------------- ---------------- ----------- ----------------
                                                    
$ .20-1     397,614     3.1 years          $ 0.84         397,614       $ 0.84
    1-2     224,593     5.2                  1.33         224,593         1.33
    2-4     201,974     6.9                  2.81         164,974         2.77
    4-7   4,709,109     8.5                  5.76       3,899,261         5.75
   7-10     105,668     8.7                  8.36          90,059         8.29
  10-13      85,000     9.5                 12.62              --         --
  13-17      97,357     9.4                 14.38          27,441        14.34
          ---------                                     ---------
 .20-17   5,821,315     8.0                $ 5.44       4,803,942       $ 5.13
          =========                                     =========

   At December 31, 2001, shares available for future grants under the stock
option plan were 2,035,011.

   STOCK PURCHASE PLAN.  The ESPP, established in 1977, provides to
substantially all full-time employees of KCS, certain subsidiaries and certain
other affiliated entities, the right to subscribe to an aggregate of 11.4
million shares of common stock. The purchase price for shares under any stock
offering is to be 85% of the average market price on either the exercise date
or the offering date, whichever is lower, but in no event less than the par
value of the shares. At December 31, 2001, there were approximately 4.6 million
shares available for future offerings.

   The following table summarizes activity related to the various ESPP
offerings:



                                   DATE      SHARES          SHARES    DATE
                                 INITIATED SUBSCRIBED PRICE  ISSUED   ISSUED
-                                --------- ---------- ------ ------- ---------
                                                      
Thirteenth Offering.............   2001     402,902   $10.57      --   2003
Twelfth Offering................   2000     705,797   $ 7.31 615,335 2001/2002
Eleventh Offering...............   1998     106,913   $71.94  94,149 1999/2000


   For purposes of computing the pro forma effects of employees' purchase
rights under the fair value accounting method prescribed by SFAS 123, the fair
value of the Twelfth and Eleventh Offering under the ESPP is estimated on the
date of grant using a version of the Black-Scholes option pricing model. The
following weighted-average assumptions were used for the Thirteenth, Twelfth
and Eleventh Offerings, respectively: i) dividend yield of 0.00%, 0.00% and
0.95%; ii) expected volatility of 38%, 38% and 42%; iii) risk-free interest
rate of 2.98%, 5.77% and 4.63%; and iv) expected life of one year. The
weighted-average fair value of purchase rights granted under the Thirteenth,
Twelfth and Eleventh Offerings of the ESPP were $3.00, $2.19 and $21.52,
respectively. There were no offerings in 1999.

   RESTRICTED SHARE AND OPTION PROGRAM.  In connection with the Spin-off, KCS
adopted a restricted share and option program (the "Option Program") under
which (1) certain senior management employees were granted performance based
KCS stock options and (2) all management employees and those directors of KCS
who were not employees (the "Outside Directors") became eligible to purchase a
specified number of KCS restricted shares and were granted a specified number
of KCS stock options for each restricted share purchased.

   The performance stock options have an exercise price of $5.75 per share,
which was the mean trading price of KCS common stock on the New York Stock
Exchange (the "NYSE") on July 13, 2000. The performance stock options vested
and became exercisable in equal installments as KCS's stock price achieved
certain thresholds and

                                     F-32



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

after one year following the grant date. All performance thresholds were met
for these performance stock options and all became exercisable on July 13,
2001. These stock options expire at the end of 10 years, subject to certain
early termination events. Vesting will accelerate in the event of death,
disability, or a KCS board-approved change in control of KCS.

   The purchase price of the restricted shares, and the exercise price of the
stock options granted in connection with the purchase of restricted shares, is
based on the mean trading price of KCS common stock on the NYSE on the date the
employee or Outside Director purchased restricted shares under the Option
Program. Each eligible employee and Outside Director was allowed to purchase
the restricted shares offered under the Option Program on one date out of a
selection of dates offered. With respect to management employees, the number of
shares available for purchase and the number of options granted in connection
with shares purchased were based on the compensation level of the employees.
Each Outside Director was granted the right to purchase up to 3,000 restricted
shares of KCS, with two KCS stock options granted in connection with each
restricted share purchased. Shares purchased are restricted from sale and the
options are not exercisable for a period of three years for senior management
and the Outside Directors and two years for other management employees. KCS
provided senior management and the Outside Directors with the option of using a
sixty-day interest-bearing full recourse note to purchase these restricted
shares. These loans accrued interest at 6.49% per annum and were all fully
repaid by September 11, 2000.

   Management employees purchased 475,597 shares of KCS restricted stock under
the Option Program and 910,697 stock options were granted in connection with
the purchase of those restricted shares. Outside Directors purchased a total of
9,000 shares of KCS restricted stock under the Option Program and 18,000 KCS
stock options were granted in connection with the purchase of those shares.

   TREASURY STOCK.  Shares of common stock in Treasury at December 31, 2001
totaled 14,125,949 compared with 15,221,844 at December 31, 2000 and 18,082,201
at December 31, 1999. KCS issued shares of common stock from Treasury - 609,462
in 1999, 2,375,760 in 2000 and 1,095,895 in 2001 - to fund the exercise of
options and subscriptions under various employee stock option and purchase
plans. In 2000, KCS issued 484,597 of restricted stock in connection with the
Restricted Share and Option Program (see above). Treasury stock previously
acquired had been accounted for as if retired. KCS repurchased 230,000 in 1999.
Shares repurchased during 2000 and 2001 were not material.

NOTE 10.  PROFIT SHARING AND OTHER POSTRETIREMENT BENEFITS

   KCS maintains various plans for the benefit of its employees as described
below. KCS's employee benefit expense for these plans aggregated $4.2 and $2.3
million in 1999 and 2000, respectively.  During 2001, there were no accruals
recorded for contributions into the Profit Sharing or Employee Stock Ownership
Plan for the plan year ended December 31, 2001. KCS expensed approximately $0.9
million with respect to the 401(k) plan in 2001.

   PROFIT SHARING.  Qualified profit sharing plans are maintained for most
employees not included in collective bargaining agreements. Contributions for
KCS and its subsidiaries are made at the discretion of the Boards of Directors
in amounts not to exceed the maximum allowable for federal income tax purposes.
During 2000, KCS combined the Profit Sharing Plan and KCS's 401(k) Plan into
the KCS 401(k) and Profit Sharing Plan. This allows employees to direct their
profit sharing accounts into selected investments. There were no profit sharing
contributions made during 2001.

   401(K) PLAN.  KCS's 401(k) plan permits participants to make contributions
by salary reduction pursuant to section 401(k) of the Internal Revenue Code.
KCS matches contributions up to a maximum of 3% of

                                     F-33



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

compensation. During 2000, KCS combined the Profit Sharing Plan and KCS's
401(k) Plan into the KCS 401(k) and Profit Sharing Plan.

   EMPLOYEE STOCK OWNERSHIP PLAN.  KCS established the ESOP for employees not
covered by collective bargaining agreements. KCS contributions to the ESOP are
based on a percentage of wages earned by eligible employees. Contributions and
percentages are determined by the Compensation Committee of the Board of
Directors. There were no contributions to the ESOP plan during 2001.

   OTHER POSTRETIREMENT BENEFITS.  KCS and several of its subsidiaries provide
certain medical, life and other postretirement benefits other than pensions to
its retirees. The medical and life plans are available to employees not covered
under collective bargaining arrangements, who have attained age 60 and rendered
ten years of service. Individuals employed as of December 31, 1992 were
excluded from a specific service requirement. The medical plan is contributory
and provides benefits for retirees, their covered dependents and beneficiaries.
Benefit expense begins to accrue at age 40. The medical plan was amended
effective January 1, 1993 to provide for annual adjustment of retiree
contributions, and also contains, depending on the plan coverage selected,
certain deductibles, co-payments, coinsurance and coordination with Medicare.
The life insurance plan is non-contributory and covers retirees only. KCS's
policy, in most cases, is to fund benefits payable under these plans as the
obligations become due. However, certain plan assets (e.g., money market funds)
do exist with respect to life insurance benefits.

   The following assumptions were used to determine postretirement
obligations/costs for the years ended December 31:



                                                          1999  2000  2001
                                                          ----  ----  ----
                                                             
    Annual increase in the CPI........................... 3.00% 3.00% 2.00%
    Expected rate of return on life insurance plan assets 6.50  6.50  6.50
    Discount rate........................................ 8.00  7.50  7.00
    Salary increase...................................... 4.00  3.00  3.00


   A reconciliation of the accumulated postretirement benefit obligation,
change in plan assets and funded status, respectively, at December 31 follows
(IN MILLIONS):



                                                                    1999    2000    2001
                                                                   ------  ------  -----
                                                                          
Accumulated postretirement benefit obligation at beginning of year $ 13.2  $ 14.6  $13.1
Service cost......................................................    0.4     0.3    0.2
Interest cost.....................................................    0.9     1.1    0.8
Plan terminations/amendments......................................     --      --   (3.4)
Actuarial and other (gain) loss...................................    1.2    (1.8)  (0.6)
Benefits paid (i).................................................   (1.1)   (1.1)  (1.0)
                                                                   ------  ------  -----
Accumulated postretirement benefit obligation at end of year......   14.6    13.1    9.1
                                                                   ------  ------  -----
Fair value of plan assets at beginning of year....................    1.4     1.3    1.2
Actual return on plan assets......................................    0.1     0.1     --
Benefits paid (i).................................................   (0.2)   (0.2)  (0.2)
                                                                   ------  ------  -----
Fair value of plan assets at end of year..........................    1.3     1.2    1.0
                                                                   ------  ------  -----
Funded status and accrued benefit cost............................ $(13.3) $(11.9) $(8.1)
                                                                   ======  ======  =====

--------
(i)Benefits paid for the reconciliation of accumulated postretirement benefit
   obligation include both medical and life insurance benefits, whereas
   benefits paid for the fair value of plan assets reconciliation include only
   life insurance benefits. Plan assets relate only to the life insurance
   benefits. Medical benefits are funded as obligations become due.

                                     F-34



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


   Net periodic postretirement benefit cost included the following components
(IN MILLIONS):



                                                    1999   2000   2001
                                                   -----  -----  -----
                                                        
Service cost...................................... $ 0.4  $ 0.3  $ 0.2
Interest cost.....................................   0.9    1.1    0.8
Expected return on plan assets....................  (0.1)  (0.1)  (0.1)
                                                   -----  -----  -----
Net periodic postretirement benefit cost.......... $ 1.2  $ 1.3  $ 0.9
                                                   =====  =====  =====


   KCS's health care costs, excluding former Gateway Western employees and
certain former employees of the MidSouth, are limited to the increase in the
Consumer Price Index ("CPI") with a maximum annual increase of 5%. Accordingly,
health care costs in excess of the CPI limit will be borne by the plan
participants, and therefore assumptions regarding health care cost trend rates
are not applicable.

   During 2001, KCS reduced its liability and recorded a reduction of operating
expenses by approximately $2.0 million in connection with the transfer of union
employees formerly covered by the Gateway Western plan to a multi-employer
sponsored union plan, which effectively eliminated KCS's postretirement
liability for this group of employees. This reduced the number of former
Gateway Western employees or retirees covered under Gateway Western's benefit
plan. The Gateway Western benefit plans are slightly different from those of
KCS and other subsidiaries. Gateway Western provides contributory health,
dental and life insurance benefits to these remaining employees and retirees.
In 2001, the assumed annual rate of increase in health care costs for Gateway
Western employees and retirees under this plan was 10%, decreasing over six
years to 5.5% in 2008 and thereafter. An increase or decrease in the assumed
health care cost trend rates by one percent in 1999, 2000 and 2001 would not
have a significant impact on the accumulated postretirement benefit obligation.
The effect of this change on the aggregate of the service and interest cost
components of the net periodic postretirement benefit is not significant.

   During 2001 a post-retirement benefit for directors was eliminated,
resulting in a reduction of the related liability of approximately $1.4
million. This plan termination, as well as the transfer of Gateway Western
union employees to a multi-employer sponsored union plan are reflected in the
reconciliation above as plan terminations/amendments.

   Under collective bargaining agreements, KCSR participates in a
multi-employer benefit plan, which provides certain post-retirement health care
and life insurance benefits to eligible union employees and certain retirees.
Premiums under this plan are expensed as incurred and were $0.4, $0.5 and $0.8
million for 1999, 2000 and 2001, respectively.

NOTE 11.  COMMITMENTS AND CONTINGENCIES

   LITIGATION.  KCS and its subsidiaries are involved as plaintiff or defendant
in various legal actions arising in the normal course of business. While the
ultimate outcome of the various legal proceedings involving KCS and its
subsidiaries cannot be predicted with certainty, it is management's opinion
that KCS's litigation reserves are adequate.

   BOGALUSA CASES

   In July 1996, KCSR was named as one of twenty-seven defendants in various
lawsuits in Louisiana and Mississippi arising from the explosion of a rail car
loaded with chemicals in Bogalusa, Louisiana on October 23,

                                     F-35



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

1995. As a result of the explosion, nitrogen dioxide and oxides of nitrogen
were released into the atmosphere over parts of Bogalusa and the surrounding
area allegedly causing evacuations and injuries. Approximately 25,000 residents
of Louisiana and Mississippi (plaintiffs) have asserted claims to recover
damages allegedly caused by exposure to the released chemicals.

   On October 29, 2001, KCSR and representatives for its excess insurance
carriers negotiated a settlement in principle with the Louisiana and
Mississippi plaintiffs for $22.3 million. The settlement is subject to the
execution of a Master Global Settlement Agreement ("MGSA") and releases by the
parties. In Louisiana, the Court will evaluate the MGSA at a fairness hearing
and decide whether the proposed settlement is fair for the class of plaintiffs.
In Mississippi, the plaintiffs are expected to individually execute release
instruments. Management expects that these events could occur by the end of the
third quarter of 2002.

   At December 31, 2001, KCS had recorded a liability in its consolidated
financial statements of $22.3 million and an insurance receivable of $19.3
million related to the Bogalusa cases.

DUNCAN CASE SETTLEMENT

   In 1998, a jury in Beauregard Parish, Louisiana returned a verdict against
KCSR in the amount of $16.3 million. This case arose from a railroad crossing
accident that occurred at Oretta, Louisiana on September 11, 1994, in which
three individuals were injured. Of the three, one was injured fatally, one was
rendered quadriplegic and the third suffered less serious injuries. Subsequent
to the verdict, the trial court held that the plaintiffs were entitled to
interest on the judgment from the date the suit was filed, dismissed the
verdict against one defendant and reallocated the amount of that verdict to the
remaining defendants. On November 3, 1999, the Third Circuit Court of Appeals
in Louisiana affirmed the judgment. Subsequently, KCSR obtained review of the
case in the Supreme Court of Louisiana. On October 30, 2000, the Supreme Court
of Louisiana entered its order affirming in part and reversing in part the
judgment. The net effect of the Louisiana Supreme Court action was to reduce
the allocation of negligence to KCSR and reduce the judgment, with interest,
against KCSR from approximately $28 million to approximately $14.2 million
(approximately $9.7 million of damages and $4.5 million of interest). This
judgment was in excess of KCSR's insurance coverage of $10 million for this
case. KCSR filed an application for rehearing in the Supreme Court of
Louisiana, which was denied on January 5, 2001. KCSR then sought a stay of
judgment in the Louisiana court. The Louisiana court denied the stay
application on January 12, 2001. KCSR reached an agreement as to the payment
structure of the judgment in this case and payment of the settlement was made
on March 7, 2001.

   KCSR had previously recorded a liability of approximately $3.0 million for
this case. Based on the Supreme Court of Louisiana's decision, as of December
31, 2000, management recorded an additional liability of $11.2 million and also
recorded a receivable in the amount of $7.0 million representing the amount of
the insurance coverage. This resulted in recording $4.2 million of net
operating expense in the accompanying consolidated financial statements for the
year ended December 31, 2000. The final installment on the $7.0 million
receivable from the insurance company was received by KCSR in June 2001.

JAROSLAWICZ CLASS ACTION

   On October 3, 2000, a lawsuit was filed in the New York State Supreme Court
purporting to be a class action on behalf of KCS's preferred shareholders, and
naming KCS, its Board of Directors and Stilwell as defendants. This lawsuit
sought a declaration that KCS's Spin-off was a defacto liquidation of KCS,
alleged violation of directors' fiduciary duties to the preferred shareholders
and also sought a declaration that the

                                     F-36



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

preferred shareholders were entitled to receive the par value of their shares
and other relief. KCS filed a motion to dismiss with prejudice in the New York
State Supreme Court on December 22, 2000; the plaintiff filed its brief in
opposition to the motion to dismiss on February 1, 2001, and KCS served reply
papers on March 7, 2001. On November 19, 2001, the New York State Supreme Court
granted KCS's motion in its entirety and dismissed this lawsuit.

HOUSTON CASES

   In August 2000, KCSR and certain of its affiliates were added as defendants
in lawsuits pending in Jefferson and Harris Counties, Texas. These lawsuits
allege damage to approximately 3,000 plaintiffs as a result of an alleged toxic
chemical release from a tank car in Houston, Texas on August 21, 1998.
Litigation involving the shipper and the delivering carrier had been pending
for some time, but KCSR, which handled the car during the course of its
transport, had not previously been named a defendant. On June 28, 2001, KCSR
reached a final settlement with the 1,664 plaintiffs in the lawsuit filed in
Jefferson County, Texas. KCSR continues to vigorously defend the lawsuit filed
in Harris County, Texas and management believes KCS's probability of liability
for damages in this case to be remote.

   DIESEL FUEL COMMITMENTS AND HEDGING ACTIVITIES.  Fuel expense is a
significant component of KCS's operating expenses. Fuel costs are affected by
(i) traffic levels, (ii) efficiency of operations and equipment, and (iii) fuel
market conditions. Controlling fuel expenses is a top priority of management.
As a result, from time to time, KCS will enter into transactions to hedge
against fluctuations in the price of its diesel fuel purchases to protect KCS's
operating results against adverse fluctuations in fuel prices. KCSR enters into
forward diesel fuel purchase commitments and commodity swap transactions (fuel
swaps or caps) as a means of fixing future fuel prices. Forward purchase
commitments are used to secure fuel volumes at competitive prices. These
contracts normally require KCS to purchase defined quantities of diesel fuel at
prices established at the origination of the contract. Commodity swap or cap
transactions are accounted for as hedges under SFAS 133 and are typically based
on the price of heating oil #2, which KCS believes to produce a high
correlation to the price of diesel fuel. These transactions are generally
settled monthly in cash with the counterparty. Positions are monitored to
ensure that they will not exceed actual fuel requirements in any period.

   At December 31, 1998, KCS had purchase commitments and fuel swap
transactions for approximately 32% and 16%, respectively, of expected 1999
diesel fuel usage. In 1999, KCSR fuel costs were reduced by approximately $0.6
million as a result of these purchase commitments while the fuel swap
transactions resulted in higher fuel expense of approximately $1 million. At
December 31, 1999, KCS had entered into two diesel fuel cap transactions for a
total of six million gallons (approximately 10% of expected 2000 usage) at a
cap price of $0.60 per gallon. These hedging instruments expired on March 31,
2000 and June 30, 2000. KCS received approximately $0.8 million during 2000
related to these diesel fuel cap transactions and recorded the proceeds as a
reduction of fuel expense. At December 31, 1999, KCS did not have any
outstanding purchase commitments for 2000. At December 31, 2000, KCSR had
purchase commitments for approximately 12.6% of budgeted gallons of fuel for
2001, which resulted in higher fuel expense of approximately $0.4 million in
2001. There were no fuel swap or cap transactions outstanding at December 31,
2000. At December 31, 2001, KCSR had purchase commitments for approximately 39%
of its budgeted gallons of fuel for 2002. On January 14, 2002, KCSR entered
into an additional fuel purchase commitment. As a result, KCSR currently has
purchase commitments for approximately 49% of its budgeted gallons of fuel for
2002 at an average price per gallon of $0.66. There are currently no diesel
fuel cap or swap transactions outstanding.

   In accordance with the provision of the KCS Credit Facility requiring KCS to
manage its interest rate risk through hedging activity, at December 31, 2001
KCS had five separate interest rate cap agreements for an

                                     F-37



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

aggregate notional amount of $200 million. Three of these interest rate cap
agreements expired on February 10, 2002 while the remaining two expired on
March 10, 2002. The interest rate caps were linked to LIBOR. $100 million of
the aggregate notional amount provided a cap on KCS's interest rate of 7.25%
plus the applicable spread, while $100 million limited the interest rate to 7%
plus the applicable spread. Counterparties to the interest rate cap agreements
were major financial institutions who also participate in the KCS Credit
Facility. As of December 31, 2001, KCS did not have any other interest rate cap
agreements or interest rate hedging instruments. See Note 2.

   FOREIGN EXCHANGE MATTERS.  In connection with KCS's investment in Grupo TFM,
matters arise with respect to financial accounting and reporting for foreign
currency transactions and for translating foreign currency financial statements
into U.S. dollars. KCS follows the requirements outlined in Statement of
Financial Accounting Standards No. 52 "Foreign Currency Translation" ("SFAS
52"), and related authoritative guidance. In 1997, KCS entered into foreign
currency contracts in order to reduce the impact of fluctuations in the value
of the Mexican peso on its investment in Grupo TFM. These contracts were
intended to hedge only a portion of KCS's exposure related to the final
installment of the purchase price and not any other transactions or balances.
In April 1997, KCS recorded a gain in connection with these contracts and such
gain was deferred and has been accounted for as a component of KCS's investment
in Grupo TFM.

   Prior to January 1, 1999, Mexico's economy was classified as "highly
inflationary" as defined in SFAS 52. Accordingly, under the highly inflationary
accounting guidance in SFAS 52, the U.S. dollar was used as Grupo TFM's
functional currency, and any gains or losses from translating Grupo TFM's
financial statements into U.S. dollars were included in the determination of
its net income (loss). Equity earnings (losses) from Grupo TFM included in
KCS's results of operations reflected KCS's share of such translation gains and
losses.

   Effective January 1, 1999, the SEC staff declared that Mexico should no
longer be considered a highly inflationary economy. Accordingly, KCS performed
an analysis under the guidance of SFAS 52 to determine whether the U.S. dollar
or the Mexican peso should be used as the functional currency for financial
accounting and reporting purposes for periods subsequent to December 31, 1998.
Based on the results of the analysis, management believes the U.S. dollar to be
the appropriate functional currency for KCS's investment in Grupo TFM;
therefore, the financial accounting and reporting of the operating results of
Grupo TFM will be performed using the U.S. dollar as Grupo TFM's functional
currency.

   Because KCS is required to report equity in Grupo TFM under U.S. GAAP and
Grupo TFM reports under International Accounting Standards, fluctuations in
deferred income tax calculations occur based on translation requirements and
differences in accounting standards. The deferred income tax calculations are
significantly impacted by fluctuations in the relative value of the Mexican
peso versus the U.S. dollar and the rate of Mexican inflation, and can result
in significant variability in the amount of equity earnings (losses) reported
by KCS.

   KCS continues to evaluate existing alternatives with respect to utilizing
foreign currency instruments to hedge its U.S. dollar investment in Grupo TFM
as market conditions change or exchange rates fluctuate. At December 31, 1999,
2000 and 2001, KCS had no outstanding foreign currency hedging instruments.

   ENVIRONMENTAL LIABILITIES.  KCS's operations are subject to extensive
federal, state and local environmental laws and regulations. The major
environmental laws to which KCS is subject, include, among others, the Federal
Comprehensive Environmental Response, Compensation and Liability Act ("CERCLA,"
also known as the Superfund law), the Toxic Substances Control Act, the Federal
Water Pollution Control Act, and the Hazardous Materials Transportation Act.
CERCLA can impose joint and several liability for cleanup and investigation
costs, without regard to fault or legality of the original conduct, on current
and predecessor owners

                                     F-38



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

and operators of a site, as well as those who generate, or arrange for the
disposal of, hazardous substances. KCS does not foresee that compliance with
the requirements imposed by the environmental legislation will impair its
competitive capability or result in any material additional capital
expenditures, operating or maintenance costs. The risk of incurring
environmental liability is inherent in the railroad industry. As part of
serving the petroleum and chemicals industry, KCSR transports hazardous
materials and has a professional team available to respond and handle
environmental issues that might occur in the transport of such materials.
Additionally, KCS is a Responsible Care(R) partner and has initiated practices
under this environmental program. KCSR performs ongoing reviews and evaluations
of the various environmental programs and issues within KCS's operations, and,
as necessary, takes actions to limit KCS's exposure to potential liability.

   KCS owns property that is, or has been, used for industrial purposes. Use of
these properties may subject KCS to potentially material liabilities relating
to the investigation and cleanup of contaminants, claims alleging personal
injury, or property damage as the result of exposures to, or release of,
hazardous substances. Although KCS is responsible for investigating and
remediating contamination at several locations, based on currently available
information, KCS does not expect any related liabilities, individually or
collectively, to have a material impact on its results of operations, financial
position or cash flows. In the event that KCS becomes subject to more stringent
cleanup requirements at these sites, discovers additional contamination, or
becomes subject to related personal or property damage claims, KCS could incur
material costs in connection with these sites.

   KCS records liabilities for remediation and restoration costs related to
past activities when KCS's obligation is probable and the costs can be
reasonably estimated. Costs of ongoing compliance activities to current
operations are expensed as incurred. KCS's recorded liabilities for these
issues represent its best estimates (on an undiscounted basis) of remediation
and restoration costs that may be required to comply with present laws and
regulations. At December 31, 1999, 2000 and 2001 these recorded liabilities
were not material. Although these costs cannot be predicted with certainty,
management believes that the ultimate outcome of identified matters will not
have a material adverse effect on KCS's consolidated results of operations or
financial condition.

   PANAMA CANAL RAILWAY COMPANY.  Under certain limited conditions, KCS is a
guarantor for up to $7.5 million of cash deficiencies associated with project
completion and operations of PCRC. In addition, KCS is a guarantor for up to
$2.4 million of notes for the purchase of rail and passenger cars. Further, if
KCS or its partner terminate the concession contract without the consent of the
IFC, KCS is a guarantor for up to 50% of the outstanding senior loans. See Note
5.

NOTE 12.  CONTROL

   SUBSIDIARIES AND AFFILIATES.  KCS is party to certain agreements with Grupo
TMM covering the Grupo TFM and Mexrail ventures, which contain "change of
control" provisions, provisions intended to preserve KCS's and Grupo TMM's
proportionate ownership of the ventures, and super majority provisions with
respect to voting on certain significant transactions. Such agreements also
provide a right of first refusal in the event that either party initiates a
divestiture of its equity interest in Grupo TFM or Mexrail. Under certain
circumstances, such agreements could affect KCS's ownership percentage and
rights in these equity affiliates.

   EMPLOYEES.  KCS and certain of its subsidiaries have entered into agreements
with employees whereby, upon defined circumstances constituting a change in
control of KCS or subsidiary, certain stock options become exercisable, certain
benefit entitlements are automatically funded and such employees are entitled
to specified cash payments upon termination of employment.

                                     F-39



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


   ASSETS.  KCS and certain of its subsidiaries have established trusts to
provide for the funding of corporate commitments and entitlements of officers,
directors, employees and others in the event of a specified change in control
of KCS or subsidiary. Assets held in such trusts at December 31, 2001 were not
material. Depending upon the circumstances at the time of any such change in
control, the most significant factor of which would be the highest price paid
for KCS common stock by a party seeking to control KCS, funding of KCS's trusts
could be very substantial.

   DEBT.  Certain loan agreements and debt instruments entered into or
guaranteed by KCS and its subsidiaries provide for default in the event of a
specified change in control of KCS or particular subsidiaries of KCS.

   STOCKHOLDER RIGHTS PLAN.  On September 19, 1995, the Board of Directors of
KCS declared a dividend distribution of one Right for each outstanding share of
KCS's common stock, $.01 par value per share (the "Common stock"), to the
stockholders of record on October 12, 1995. Each Right entitles the registered
holder to purchase from KCS 1/1,000th of a share of Series A Preferred Stock
(the "Preferred Stock") or in some circumstances, Common stock, other
securities, cash or other assets as the case may be, at a price of $210 per
share, subject to adjustment.

   The Rights, which are automatically attached to the Common stock, are not
exercisable or transferable apart from the Common stock until the tenth
calendar day following the earlier to occur of (unless extended by the Board of
Directors and subject to the earlier redemption or expiration of the Rights):
(i) the date of a public announcement that an acquiring person acquired, or
obtained the right to acquire, beneficial ownership of 20 percent or more of
the outstanding shares of the Common stock of KCS (or 15 percent in the case
that such person is considered an "adverse person"), or (ii) the commencement
or announcement of an intention to make a tender offer or exchange offer that
would result in an acquiring person beneficially owning 20 percent or more of
such outstanding shares of Common stock of KCS (or 15 percent in the case that
such person is considered an "adverse person"). Until exercised, the Rights
will have no rights as a stockholder of KCS, including, without limitation, the
right to vote or to receive dividends. In connection with certain business
combinations resulting in the acquisition of KCS or dispositions of more than
50% of Company assets or earnings power, each Right shall thereafter have the
right to receive, upon the exercise thereof at the then current exercise price
of the Right, that number of shares of the highest priority voting securities
of the acquiring company (or certain of its affiliates) that at the time of
such transaction would have a market value of two times the exercise price of
the Right. The Rights expire on October 12, 2005, unless earlier redeemed by
KCS as described below.

   At any time prior to the tenth calendar day after the first date after the
public announcement that an acquiring person has acquired beneficial ownership
of 20 percent (or 15 percent in some instances) or more of the outstanding
shares of the Common stock of KCS, KCS may redeem the Rights in whole, but not
in part, at a price of $0.005 per Right. In addition, KCS's right of redemption
may be reinstated following an inadvertent trigger of the Rights (as determined
by the Board) if an acquiring person reduces its beneficial ownership to 10
percent or less of the outstanding shares of Common stock of KCS in a
transaction or series of transactions not involving KCS.

   The Series A Preferred shares purchasable upon exercise of the Rights will
have a cumulative quarterly dividend rate set by the Board of Directors or
equal to 1,000 times the dividend declared on the Common stock for such
quarter. Each share will have the voting rights of one vote on all matters
voted at a meeting of the stockholders for each 1/1,000th share of preferred
stock held by such stockholder. In the event of any merger, consolidation or
other transaction in which the common shares are exchanged, each Series A
Preferred share will be entitled to receive an amount equal to 1,000 times the
amount to be received per common share. In the event of a liquidation, the
holders of Series A Preferred shares will be entitled to receive $1,000 per
share or an amount per share equal to 1,000 times the aggregate amount to be
distributed per share to holders of Common stock. The

                                     F-40



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

shares will not be redeemable. The vote of holders of a majority of the Series
A Preferred shares, voting together as a class, will be required for any
amendment to KCS's Certificate of Incorporation that would materially and
adversely alter or change the powers, preferences or special rights of such
shares.

NOTE 13. QUARTERLY FINANCIAL DATA (UNAUDITED)
(IN MILLIONS, EXCEPT PER SHARE AMOUNTS):

   REVERSE STOCK SPLIT.  The quarterly Per Share Data presented for 2000 herein
reflects the reverse stock split paid in July 2000 for all period presented.
Additionally, the range of stock prices for common stock reflect this reverse
stock split for all periods presented and the Spin-off for periods subsequent
to July 12, 2000.



                                                                                        2000
                                                                         ---------------------------------
                                                                         FOURTH   THIRD   SECOND    FIRST
                                                                         QUARTER QUARTER  QUARTER  QUARTER
                                                                         ------- -------  -------  -------
                                                                                       
REVENUES................................................................ $134.8  $ 144.1  $ 144.4  $ 148.9
Costs and expenses......................................................  114.2    115.8    111.7    116.6
Depreciation and amortization...........................................   13.7     13.8     14.3     14.3
                                                                         ------  -------  -------  -------
       OPERATING INCOME                                                     6.9     14.5     18.4     18.0
Equity in net earnings (losses) of unconsolidated affiliates:
       Grupo TFM........................................................    2.8      2.6      8.0      8.2
       Other............................................................   (1.1)     1.5      1.2      0.6
Interest expense........................................................  (11.6)   (18.3)   (18.4)   (17.5)
Other, net..............................................................    1.2      1.2      0.9      2.7
                                                                         ------  -------  -------  -------
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES               (1.8)     1.5     10.1     12.0
Income taxes provision (benefit)........................................   (5.4)    (1.1)     1.3      1.6
                                                                         ------  -------  -------  -------
INCOME FROM CONTINUING OPERATIONS                                           3.6      2.6      8.8     10.4
Income from discontinued operations, net of income taxes................     --     23.4    151.7    188.7
                                                                         ------  -------  -------  -------
INCOME BEFORE EXTRAORDINARY ITEM                                            3.6     26.0    160.5    199.1
Extraordinary items, net of income taxes................................
       Debt retirement costs -- KCS.....................................     --     (1.1)      --     (5.9)
       Debt retirement costs -- Grupo TFM...............................     --     (1.7)      --       --
                                                                         ------  -------  -------  -------
NET INCOME.............................................................. $  3.6  $  23.2  $ 160.5  $ 193.2
                                                                         ======  =======  =======  =======
       PER SHARE DATA (i)
Basic Earnings per Common share
    Continuing operations............................................... $ 0.06  $  0.05  $  0.16  $  0.18
    Discontinued operations.............................................     --     0.40     2.72     3.40
                                                                         ------  -------  -------  -------
       Basic Earnings per Common share before extraordinary item........   0.06     0.45     2.88     3.58
    Extraordinary item, net of income taxes.............................     --    (0.05)      --    (0.10)
                                                                         ------  -------  -------  -------
       Total Basic Earnings per Common share............................ $ 0.06  $  0.40  $  2.88  $  3.48
                                                                         ======  =======  =======  =======
Diluted Earnings per Common share
    Continuing operations............................................... $ 0.06  $  0.05  $  0.15  $  0.18
    Discontinued operations.............................................     --     0.39     2.59     3.24
                                                                         ------  -------  -------  -------
       Diluted Earnings per Common share before extraordinary item......   0.06     0.44     2.74     3.42
    Extraordinary item, net of income taxes.............................     --    (0.05)      --    (0.10)
                                                                         ------  -------  -------  -------
       Total Diluted Earnings per Common share.......................... $ 0.06  $  0.39  $  2.74  $  3.32
                                                                         ======  =======  =======  =======
DIVIDENDS PER SHARE:
    Preferred........................................................... $ 0.25  $  0.25  $  0.25  $  0.25
    Common.............................................................. $   --  $    --  $    --  $    --
STOCK PRICE RANGES:
    Preferred --High.................................................... $20.88  $ 20.00  $ 19.50  $ 16.00
          --Low......................................................... $20.31  $ 18.63  $ 14.75  $ 14.25
    Common --High....................................................... $10.31  $191.50  $177.75  $187.75
          --Low......................................................... $ 7.36  $  5.13  $117.75  $127.75

--------
(i)The accumulation of 2000's four quarters for Basic and Diluted earnings
   (loss) per share data does not total the respective earnings per share for
   the year ended December 31, 2000 due to rounding and the impact of the
   timing of the Spin-off related to changes in weighted average shares.

                                     F-41



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



                                                                             2001
                                                                ------------------------------
                                                                FOURTH   THIRD  SECOND   FIRST
                                                                QUARTER QUARTER QUARTER QUARTER
                                                                ------- ------- ------- -------
                                                                            
REVENUES....................................................... $145.5  $144.6  $143.2  $144.0
Costs and expenses.............................................  110.7   113.9   115.8   123.5
Depreciation and amortization..................................   14.4    14.7    14.5    14.4
                                                                ------  ------  ------  ------
       Operating income........................................   20.4    16.0    12.9     6.1
Equity in net earnings (losses) of unconsolidated affiliates:
   Grupo TFM...................................................    5.0     7.5     4.9    11.1
   Other.......................................................   (1.2)   (0.6)    0.3     0.1
Interest expense...............................................   (9.9)  (13.2)  (14.5)  (15.2)
Other, net.....................................................    1.2     0.9     1.1     1.0
                                                                ------  ------  ------  ------
Income from continuing operations before income taxes..........   15.5    10.6     4.7     3.1
Income taxes provision (benefit)...............................    4.4     1.6      --    (3.2)
                                                                ------  ------  ------  ------
Income from continuing operations..............................   11.1     9.0     4.7     6.3
Cumulative effect of accounting change, net of income taxes....     --      --      --    (0.4)
                                                                ------  ------  ------  ------
Net income..................................................... $ 11.1  $  9.0  $  4.7  $  5.9
                                                                ======  ======  ======  ======
   PER SHARE DATA (i)
Basic Earnings per Common share
   Continuing operations....................................... $ 0.19  $ 0.15  $ 0.08  $ 0.11
   Cumulative effect of accounting change, net of income taxes.     --      --      --   (0.01)
                                                                ------  ------  ------  ------
   Total Basic Earnings per Common share....................... $ 0.19  $ 0.15  $ 0.08  $ 0.10
                                                                ======  ======  ======  ======
Diluted Earnings per Common share
   Continuing operations....................................... $ 0.18  $ 0.15  $ 0.08  $ 0.10
   Cumulative effect of accounting change, net of income taxes.     --      --      --   (0.00)
                                                                ------  ------  ------  ------
   Total Diluted Earnings per Common share..................... $ 0.18  $ 0.15  $ 0.08  $ 0.10
                                                                ======  ======  ======  ======
DIVIDENDS PER SHARE:
   Preferred................................................... $ 0.25  $ 0.25  $ 0.25  $ 0.25
   Common...................................................... $   --  $   --  $   --  $   --
STOCK PRICE RANGES:
   Preferred--High............................................. $19.00  $21.00  $21.00  $20.95
          --Low................................................ $16.50  $17.95  $20.63  $20.00
   Common--High................................................ $15.40  $16.10  $16.75  $15.50
          --Low................................................ $10.92  $10.25  $12.10  $ 9.00

--------
(i)The accumulation of 2001's four quarters for Diluted earnings per share data
   does not total the respective earnings per share for the year ended December
   31, 2001 due to rounding.

                                     F-42



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 14.  CONDENSED CONSOLIDATING FINANCIAL INFORMATION

   As discussed in Note 7, in September 2000 KCSR issued $200 million 9.5%
senior notes due 2008. These notes are unsecured obligations of KCSR, however,
they are also jointly and severally and fully and unconditionally guaranteed on
an unsecured senior basis by KCS and certain of its subsidiaries (all of which
are wholly-owned). KCS registered exchange notes with substantially identical
terms and associated guarantees with the SEC.

   The accompanying condensed consolidating financial information has been
prepared and presented pursuant to SEC Regulation S-X Rule 3-10 "Financial
statements of guarantors and affiliates whose securities collateralize an issue
registered or being registered." This information is not intended to present
the financial position, results of operations and cash flows of the individual
companies or groups of companies in accordance with generally accepted
accounting principles. Certain prior year information has been reclassified to
reflect the merger of Gateway Western with KCSR in 2001.

                 CONDENSED CONSOLIDATING STATEMENTS OF INCOME



                                                   DECEMBER 31, 1999 (DOLLARS IN MILLIONS)
                                   ----------------------------------------------------------------------
                                                                       NON-
                                           SUBSIDIARY  GUARANTOR    GUARANTOR   CONSOLIDATING CONSOLIDATED
                                   PARENT    ISSUER   SUBSIDIARIES SUBSIDIARIES  ADJUSTMENTS      KCS
                                   ------  ---------- ------------ ------------ ------------- ------------
                                                                            
Revenues.......................... $   --    $585.2      $32.9        $ 10.3       $ (27.0)      $601.4
Costs and expenses................   12.7     511.9       29.1          10.6         (27.0)       537.3
                                   ------    ------      -----        ------       -------       ------
   Operating income (loss)........  (12.7)     73.3        3.8          (0.3)           --         64.1
Equity in net earnings (losses) of
  unconsolidated affiliates and
  subsidiaries....................   18.0      (5.0)       0.2           2.0         (10.0)         5.2
Interest expense..................  (48.7)    (37.3)      (0.8)        (19.3)         48.7        (57.4)
Other, net........................   49.8       4.0        0.1           0.1         (48.7)         5.3
                                   ------    ------      -----        ------       -------       ------
Income (loss) from continuing
  operations before income taxes..    6.4      35.0        3.3         (17.5)        (10.0)        17.2
Income tax provision (benefit)....   (3.8)     16.4        1.0          (6.6)           --          7.0
                                   ------    ------      -----        ------       -------       ------
Income (loss) from continuing
  operations......................   10.2      18.6        2.3         (10.9)        (10.0)        10.2
Income (loss) from discontinued
  operations......................  313.1        --         --         313.1        (313.1)       313.1
                                   ------    ------      -----        ------       -------       ------
Income (loss) before extraordinary
  items...........................  323.3      18.6        2.3         302.2        (323.1)       323.3
Extraordinary items, net of income
  taxes...........................     --        --         --            --            --           --
                                   ------    ------      -----        ------       -------       ------
Net income (loss)................. $323.3    $ 18.6      $ 2.3        $302.2       $(323.1)      $323.3
                                   ======    ======      =====        ======       =======       ======


                                     F-43



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)




                                                   DECEMBER 31, 2000 (DOLLARS IN MILLIONS)
                                   ----------------------------------------------------------------------
                                                                       NON-
                                           SUBSIDIARY  GUARANTOR    GUARANTOR   CONSOLIDATING CONSOLIDATED
                                   PARENT    ISSUER   SUBSIDIARIES SUBSIDIARIES  ADJUSTMENTS      KCS
                                   ------  ---------- ------------ ------------ ------------- ------------
                                                                            
Revenues.......................... $   --    $562.4      $21.1        $ 11.0       $ (22.3)      $572.2
Costs and expenses................   10.0     498.3       17.8          10.6         (22.3)       514.4
                                   ------    ------      -----        ------       -------       ------
   Operating income (loss)........  (10.0)     64.1        3.3           0.4            --         57.8
Equity in net earnings (losses) of
  unconsolidated affiliates and
  subsidiaries....................   31.3      22.0         --          22.9         (52.4)        23.8
Interest expense..................   (2.6)    (68.6)      (0.7)         (1.1)          7.2        (65.8)
Other, net........................    4.0       9.0        0.2            --          (7.2)         6.0
                                   ------    ------      -----        ------       -------       ------
Income (loss) from continuing
  operations before income taxes..   22.7      26.5        2.8          22.2         (52.4)        21.8
Income tax provision (benefit)....   (2.7)     (2.8)       0.6           1.3            --         (3.6)
                                   ------    ------      -----        ------       -------       ------
Income (loss) from continuing
  operations......................   25.4      29.3        2.2          20.9         (52.4)        25.4
Income (loss) from discontinued
  operations......................  363.8        --         --         363.8        (363.8)       363.8
                                   ------    ------      -----        ------       -------       ------
Income (loss) before extraordinary
  items...........................  389.2      29.3        2.2         384.7        (416.2)       389.2
Extraordinary items, net of income
  taxes...........................   (8.7)     (1.1)        --          (1.7)          2.8         (8.7)
                                   ------    ------      -----        ------       -------       ------
Net income (loss)................. $380.5    $ 28.2      $ 2.2        $383.0       $(413.4)      $380.5
                                   ======    ======      =====        ======       =======       ======




                                                       DECEMBER 31, 2001 (DOLLARS IN MILLIONS)
                                       ----------------------------------------------------------------------
                                                                           NON-
                                               SUBSIDIARY  GUARANTOR    GUARANTOR   CONSOLIDATING CONSOLIDATED
                                       PARENT    ISSUER   SUBSIDIARIES SUBSIDIARIES  ADJUSTMENTS      KCS
                                       ------  ---------- ------------ ------------ ------------- ------------
                                                                                
Revenues.............................. $   --    $565.6      $21.1        $20.1        $(29.5)       $577.3
Costs and expenses....................   13.6     500.9       17.7         19.2         (29.5)        521.9
                                       ------    ------      -----        -----        ------        ------
   Operating income (loss)............  (13.6)     64.7        3.4          0.9            --          55.4
Equity in net earnings (losses) of
  unconsolidated affiliates and
  subsidiaries........................   39.2      29.6       (0.1)        29.4         (71.0)         27.1
Interest expense......................    1.3     (55.1)      (0.6)        (0.4)          2.0         (52.8)
Other, net............................    0.3       5.9         --           --          (2.0)          4.2
                                       ------    ------      -----        -----        ------        ------
Income (loss) before income taxes and
  cumulative effect of accounting
  change..............................   27.2      45.1        2.7         29.9         (71.0)         33.9
Income tax provision (benefit)........   (4.0)      5.2        1.0          0.6            --           2.8
                                       ------    ------      -----        -----        ------        ------
Income (loss) before cumulative effect
  of accounting change................   31.2      39.9        1.7         29.3         (71.0)         31.1
Cumulative effect of accounting
  change..............................   (0.4)     (0.4)        --           --           0.4          (0.4)
                                       ------    ------      -----        -----        ------        ------
Net income (loss)..................... $ 30.8    $ 39.5      $ 1.7        $29.3        $(70.6)       $ 30.7
                                       ======    ======      =====        =====        ======        ======


                                     F-44



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


                    CONDENSED CONSOLIDATING BALANCE SHEETS



                                                       DECEMBER 31, 1999 (DOLLARS IN MILLIONS)
                                       ------------------------------------------------------------------------
                                                                            NON-
                                                SUBSIDIARY  GUARANTOR    GUARANTOR   CONSOLIDATING CONSOLIDATED
                                        PARENT    ISSUER   SUBSIDIARIES SUBSIDIARIES  ADJUSTMENTS      KCS
                                       -------- ---------- ------------ ------------ ------------- ------------
                                                                                 
ASSETS:
  Current assets...................... $    9.9  $  190.7     $10.8       $   19.4     $   (22.3)    $  208.5
  Investments held for
   operating purposes and investments
   in subsidiaries....................  1,148.0      41.5       0.6          290.4      (1,143.4)       337.1
  Properties, net.....................      0.4   1,231.0      43.4            2.6            --      1,277.4
  Goodwill and other assets...........      8.0      26.6       2.3            0.2          (2.7)        34.4
  Net assets of discontinued
   operations.........................    814.6        --        --          814.6        (814.6)       814.6
                                       --------  --------     -----       --------     ---------     --------
       Total assets................... $1,980.9  $1,489.8     $57.1       $1,127.2     $(1,983.0)    $2,672.0
                                       ========  ========     =====       ========     =========     ========
LIABILITIES AND EQUITY:
  Current liabilities................. $   34.7  $  225.1     $ 4.1       $   11.7     $   (21.4)    $  254.2
  Long-term debt......................    647.8      90.9       6.0            5.3            --        750.0
  Payable to affiliates...............      3.9     398.9       1.5          335.7        (740.0)          --
  Deferred income taxes...............      4.9     288.4       5.1            1.6          (2.6)       297.4
  Other liabilities...................      6.5      78.6       2.2             --            --         87.3
  Stockholders equity.................  1,283.1     407.9      38.2          772.9      (1,219.0)     1,283.1
                                       --------  --------     -----       --------     ---------     --------
    Total liabilities and equity...... $1,980.9  $1,489.8     $57.1       $1,127.2     $(1,983.0)    $2,672.0
                                       ========  ========     =====       ========     =========     ========


                                     F-45



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)




                                                   DECEMBER 31, 2000 (DOLLARS IN MILLIONS)
                                    ----------------------------------------------------------------------
                                                                       NON-
                                           SUBSIDIARY  GUARANTOR    GUARANTOR   CONSOLIDATING CONSOLIDATED
                                    PARENT   ISSUER   SUBSIDIARIES SUBSIDIARIES  ADJUSTMENTS      KCS
                                    ------ ---------- ------------ ------------ ------------- ------------
                                                                            
ASSETS:
  Current assets................... $ 16.9  $  199.7     $14.6        $ 10.1      $   (24.9)    $  216.4
  Investments held for
   operating purposes and
   investments in subsidiaries.....  666.3     392.2       0.6         343.8       (1,044.7)       358.2
  Properties, net..................    0.3   1,282.7      42.6           2.2             --      1,327.8
  Goodwill and other assets........    0.2      41.2       2.3           0.3           (1.9)        42.1
                                    ------  --------     -----        ------      ---------     --------
    Total assets................... $683.7  $1,915.8     $60.1        $356.4      $(1,071.5)    $1,944.5
                                    ======  ========     =====        ======      =========     ========
LIABILITIES AND EQUITY:
  Current liabilities.............. $ 21.8  $  237.5     $ 7.2        $  7.8      $   (25.3)    $  249.0
  Long-term debt...................    1.6     627.9       3.8           5.1             --        638.4
  Payable to affiliates............    3.4        --        --            --           (3.4)          --
  Deferred income taxes............    7.2     318.2       4.8           3.9           (1.9)       332.2
  Other liabilities................    6.3      72.7       2.5            --             --         81.5
  Stockholders equity..............  643.4     659.5      41.8         339.6       (1,040.9)       643.4
                                    ------  --------     -----        ------      ---------     --------
    Total liabilities and equity... $683.7  $1,915.8     $60.1        $356.4      $(1,071.5)    $1,944.5
                                    ======  ========     =====        ======      =========     ========




                                                   DECEMBER 31, 2001 (DOLLARS IN MILLIONS)
                                    ----------------------------------------------------------------------
                                                                       NON-
                                           SUBSIDIARY  GUARANTOR    GUARANTOR   CONSOLIDATING CONSOLIDATED
                                    PARENT   ISSUER   SUBSIDIARIES SUBSIDIARIES  ADJUSTMENTS      KCS
                                    ------ ---------- ------------ ------------ ------------- ------------
                                                                            
ASSETS:
  Current assets................... $ 25.5  $  223.4     $22.0        $  6.6      $   (23.1)    $  254.4
  Investments held for
   operating purposes and
   investments in subsidiaries.....  701.4     413.6        --         376.4       (1,104.6)       386.8
  Properties, net..................    0.3   1,287.1      38.2           1.8             --      1,327.4
  Goodwill and other assets........    1.7      40.4       1.7           0.1           (1.6)        42.3
                                    ------  --------     -----        ------      ---------     --------
    Total assets................... $728.9  $1,964.5     $61.9        $384.9      $(1,129.3)    $2,010.9
                                    ======  ========     =====        ======      =========     ========
LIABILITIES AND EQUITY:
  Current liabilities.............. $  7.2  $  252.3     $ 6.9        $ 14.2      $   (23.1)    $  257.5
  Long-term debt...................    1.3     602.9       2.8           4.7             --        611.7
  Payable to affiliates............    4.8        --       0.6            --           (5.4)          --
  Deferred income taxes............    9.5     350.9       5.2           6.2           (1.6)       370.2
  Other liabilities................   25.8      62.0       3.4            --             --         91.2
  Stockholders equity..............  680.3     696.4      43.0         359.8       (1,099.2)       680.3
                                    ------  --------     -----        ------      ---------     --------
    Total liabilities and equity... $728.9  $1,964.5     $61.9        $384.9      $(1,129.3)    $2,010.9
                                    ======  ========     =====        ======      =========     ========


                                     F-46



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


               CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS



                                                                DECEMBER 31, 1999 (DOLLARS IN MILLIONS)
                                                ----------------------------------------------------------------------
                                                                                    NON-
                                                        SUBSIDIARY  GUARANTOR    GUARANTOR   CONSOLIDATING CONSOLIDATED
                                                PARENT    ISSUER   SUBSIDIARIES SUBSIDIARIES  ADJUSTMENTS      KCS
                                                ------  ---------- ------------ ------------ ------------- ------------
                                                                                         
Net cash flows provided by (used for) Operating
 activities:................................... $ 21.3   $ 142.9      $ 2.4        $ 0.6        $ 10.8       $ 178.0
Investing activities:
  Property acquisitions........................     --    (104.7)      (1.5)          --            --        (106.2)
  Investments in and loans to affiliates.......   (3.9)       --         --           --            --          (3.9)
  Repayment of loans to affiliates.............   55.6        --         --           --         (39.0)         16.6
  Other, net...................................    0.3       4.2        0.7          0.1          (9.0)         (3.7)
                                                ------   -------      -----        -----        ------       -------
   Net.........................................   52.0    (100.5)      (0.8)         0.1         (48.0)        (97.2)
                                                ------   -------      -----        -----        ------       -------
Financing activities:
  Proceeds from issuance of long- term debt....   21.8        --         --           --            --          21.8
  Repayment of long-term debt..................  (86.8)    (10.5)        --         (0.2)           --         (97.5)
  Proceeds from loans from affiliates..........     --        --         --           --            --            --
  Repayment of loans from affiliates...........     --     (38.3)        --         (1.9)         40.2            --
  Debt issuance costs..........................   (4.2)       --         --           --            --          (4.2)
  Proceeds from stock plans....................   37.0        --         --           --            --          37.0
  Stock repurchased............................  (24.6)       --         --           --            --         (24.6)
  Cash dividends paid..........................  (17.6)       --         --           --            --         (17.6)
  Other, net...................................    6.1       6.9       (1.5)        (1.8)          0.9          10.6
                                                ------   -------      -----        -----        ------       -------
   Net.........................................  (68.3)    (41.9)      (1.5)        (3.9)         41.1         (74.5)
                                                ------   -------      -----        -----        ------       -------
Cash and equivalents:
  Net increase (decrease)......................    5.0       0.5        0.1         (3.2)          3.9           6.3
  At beginning of year.........................    0.2       5.1        0.7          3.5          (3.9)          5.6
                                                ------   -------      -----        -----        ------       -------
  At end of year............................... $  5.2   $   5.6      $ 0.8        $ 0.3        $   --       $  11.9
                                                ======   =======      =====        =====        ======       =======



                                     F-47



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)




                                                            DECEMBER 31, 2000 (DOLLARS IN MILLIONS)
                                            -----------------------------------------------------------------------
                                                                                 NON-
                                                     SUBSIDIARY  GUARANTOR    GUARANTOR   CONSOLIDATING CONSOLIDATED
                                             PARENT    ISSUER   SUBSIDIARIES SUBSIDIARIES  ADJUSTMENTS      KCS
                                            -------  ---------- ------------ ------------ ------------- ------------
                                                                                      
Net cash flows provided by (used for)
 Operating activities:..................... $   3.5   $  85.4      $ 2.8        $13.7        $ (28.2)    $    77.2
                                            -------   -------      -----        -----        -------     ---------
Investing activities:
  Property acquisitions....................      --    (102.5)      (2.0)          --             --        (104.5)
  Investments in and loans to affiliates...   (43.0)       --         --         (4.6)          43.4          (4.2)
  Repayment of loans to affiliates.........   544.8        --         --           --         (544.8)           --
  Other, net...............................     1.1       3.6         --           --            2.2           6.9
                                            -------   -------      -----        -----        -------     ---------
   Net.....................................   502.9     (98.9)      (2.0)        (4.6)        (499.2)       (101.8)
                                            -------   -------      -----        -----        -------     ---------
Financing activities:
  Proceeds from issuance of long-term debt.   125.0     927.0         --           --             --       1,052.0
  Repayment of long-term debt..............  (648.3)   (365.7)      (1.2)        (0.2)            --      (1,015.4)
  Proceeds from loans from affiliates......      --      74.2        3.8           --          (78.0)           --
  Repayment of loans from affiliates.......      --    (577.6)        --           --          577.6            --
  Debt issuance costs......................      --     (17.6)        --           --             --         (17.6)
  Proceeds from stock plans................    17.9        --         --           --             --          17.9
  Stock repurchased........................      --        --         --           --             --            --
  Cash dividends paid......................    (4.8)    (15.3)      (4.3)        (8.7)          28.3          (4.8)
  Other, net...............................     0.1       2.3        0.2           --           (0.5)          2.1
                                            -------   -------      -----        -----        -------     ---------
   Net.....................................  (510.1)     27.3       (1.5)        (8.9)         527.4          34.2
                                            -------   -------      -----        -----        -------     ---------
Cash and equivalents:
  Net increase (decrease)..................    (3.7)     13.8       (0.7)         0.2             --           9.6
  At beginning of period...................     5.2       5.6        0.8          0.3             --          11.9
                                            -------   -------      -----        -----        -------     ---------
  At end of year........................... $   1.5   $  19.4      $ 0.1        $ 0.5        $    --     $    21.5
                                            =======   =======      =====        =====        =======     =========




                                                                DECEMBER 31, 2001 (DOLLARS IN MILLIONS)
                                                -----------------------------------------------------------------------
                                                        SUBSIDIARY  GUARANTOR   NON-GUARANTOR CONSOLIDATING CONSOLIDATED
                                                PARENT    ISSUER   SUBSIDIARIES SUBSIDIARIES   ADJUSTMENTS      KCS
                                                ------  ---------- ------------ ------------- ------------- ------------
                                                                                          
Net cash flows provided by (used for) Operating
 activities:................................... $(10.0)   $ 82.0      $(2.7)        $ 7.1         $(0.3)       $ 76.1
                                                ------    ------      -----         -----         -----        ------
Investing activities:
  Property acquisitions........................     --     (64.5)      (1.4)         (0.1)           --         (66.0)
  Investments in and loans to affiliates.......     --      (2.5)      (0.1)         (9.0)          3.4          (8.2)
  Repayment of loans to affiliates.............     --        --         --            --            --            --
  Other, net...................................     --      13.7        4.1            --           0.7          18.5
                                                ------    ------      -----         -----         -----        ------
   Net.........................................     --     (53.3)       2.6          (9.1)          4.1         (55.7)
                                                ------    ------      -----         -----         -----        ------
Financing activities:
  Proceeds from issuance of long-term debt.....     --      35.0         --            --            --          35.0
  Repayment of long-term debt..................     --     (50.0)      (1.0)         (0.3)           --         (51.3)
  Proceeds from loans from affiliates..........    1.4        --        0.6            --          (2.0)           --
  Repayment of loans from affiliates...........     --        --         --            --            --            --
  Debt issuance costs..........................     --      (0.4)        --            --            --          (0.4)
  Proceeds from stock plans....................    8.9        --         --            --            --           8.9
  Stock repurchased............................     --        --         --            --            --            --
  Cash dividends paid..........................   (0.2)       --         --            --            --          (0.2)
  Other, net...................................   (0.3)     (9.5)       0.4           2.0          (1.8)         (9.2)
                                                ------    ------      -----         -----         -----        ------
   Net.........................................    9.8     (24.9)        --           1.7          (3.8)        (17.2)
                                                ------    ------      -----         -----         -----        ------
Cash and equivalents:
  Net increase (decrease)......................   (0.2)      3.8       (0.1)         (0.3)           --           3.2
  At beginning of period.......................    1.5      19.4        0.1           0.5            --          21.5
                                                ------    ------      -----         -----         -----        ------
  At end of year............................... $  1.3    $ 23.2      $  --         $ 0.2         $  --        $ 24.7
                                                ======    ======      =====         =====         =====        ======


                                     F-48



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 15. SUBSEQUENT EVENTS

   KCS and Grupo TMM have resolved their previously announced dispute over
resolutions adopted at the Grupo TFM shareholders meetings held at the end of
last year authorizing, among other things, the payment of a dividend by Grupo
TFM and TFM's entry into a long-term lease with Mexrail for the northern half
of the international railway bridge at Laredo, Texas. On March 26, 2002, the
18/th/ Civil Court of Mexico, D.F. issued an order declaring the Ordinary
General Meeting of Shareholders held on December 21, 2001, which adopted
resolutions authorizing the payment of a dividend, null and void. As a result
of that court order, the dividend payment declared to the parties to the
lawsuit, our subsidiary NAFTA Rail, S.A. de C.V. and Grupo TMM's subsidiary
Grupo TMM Multimodal, S.A. de C.V., has been determined to be null and void. In
addition, the dispute over the Mexrail-TFM bridge lease has been resolved by i)
the termination of that lease; ii) a judicial settlement between the parties
and the withdrawal from the action filed with the 14/th/ Civil Court of Mexico,
D.F.; and iii) KCS's dismissal of the lawsuit it had filed in Delaware.

   KCS, Grupo TMM, and certain of their affiliates entered into an agreement on
February 27, 2002 with TFM to sell to TFM all of the common stock of Mexrail.
Mexrail owns the northern half of the international railway bridge at Laredo
and all of the common stock of Tex-Mex. The sale closed on March 27, 2002 and
KCS received approximately $31.4 million for its 49% interest in Mexrail. KCS
intends to use the proceeds from the sale to reduce debt. Although KCS no
longer directly owns 49% of Mexrail, it retains an indirect ownership through
its ownership of Grupo TFM. KCS is currently evaluating the accounting
treatment for this transaction.

NOTE 16. ADOPTION OF STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 142.

   Effective January 1, 2002, the Company implemented Statement of Financial
Accounting Standards No. 142, "Goodwill and Other Intangible Assets" ("SFAS
142"). SFAS 142 provides, among other things, that goodwill with an indefinite
life shall no longer be amortized, but shall be evaluated for impairment on an
annual basis. SFAS 142 also requires separate presentation of goodwill on the
balance sheet and impairment losses are to be shown as a separate item on the
income statement. Additionally, changes in the carrying amount of goodwill are
to be disclosed in the footnotes to the financial statements. SFAS 142 also
requires various transitional disclosures until all periods presented reflect
the provisions of SFAS 142. These transitional disclosures include the
presentation of income before extraordinary items, net income and earnings per
share information adjusted to exclude amortization expense (including the
related income tax effects) for all periods presented. A reconciliation of
reported income from continuing operations to adjusted income from continuing
operations, reported income before extraordinary items to adjusted income
before extraordinary items, reported net income to adjusted net income and
reported earnings per share to adjusted earnings per share are presented in the
table below. In accordance with SFAS 142, the Company has presented its
goodwill as a separate line item on the balance sheet. Additionally, the
Company has performed its transitional goodwill impairment test and has
determined that existing goodwill is not impaired.

                                     F-49



                     KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)




                                                                 YEAR ENDED DECEMBER 31,
                                                                 -----------------------
                                                                  1999     2000   2001
                                                                  ------  ------  -----
                                                                         
Reported income from continuing operations...................... $ 10.2   $ 25.4  $31.1
Add back: Goodwill amortization.................................    0.6      0.6    0.6
                                                                  ------  ------  -----
Adjusted income before extraordinary items...................... $ 10.8   $ 26.0  $31.7
                                                                  ======  ======  =====
Reported income from discontinued operations.................... $313.1   $363.8  $  --
Add back: Goodwill amortization.................................    9.7      5.7     --
                                                                  ------  ------  -----
Adjusted income from discontinued operations.................... $322.8   $369.5  $  --
                                                                  ======  ======  =====
Reported income before extraordinary items...................... $323.3   $389.2  $31.1
Add back: Goodwill amortization.................................   10.3      6.3    0.6
                                                                  ------  ------  -----
Adjusted income before extraordinary items...................... $333.6   $395.5  $31.7
                                                                  ======  ======  =====
Reported net income............................................. $323.3   $380.5  $30.7
Add back: Goodwill amortization.................................   10.3      6.3    0.6
                                                                  ------  ------  -----
Adjusted net income............................................. $333.6   $386.8  $31.3
                                                                  ======  ======  =====
Reported diluted earnings per share from continuing operations.. $ 0.17   $ 0.43  $0.51
Add back: Goodwill amortization.................................   0.01     0.01   0.01
                                                                  ------  ------  -----
Adjusted diluted earnings per share from continuing operations.. $ 0.18   $ 0.44  $0.52
                                                                  ======  ======  =====
Reported diluted earnings per share from discontinued operations $ 5.40   $ 6.14  $  --
Add back: Goodwill amortization.................................   0.17     0.10     --
                                                                  ------  ------  -----
Adjusted diluted earnings per share from discontinued operations $ 5.57   $ 6.24  $  --
                                                                  ======  ======  =====
Reported diluted earnings per share--net income................. $ 5.57   $ 6.42  $0.50
Add back: Goodwill amortization.................................   0.18     0.11   0.01
                                                                  ------  ------  -----
Adjusted diluted earnings per share--net income................. $ 5.75   $ 6.53  $0.51
                                                                  ======  ======  =====


                                     F-50



                             INTRODUCTORY COMMENTS

   The Consolidated Condensed Financial Statements included herein have been
prepared by Kansas City Southern ("Company" or "KCS"), without audit, pursuant
to the rules and regulations of the Securities and Exchange Commission. Certain
information and footnote disclosures normally included in financial statements
prepared in accordance with generally accepted accounting principles have been
condensed or omitted pursuant to such rules and regulations, although the
Company believes that the disclosures are adequate to enable a reasonable
understanding of the information presented. These Consolidated Condensed
Financial Statements should be read in conjunction with the financial
statements and the notes thereto, as well as Management's Discussion and
Analysis of Financial Condition and Results of Operations, included in the
Company's Annual Report on Form 10-K for the year ended December 31, 2001 (as
amended), and Management's Discussion and Analysis of Financial Condition and
Results of Operations included in the Company's Form 10-Q for the period ended
March 31, 2002. Results for the three months ended March 31, 2002 are not
necessarily indicative of the results expected for the full year 2002.

                                     F-51



                             KANSAS CITY SOUTHERN
                     CONSOLIDATED CONDENSED BALANCE SHEETS
                             (DOLLARS IN MILLIONS)



                                                                                DECEMBER 31,  MARCH 31,
                                                                                    2001        2002
                                                                                ------------ -----------
                                                                                             (UNAUDITED)
                                                                                       
ASSETS
CURRENT ASSETS:
   Cash and equivalents........................................................   $   24.7    $   56.8
   Accounts receivable, net....................................................      130.0       129.6
   Inventories.................................................................       27.9        28.2
   Other current assets........................................................       71.8        45.1
                                                                                  --------    --------
       Total current assets....................................................      254.4       259.7
INVESTMENTS....................................................................      386.8       382.3
PROPERTIES (net of $660.2 and $677.9 accumulated depreciation and amortization,
  respectively)................................................................    1,327.4     1,325.2
GOODWILL.......................................................................       19.3        10.8
OTHER ASSETS...................................................................       23.0        21.9
                                                                                  --------    --------
       Total assets............................................................   $2,010.9    $1,999.9
                                                                                  ========    ========
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
   Debt due within one year....................................................   $   46.7    $   47.9
   Accounts and wages payable..................................................       50.4        41.7
   Accrued liabilities.........................................................      160.4       163.3
                                                                                  --------    --------
       Total current liabilities...............................................      257.5       252.9
                                                                                  --------    --------
OTHER LIABILITIES:
   Long-term debt..............................................................      611.7       580.0
   Deferred income taxes.......................................................      370.2       371.1
   Other deferred credits......................................................       91.2        97.2
                                                                                  --------    --------
       Total other liabilities.................................................    1,073.1     1,048.3
                                                                                  --------    --------
STOCKHOLDERS' EQUITY:
   Preferred stock.............................................................        6.1         6.1
   Common stock................................................................        0.6         0.6
   Retained earnings...........................................................      676.5       694.2
   Accumulated other comprehensive loss........................................       (2.9)       (2.2)
                                                                                  --------    --------
       Total stockholders' equity..............................................      680.3       698.7
                                                                                  --------    --------
   Total liabilities and stockholders' equity..................................   $2,010.9    $1,999.9
                                                                                  ========    ========


    See accompanying notes to consolidated condensed financial statements.

                                     F-52



                             KANSAS CITY SOUTHERN
                  CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                 (DOLLARS IN MILLIONS, EXCEPT PER SHARE DATA)
                                  (UNAUDITED)



                                                                      THREE MONTHS ENDED
                                                                          MARCH 31,
                                                                      ----------------
                                                                        2001      2002
                                                                      -------   -------
                                                                          
REVENUES............................................................. $ 144.0   $ 142.5
Costs and expenses
   Compensation and benefits.........................................    49.1      49.4
   Depreciation and amortization.....................................    14.4      14.9
   Purchased services................................................    12.0      14.0
   Operating leases..................................................    12.8      12.1
   Fuel..............................................................    12.4       9.5
   Casualties and insurance..........................................    14.6       7.9
   Other.............................................................    22.6      21.3
                                                                      -------   -------
       Total costs and expenses......................................   137.9     129.1
                                                                      -------   -------

       OPERATING INCOME..............................................     6.1      13.4
Equity in net earnings of unconsolidated affiliates:
   Grupo Transportacion Ferroviaria
     Mexicana, S.A. de C.V...........................................    11.1       4.8
     Other...........................................................     0.1       0.1
Gain on sale of Mexrail, Inc.........................................      --       4.4
Interest expense.....................................................   (15.2)    (11.3)
Other income.........................................................     1.0       4.4
                                                                      -------   -------
Income before income taxes and cumulative effect of accounting change     3.1      15.8
Income tax provision (benefit).......................................    (3.2)      4.1
                                                                      -------   -------
Income before cumulative effect of accounting change.................     6.3      11.7
Cumulative effect of accounting change, net of income taxes..........    (0.4)       --
                                                                      -------   -------
NET INCOME........................................................... $   5.9   $  11.7
                                                                      =======   =======
PER SHARE DATA
Basic Earnings per Common share
   Income before cumulative effect of accounting change.............. $  0.11   $  0.20
   Cumulative effect of accounting change, net of income taxes.......   (0.01)       --
                                                                      -------   -------
       Total Basic Earnings per Common share......................... $  0.10   $  0.20
                                                                      =======   =======
Diluted Earnings per Common share
   Income before cumulative effect of accounting change.............. $  0.10   $  0.19
   Cumulative effect of accounting change, net of income taxes.......    0.00        --
                                                                      -------   -------
       Total Diluted Earnings per Common share....................... $  0.10   $  0.19
                                                                      =======   =======
Weighted Average Common Shares Outstanding (IN THOUSANDS)
   Basic.............................................................  58,257    59,777
   Potential dilutive common shares..................................   2,519     2,065
                                                                      -------   -------
     Diluted.........................................................  60,776    61,842
                                                                      =======   =======
Dividends Per Share:
   Per Preferred share............................................... $   .25   $   .25
   Per Common share..................................................      --        --


    See accompanying notes to consolidated condensed financial statements.

                                     F-53



                             KANSAS CITY SOUTHERN
                CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                             (DOLLARS IN MILLIONS)
                                  (UNAUDITED)



                                                                           THREE MONTHS
                                                                          ENDED MARCH 31,
                                                                          --------------
                                                                           2001    2002
                                                                          ------  ------
                                                                            
CASH FLOWS PROVIDED BY (USED FOR):
OPERATING ACTIVITIES:
   Net income............................................................ $  5.9  $ 11.7
   Adjustments to reconcile net income to net cash
     provided by operating activities:
       Depreciation and amortization.....................................   14.4    14.9
       Deferred income taxes.............................................    4.8     1.0
       Equity in undistributed earnings of unconsolidated affiliates.....  (11.2)   (4.9)
       Distributions from unconsolidated affiliates......................    3.0      --
       Gain on sale of Mexrail, Inc......................................     --    (4.4)
       Gain on sale of property..........................................     --    (4.5)
   Tax benefit realized upon exercise of stock options...................    2.8     0.8
   Changes in working capital items:.....................................
       Accounts receivable...............................................   (5.3)   (0.6)
       Inventories.......................................................    2.2    (0.4)
       Other current assets..............................................    2.2    26.7
       Accounts and wages payable........................................   (8.5)   (8.7)
       Accrued liabilities...............................................    3.4     6.1
   Other, net............................................................    0.1    (0.5)
                                                                          ------  ------
       Net cash provided by operating activities.........................   13.8    37.2
                                                                          ------  ------
INVESTING ACTIVITIES:
   Property acquisitions.................................................  (13.9)  (17.4)
   Proceeds from disposals of property...................................    0.5     9.3
   Investment in and loans to affiliates.................................   (0.4)   (1.8)
   Proceeds from the sale of Mexrail, Inc................................     --    31.4
   Other, net............................................................    0.2     1.3
                                                                          ------  ------
       Net cash provided by (used for) investing activities..............  (13.6)   22.8
                                                                          ------  ------
FINANCING ACTIVITIES:
   Proceeds from issuance of long-term debt..............................   15.0      --
   Repayment of long-term debt...........................................   (7.9)  (30.5)
   Proceeds from stock plans.............................................    0.8     2.1
   Cash dividends paid...................................................   (0.1)   (0.1)
   Other, net............................................................   (0.9)    0.6
                                                                          ------  ------
       Net cash provided by (used for) financing activities..............    6.9   (27.9)
                                                                          ------  ------
CASH AND EQUIVALENTS:
   Net increase in cash and cash equivalents.............................    7.1    32.1
   At beginning of year..................................................   21.5    24.7
                                                                          ------  ------
   At end of period...................................................... $ 28.6  $ 56.8
                                                                          ======  ======


    See accompanying notes to consolidated condensed financial statements.

                                     F-54



                             KANSAS CITY SOUTHERN
      CONSOLIDATED CONDENSED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                  (DOLLARS IN MILLIONS, EXCEPT SHARE AMOUNTS)
                                  (UNAUDITED)



                                                                               ACCUMULATED
                                                                                  OTHER
                                            $25 PAR       $.01 PAR   RETAINED COMPREHENSIVE
                                        PREFERRED STOCK COMMON STOCK EARNINGS INCOME (LOSS)  TOTAL
                                        --------------- ------------ -------- ------------- ------
                                                                             
Balance at December 31, 2001...........      $6.1           $0.6      $676.5      $(2.9)    $680.3
Comprehensive income:
   Net income..........................                                 11.7
   Change in fair market value of cash
     flow hedge of unconsolidated
     affiliate.........................                                             0.7
Comprehensive income...................                                                       12.4
Dividends..............................                                 (0.1)                 (0.1)
Options exercised and stock subscribed.        --             --         6.1         --        6.1
                                             ----           ----      ------      -----     ------
Balance at March 31, 2002..............      $6.1           $0.6      $694.2      $(2.2)    $698.7
                                             ====           ====      ======      =====     ======


    See accompanying notes to consolidated condensed financial statements.

                                     F-55



                             KANSAS CITY SOUTHERN
             NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

1. ACCOUNTING POLICIES AND INTERIM FINANCIAL STATEMENTS.  In the opinion of the
   management of Kansas City Southern ("Company" or "KCS"), the accompanying
   unaudited consolidated condensed financial statements contain all
   adjustments (consisting of normal closing procedures) necessary to present
   fairly the financial position of the Company and its subsidiary companies as
   of December 31, 2001 and March 31, 2002, the results of its operations for
   the three months ended March 31, 2001 and 2002, its cash flows for the three
   months ended March 31, 2001 and 2002, and its changes in stockholders'
   equity for the three months ended March 31, 2002. The accompanying
   consolidated condensed financial statements have been prepared consistently
   with accounting policies described in Note 2 to the consolidated financial
   statements included in the Company's Annual Report on Form 10-K for the year
   ended December 31, 2001 (as amended). The results of operations for the
   three months ended March 31, 2002 are not necessarily indicative of the
   results to be expected for the full year 2002. Certain comparative prior
   year amounts in the consolidated condensed financial statements have been
   reclassified to conform to the current period presentation.

2. EARNINGS PER SHARE DATA.  The effect of stock options to employees represent
   the only difference between the weighted average shares used for the basic
   earnings per share computation compared to the diluted earnings per share
   computation. The following is a reconciliation from the weighted average
   shares used for the basic earnings per share computation and the diluted
   earnings per share computation for the three months ended March 31, 2001 and
   2002, respectively (in thousands):



                                  THREE MONTHS
                                  ENDED MARCH 31,
                                  ---------------
                                   2001    2002
                                  ------  ------
                                    
Basic shares..................... 58,257  59,777
Effect of Dilution:
   Stock Options.................  2,519   2,065
                                  ------  ------
Diluted Shares................... 60,776  61,842
                                  ------  ------
Excluded from Diluted Computation     34      20
                                  ------  ------


      Shares were excluded from the applicable periods diluted earnings per
   share computation because the exercise prices were greater than the average
   market price of the common shares. Preferred dividends are the only
   adjustments that affect the numerator of the diluted earnings per share
   computation. Adjustments related to preferred dividends were not material
   for the periods presented.

3. INVESTMENTS.  Investments in unconsolidated affiliates and certain other
   investments accounted for under the equity method generally include all
   entities in which the Company or its subsidiaries have significant
   influence, but not more than 50% voting control. Investments in
   unconsolidated affiliates at March 31, 2002 include, among others, equity
   interests in Grupo Transportacion Ferroviaria Mexicana, S.A. de C.V. ("Grupo
   TFM"), Southern Capital Corporation, LLC ("Southern Capital"), and the
   Panama Canal Railway Company ("PCRC").

      The Company, our Mexican partner, Grupo TMM, S.A. de C.V. ("Grupo TMM"),
   and certain of Grupo TMM's affiliates entered into an agreement on February
   27, 2002 with TFM, S.A. de C.V. ("TFM") to sell to TFM all of the common
   stock of Mexrail, Inc., ("Mexrail") a former 49% unconsolidated affiliate of
   the Company. Mexrail owns the northern half of the international railway
   bridge at Laredo and all of the common stock of The Texas-Mexican Railway
   Company ("Tex-Mex"). The sale closed on March 27, 2002 and the Company
   received approximately $31.4 million for its 49% interest in Mexrail. The
   Company used the proceeds from the sale to reduce debt. Although the Company
   no longer directly owns 49% of Mexrail, it retains an indirect ownership
   through its 36.9% ownership of Grupo TFM. The proceeds from the sale of
   Mexrail to TFM exceeded the carrying value of the Company's investment in
   Mexrail by $11.2 million. The Company recognized a $4.4 million gain on the
   sale of Mexrail to TFM in the first quarter of 2002, while the remaining
   $6.8 million of excess proceeds has been deferred.

                                     F-56



   The Company is party to certain agreements with Grupo TMM covering the Grupo
TFM joint venture. KCS owns approximately 36.9% of Grupo TFM while Grupo TMM
(together with certain of its affiliates) owns approximately 38.4% of Grupo
TFM. These agreements contain "change in control" provisions, provisions
intended to preserve the Company's and Grupo TMM's proportionate ownership of
the joint venture, and super majority provisions with respect to voting on
certain significant transactions. Such agreements also provide a right of first
refusal in the event that either party initiates a divestiture of its equity
interest in Grupo TFM. Under certain circumstances, such agreements could
affect the Company's ownership percentage and rights in these equity affiliates.

   Condensed financial information of certain unconsolidated affiliates is
shown below. All amounts, including those for Grupo TFM, are presented under
accounting principles generally accepted in the United States of America ("U.S.
GAAP"). March 31, 2002 balance sheet information for Mexrail is included below
in the consolidated accounts of Grupo TFM due to the sale of Mexrail to TFM on
March 27, 2002. Financial information of immaterial unconsolidated affiliates
has been omitted:

FINANCIAL CONDITION (DOLLARS IN MILLIONS):



                                           DECEMBER 31, 2001            MARCH 31, 2002
                                    ------------------------------- -----------------------
                                                   GRUPO   SOUTHERN        GRUPO   SOUTHERN
                                    MEXRAIL PCRC    TFM    CAPITAL  PCRC    TFM    CAPITAL
                                    ------- ----- -------- -------- ----- -------- --------
                                                              
Current assets.....................   34.9  $ 3.6 $  294.3  $  2.5  $ 2.4 $  304.1  $  0.2
Non-current assets.................   59.3   85.5  1,924.3   240.6   92.4  1,986.4   240.6
                                     -----  ----- --------  ------  ----- --------  ------
     ASSETS........................  $94.2  $89.1 $2,218.6  $243.1  $94.8 $2,290.5  $240.8
                                     =====  ===== ========  ======  ===== ========  ======
Current liabilities................  $42.8  $10.8 $  350.8  $196.6  $ 9.8 $  389.9  $  0.7
Non-current liabilities............   27.5   55.3    593.8      --   63.0    610.1   190.5
Minority interest..................     --     --    376.3      --     --    379.8      --
Equity of stockholders and partners   23.9   23.0    897.7    46.5   22.0    910.7    49.6
                                     -----  ----- --------  ------  ----- --------  ------
     LIABILITIES AND EQUITY........  $94.2  $89.1 $2,218.6  $243.1  $94.8 $2,290.5  $240.8
                                     =====  ===== ========  ======  ===== ========  ======
KCS's investment...................  $11.7  $11.9 $  334.4  $ 23.2  $11.1 $  339.2  $ 24.8
                                     =====  ===== ========  ======  ===== ========  ======


OPERATING RESULTS (DOLLARS IN MILLIONS):



                               THREE MONTHS
                              ENDED MARCH 31,
                              --------------
                               2001    2002
                              ------  ------
                                
Revenues:
   Mexrail................... $ 14.6  $ 13.3
   PCRC......................     --     1.0
   Grupo TFM.................  156.1   157.5
   Southern Capital..........    7.6     7.5
Operating costs and expenses:
   Mexrail................... $ 15.3  $ 13.3
   PCRC......................    0.4     2.9
   Grupo TFM.................   70.3   122.0
   Southern Capital..........    6.7     5.7
Net income (loss):
   Mexrail................... $ (0.3) $  0.0
   PCRC......................    0.0    (1.8)
   Grupo TFM.................   30.2    13.0
   Southern Capital..........    0.9     1.9


                                     F-57



4. NONCASH INVESTING AND FINANCING ACTIVITIES.  The Company initiated the
   Thirteenth Offering of KCS common stock under the Employee Stock Purchase
   Plan ("ESPP") during 2001. Stock subscribed under the Thirteenth Offering
   will be issued to employees in 2003 and is being paid for through employee
   payroll deductions in 2002. During the first quarter of 2002, the Company
   received approximately $0.6 million from payroll deductions associated with
   the Thirteenth Offering of the ESPP. In the first quarter of 2002, the
   Company issued approximately 611,107 shares of KCS under the Twelfth
   Offering of the ESPP. These shares, totaling a purchase price of
   approximately $4.5 million, were subscribed and paid for through employee
   payroll deductions in 2001. During the first quarter of 2001, the Company
   received approximately $1.0 million associated with the Twelfth Offering of
   the ESPP.

5. DERIVATIVE FINANCIAL INSTRUMENTS.  The Company adopted the provisions of
   Statement of Financial Accounting Standards No. 133 "Accounting for
   Derivative Instruments and Hedging Activities" ("SFAS 133") effective
   January 1, 2001. As a result of this change in the method of accounting for
   derivative financial instruments, the Company recorded an after-tax charge
   to earnings of $0.4 million in the first quarter of 2001. This charge is
   presented as a cumulative effect of an accounting change in the accompanying
   consolidated condensed financial statements and represents the ineffective
   portion of interest rate cap agreements that the Company held at the time of
   adoption of SFAS 133. These interest rate cap agreements, which expired
   during the first quarter of 2002, had a fair value of approximately zero at
   December 31, 2001 and were completely charged off during 2001. During the
   first quarter of 2002, the Company did not record any adjustments to income
   for derivative transactions. The Company does not currently have any
   derivative financial instruments outstanding.

      In addition, the Company records adjustments to its stockholders' equity
   (accumulated other comprehensive income (loss)) for its portion of the
   adjustment to the fair value of interest rate swap transactions to which
   Southern Capital, a 50% owned unconsolidated affiliate, is a participant.
   The Company also adjusts its investment in Southern Capital by the change in
   the fair value of these derivative instruments. During the first quarter of
   2002, the Company recorded comprehensive income of $0.7 million related to
   an adjustment to the fair value of interest rate swap transactions of
   Southern Capital. During the first quarter of 2001, the Company recorded
   ($2.3) million of comprehensive income (loss) associated with these interest
   rate swap transactions.

6. COST REDUCTION PLAN.  During the first quarter of 2001, the Company
   implemented a cost reduction strategy designed to keep the Company
   competitive during the economic slow-down existing at that time. The cost
   reduction strategy, among other things, resulted in a reduction of
   approximately 6% of the Company's total workforce quarter to quarter (both
   management and union employees). Additionally, KCS implemented a voluntary,
   temporary salary reduction for middle and senior management and temporarily
   suspended certain management benefits. This voluntary, temporary salary
   reduction ended December 31, 2001. The Company also delayed the
   implementation of its new computer system, Management Control System
   ("MCS"). During November 2001, a small functional part of MCS was installed
   relating to waybilling functions at the Company's customer service center.
   Management expects to fully implement MCS in mid-2002. Also as part of the
   cost reduction strategy, 2001 planned capital expenditures were reduced by
   approximately $16 million. These capital reductions did not affect the
   maintenance for the physical structure of the railroad, but limited the
   amount of discretionary expenditures for projects such as capacity
   improvements. During the first quarter of 2001, the Company recorded
   approximately $1.3 million of costs related to severance benefits associated
   with the workforce reduction.

                                     F-58



7. WAIVER AND AMENDMENTS FOR CREDIT FACILITY COVENANTS.  As discussed in the
   Company's Annual Report on Form 10-K for the year ended December 31, 2001,
   as amended by Amendment No. 1 on Form 10-K/A ("2001 Form 10-K"), during the
   first quarter of 2001, the Company requested and received from lenders a
   waiver from certain of the financial and coverage covenant provisions
   outlined in the credit agreement for the Company's senior secured credit
   facilities ("KCS Credit Facility"). This waiver was granted on March 19,
   2001 and was effective until May 15, 2001. In addition, on May 10, 2001, the
   lenders approved and executed an amendment to the applicable covenant
   provisions of the credit agreement, which, among other things, revised
   certain of the covenant provisions (including financial and coverage
   provisions) through March 31, 2002. Due to the uncertainty of the timing of
   the resolution of the previously disclosed dispute with Grupo TMM and the
   associated transactions, as well as the return on April 1, 2002 of the
   leverage ratio covenant provision to the original calculation under the
   credit agreement, the Company obtained, as a precautionary measure, an
   additional amendment to the credit agreement. This amendment, which was
   approved by the lenders on March 28, 2002, revises the leverage ratio
   covenant provision for the period April 1, 2002 through June 29, 2002. At
   March 31, 2002, the Company had $369.4 million of term debt borrowed under
   the KCS Credit Facility and there were no borrowings outstanding under the
   revolving debt portion of the credit facilities. The Company was in
   compliance with all covenant provisions of the credit agreement (as amended)
   at March 31, 2002.

8. COMMITMENTS AND CONTINGENCIES.  The Company has had no significant changes
   in its outstanding litigation or other commitments and contingencies from
   that previously reported in Note 11 of the Company's Annual Report on Form
   10-K for the year ended December 31, 2001 in the Notes to Consolidated
   Financial Statements. The following provides an update of the Bogalusa cases.

      BOGALUSA CASES.  In July 1996, KCSR was named as one of twenty-seven
   defendants in various lawsuits in Louisiana and Mississippi arising from the
   explosion of a rail car loaded with chemicals in Bogalusa, Louisiana on
   October 23, 1995. As a result of the explosion, nitrogen dioxide and oxides
   of nitrogen were released into the atmosphere over parts of that town and
   the surrounding area allegedly causing evacuations and injuries.
   Approximately 25,000 residents of Louisiana and Mississippi (plaintiffs)
   have asserted claims to recover damages allegedly caused by exposure to the
   released chemicals. On October 29, 2001, KCSR and representatives for its
   excess insurance carriers negotiated a settlement in principle with the
   plaintiffs for $22.3 million. The settlement was finalized with the
   execution of a Master Global Settlement Agreement ("MSGA") in early 2002. In
   Louisiana, the Court will evaluate the MSGA at a fairness hearing and decide
   whether the proposed settlement is fair for the class of plaintiffs. In
   Mississippi, the plaintiffs are expected to individually execute release
   instruments. The first payment under the MSGA of $11.1 million was made on
   April 1, 2002, reducing the recorded liability from $22.3 million to $11.2
   million. The Company also has recorded an insurance receivable of $19.3
   million related to the Bogalusa cases.

9. NEW ACCOUNTING PRONOUNCEMENT.  Effective January 1, 2002, the Company
   implemented Statement of Financial Accounting Standards No. 142, "Goodwill
   and Other Intangible Assets" ("SFAS 142"). SFAS 142 provides, among other
   things, that goodwill with an indefinite life shall no longer be amortized,
   but shall be evaluated for impairment on an annual basis. SFAS 142 also
   requires separate presentation of goodwill on the balance sheet and
   impairment losses are to be shown as a separate item on the income
   statement. Additionally, changes in the carrying amount of goodwill should
   be disclosed in the footnotes to the financial statements. SFAS 142 also
   requires various transitional disclosures until all periods presented
   reflect the provisions of SFAS 142. These transitional disclosures include
   the presentation of net income and earnings per share information adjusted
   to exclude amortization expense (including the related income tax effects)
   for all periods presented. The reconciliation of reported net income to
   adjusted net income is presented in the table below. For the three months
   ended March 31, 2001, the adjustment to add back amortization expense
   associated with goodwill did not have an impact on the related basic or
   diluted earnings per share computations.

                                     F-59



      In accordance with SFAS 142, the Company has presented its goodwill as a
   separate line item on the balance sheet. The Company is in the process of
   performing its transitional goodwill impairment test to determine if
   existing goodwill was impaired at the time of adoption of SFAS 142.
   Management does not believe that any impairment will result from this
   evaluation. During the quarter ended March 31, 2002, the Company's goodwill
   decreased $8.5 million due to the sale of Mexrail to TFM. A gain was
   recognized on the Mexrail transaction, and thus, there was no impairment of
   this goodwill to be recognized as a change in accounting principle.



                                                        THREE MONTHS
                                                          ENDED
                                                        MARCH 31,
                                                        ------------
                                                        2001  2002
                                                        ----  -----
                                                        
Reported net income.................................... $5.9  $11.7
Add back: Amortization of goodwill, net of income taxes  0.1     --
                                                        ----  -----
Adjusted net income.................................... $6.0  $11.7
                                                        ====  =====


10. CONDENSED CONSOLIDATING FINANCIAL INFORMATION.  In September 2000, KCSR
    issued $200 million of 9.5% Senior Notes due 2008. These notes are
    unsecured obligations of KCSR, however, they are also jointly and severally
    and fully and unconditionally guaranteed on an unsecured senior basis by
    KCS and certain of the subsidiaries (all of which are wholly-owned) within
    the KCS consolidated group. KCS registered exchange notes with the SEC that
    have substantially identical terms and associated guarantees and all of the
    initial Senior Notes were exchanged for $200 million of registered exchange
    notes.

                                     F-60



   The accompanying condensed consolidating financial information has been
prepared and presented pursuant to SEC Regulation S-X Rule 3-10 "Financial
statements of guarantors and issuers of guaranteed securities registered or
being registered." This information is not intended to present the financial
position, results of operations and cash flows of the individual companies or
groups of companies in accordance with U.S. GAAP.

                 CONDENSED CONSOLIDATING STATEMENTS OF INCOME



                                           THREE MONTHS ENDED MARCH 31, 2001 (DOLLARS IN MILLIONS)
                                   -----------------------------------------------------------------------
                                          SUBSIDIARY  GUARANTOR   NON- GUARANTOR CONSOLIDATING CONSOLIDATED
                                   PARENT   ISSUER   SUBSIDIARIES  SUBSIDIARIES   ADJUSTMENTS      KCS
                                   ------ ---------- ------------ -------------- ------------- ------------
                                                                             
Revenues.......................... $  --    $139.8      $ 6.6         $ 5.5         $ (7.9)       $144.0
Costs and expenses................   2.4     132.6        5.2           5.6           (7.9)        137.9
                                   -----    ------      -----         -----         ------        ------
   Operating income (loss)........  (2.4)      7.2        1.4          (0.1)            --           6.1
Equity in net earnings of
 unconsolidated affiliates and
 subsidiaries.....................   8.0      11.6         --          11.6          (20.0)         11.2
Interest expense..................  (0.2)    (15.5)      (0.1)         (0.1)           0.7         (15.2)
Other income......................    --       1.7         --            --           (0.7)          1.0
                                   -----    ------      -----         -----         ------        ------
   Income before income taxes.....   5.4       5.0        1.3          11.4          (20.0)          3.1
Income tax provision (benefit)....  (0.9)     (2.9)       0.5           0.1             --          (3.2)
Income before cumulative effect of
 accounting change................   6.3       7.9        0.8          11.3          (20.0)          6.3
Cumulative effect of accounting
 change, net of income taxes......  (0.4)     (0.4)        --            --            0.4          (0.4)
                                   -----    ------      -----         -----         ------        ------
Net income........................ $ 5.9    $  7.5      $ 0.8         $11.3         $(19.6)       $  5.9
                                   =====    ======      =====         =====         ======        ======




                                        THREE MONTHS ENDED MARCH 31, 2002 (DOLLARS IN MILLIONS)
                                ----------------------------------------------------------------------
                                       SUBSIDIARY  GUARANTOR   NON-GUARANTOR CONSOLIDATING CONSOLIDATED
                                PARENT   ISSUER   SUBSIDIARIES SUBSIDIARIES   ADJUSTMENTS      KCS
                                ------ ---------- ------------ ------------- ------------- ------------
                                                                         
Revenues....................... $  --    $140.3      $ 6.0         $ 3.7        $ (7.5)       $142.5
Costs and expenses.............   2.2     123.9        6.8           3.7          (7.5)        129.1
                                -----    ------      -----         -----        ------        ------
   Operating income (loss).....  (2.2)     16.4       (0.8)           --            --          13.4
Equity in net earnings of
 unconsolidated affiliates and
 subsidiaries..................   8.9       7.3         --           4.9         (16.2)          4.9
Gain on sale of Mexrail........   4.4       4.4         --            --          (4.4)          4.4
Interest expense...............  (0.3)    (10.8)      (0.2)         (0.1)          0.1         (11.3)
Other income...................   0.1       0.9        3.4           0.1          (0.1)          4.4
                                -----    ------      -----         -----        ------        ------
   Income before income taxes..  10.9      18.2        2.4           4.9         (20.6)         15.8
Income tax provision (benefit).  (0.8)      4.0        0.9            --            --           4.1
                                -----    ------      -----         -----        ------        ------
Net income..................... $11.7    $ 14.2      $ 1.5         $ 4.9        $(20.6)       $ 11.7
                                =====    ======      =====         =====        ======        ======


                                     F-61



CONDENSED CONSOLIDATING BALANCE SHEET



                                               AS OF DECEMBER 31, 2001 (DOLLARS IN MILLIONS)
                                   ----------------------------------------------------------------------
                                                                      NON-
                                          SUBSIDIARY  GUARANTOR    GUARANTOR   CONSOLIDATING CONSOLIDATED
                                   PARENT   ISSUER   SUBSIDIARIES SUBSIDIARIES  ADJUSTMENTS      KCS
                                   ------ ---------- ------------ ------------ ------------- ------------
                                                                           
ASSETS:
    Current assets................ $ 25.5  $  223.4     $22.0        $  6.6      $   (23.1)    $  254.4
    Investments...................  701.4     413.6        --         376.4       (1,104.6)       386.8
    Properties, net...............    0.3   1,287.1      38.2           1.8             --      1,327.4
    Goodwill and other assets.....    1.7      40.4       1.7           0.1           (1.6)        42.3
                                   ------  --------     -----        ------      ---------     --------
       Total assets............... $728.9  $1,964.5     $61.9        $384.9      $(1,129.3)    $2,010.9
                                   ======  ========     =====        ======      =========     ========
LIABILITIES AND EQUITY:
    Current liabilities........... $  7.2  $  252.3     $ 6.9        $ 14.2      $   (23.1)    $  257.5
    Long-term debt................    1.3     602.9       2.8           4.7             --        611.7
    Payable to affiliates.........    4.8        --       0.6            --           (5.4)          --
    Deferred income taxes.........    9.5     350.9       5.2           6.2           (1.6)       370.2
    Other liabilities.............   25.8      62.0       3.4            --             --         91.2
    Stockholders equity...........  680.3     696.4      43.0         359.8       (1,099.2)       680.3
                                   ------  --------     -----        ------      ---------     --------
       Total liabilities and
        equity.................... $728.9  $1,964.5     $61.9        $384.9      $(1,129.3)    $2,010.9
                                   ======  ========     =====        ======      =========     ========




                                                 AS OF MARCH 31, 2002 (DOLLARS IN MILLIONS)
                                   ----------------------------------------------------------------------
                                                                      NON-
                                          SUBSIDIARY  GUARANTOR    GUARANTOR   CONSOLIDATING CONSOLIDATED
                                   PARENT   ISSUER   SUBSIDIARIES SUBSIDIARIES  ADJUSTMENTS      KCS
                                   ------ ---------- ------------ ------------ ------------- ------------
                                                                           
ASSETS:
    Current assets................ $ 34.1  $  246.2     $25.4        $  6.6      $   (52.6)    $  259.7
    Investments...................  715.4     409.7        --         391.1       (1,133.9)       382.3
    Properties, net...............    0.3   1,285.8      37.4           1.7             --      1,325.2
    Goodwill and other assets.....    1.7      31.4       1.0           0.2           (1.6)        32.7
                                   ------  --------     -----        ------      ---------     --------
       Total assets............... $751.5  $1,973.1     $63.8        $399.6      $(1,188.1)    $1,999.9
                                   ======  ========     =====        ======      =========     ========
LIABILITIES AND EQUITY:
    Current liabilities........... $  3.8  $  270.9     $ 7.4        $ 23.6      $   (52.8)    $  252.9
    Long-term debt................    1.3     571.3       2.8           4.6             --        580.0
    Payable to affiliates.........   12.2        --       0.5            --          (12.7)          --
    Deferred income taxes.........    9.5     352.2       5.0           6.0           (1.6)       371.1
    Other liabilities.............   26.0      67.5       3.6           0.1             --         97.2
    Stockholders equity...........  698.7     711.2      44.5         365.3       (1,121.0)       698.7
                                   ------  --------     -----        ------      ---------     --------
       Total liabilities and
        equity.................... $751.5  $1,973.1     $63.8        $399.6      $(1,188.1)    $1,999.9
                                   ======  ========     =====        ======      =========     ========



                                     F-62



               CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS



                                                   THREE MONTHS ENDED MARCH 31, 2001 (DOLLARS IN MILLIONS)
                                           ----------------------------------------------------------------------
                                                  SUBSIDIARY  GUARANTOR   NON-GUARANTOR CONSOLIDATING CONSOLIDATED
                                           PARENT   ISSUER   SUBSIDIARIES SUBSIDIARIES   ADJUSTMENTS      KCS
                                           ------ ---------- ------------ ------------- ------------- ------------
                                                                                    
Net cash flows provided by (used for)
 operating activities:.................... $(2.9)   $ 14.6      $ 2.5         $ 0.3         $(0.7)       $ 13.8
                                           -----    ------      -----         -----         -----        ------
Investing activities:
    Property acquisitions.................    --     (13.7)      (0.2)           --            --         (13.9)
    Investments in and loans to
     affiliates...........................    --        --         --          (2.8)          2.4          (0.4)
    Other, net............................    --       0.2        0.6            --          (0.1)          0.7
                                           -----    ------      -----         -----         -----        ------
       Net................................    --     (13.5)       0.4          (2.8)          2.3         (13.6)
                                           -----    ------      -----         -----         -----        ------
Financing activities:
    Proceeds from issuance of long-term
     debt.................................    --      15.0         --            --            --          15.0
    Repayment of long-term debt...........    --      (7.9)        --            --            --          (7.9)
    Proceeds from loans from
     affiliates...........................   2.4        --         --            --          (2.4)           --
    Proceeds from stock plans.............   0.8        --         --            --            --           0.8
    Cash dividends paid...................  (0.1)       --         --            --            --          (0.1)
    Other, net............................  (1.3)      0.4         --            --            --          (0.9)
                                           -----    ------      -----         -----         -----        ------
       Net................................   1.8       7.5         --            --          (2.4)          6.9
                                           -----    ------      -----         -----         -----        ------
Cash and equivalents:
    Net increase (decrease)...............  (1.1)      8.6        2.9          (2.5)         (0.8)          7.1
    At beginning of period................   1.5      19.1        0.4           0.5            --          21.5
                                           -----    ------      -----         -----         -----        ------
    At end of period...................... $ 0.4    $ 27.7      $ 3.3         $(2.0)        $(0.8)       $ 28.6
                                           =====    ======      =====         =====         =====        ======




                                                   THREE MONTHS ENDED MARCH 31, 2002 (DOLLARS IN MILLIONS)
                                           -----------------------------------------------------------------------
                                                   SUBSIDIARY  GUARANTOR   NON-GUARANTOR CONSOLIDATING CONSOLIDATED
                                           PARENT    ISSUER   SUBSIDIARIES SUBSIDIARIES   ADJUSTMENTS      KCS
                                           ------  ---------- ------------ ------------- ------------- ------------
                                                                                     
Net cash flows provided by (used for)
 operating activities:.................... $(10.5)   $ 42.7      $(4.4)        $ 9.3         $ 0.1        $ 37.2
                                           ------    ------      -----         -----         -----        ------
Investing activities:
    Property acquisitions.................     --     (17.2)      (0.2)           --            --         (17.4)
    Investments in and loans to
     affiliates...........................     --        --         --          (9.1)          7.3          (1.8)
    Proceeds from sale of investments.....     --      31.4         --            --            --          31.4
    Other, net............................   (0.1)      6.5        4.3            --          (0.1)         10.6
                                           ------    ------      -----         -----         -----        ------
       Net................................   (0.1)     20.7        4.1          (9.1)          7.2          22.8
                                           ------    ------      -----         -----         -----        ------
Financing activities:
    Proceeds from issuance of long-term
     debt.................................     --        --         --            --            --            --
    Repayment of long-term debt...........     --     (30.4)        --          (0.1)           --         (30.5)
    Proceeds from loans from
     affiliates...........................    7.3        --         --            --          (7.3)           --
    Proceeds from stock plans.............    2.1        --         --            --            --           2.1
    Cash dividends paid...................   (0.1)       --         --            --            --          (0.1)
    Other, net............................    0.4       0.1        0.1            --            --           0.6
                                           ------    ------      -----         -----         -----        ------
       Net................................    9.7     (30.3)       0.1          (0.1)         (7.3)        (27.9)
                                           ------    ------      -----         -----         -----        ------
Cash and equivalents:
    Net increase (decrease)...............   (0.9)     33.1       (0.2)          0.1            --          32.1
    At beginning of period................    1.3      23.2         --           0.2            --          24.7
                                           ------    ------      -----         -----         -----        ------
    At end of period...................... $  0.4    $ 56.3      $(0.2)        $ 0.3         $  --        $ 56.8
                                           ======    ======      =====         =====         =====        ======


                                     F-63



    11.DEBT REFINANCING.   During the second quarter of 2002, the Company was
       party to several debt refinancing transactions as described below.

   SENIOR NOTES

      On June 12, 2002, KCSR issued $200 million of 71/2% senior notes due June
   15, 2009 ("71/2% Notes") through a private offering pursuant to Rule 144A
   under the Securities Act of 1933 in the United States and Regulation S
   outside the United States ("Note Offering"). The 71/2% Notes bear a fixed
   annual interest rate of 71/2%, with interest to be paid semi-annually on
   June 15 and December 15. These notes are general unsecured obligations of
   KCSR, are guaranteed by the Company and certain of its subsidiaries and
   contain certain covenants and restrictions customary for this type of debt
   instrument and for borrowers with similar credit ratings.

      Net proceeds from the Note Offering of $195.8 million, together with
   cash, were used to repay term debt under the KCS Credit Facility and certain
   other secured indebtedness of the Company. Debt issuance costs related to
   the Note Offering of approximately $4.2 million were deferred and are being
   amortized over the seven-year term of the 71/2% Notes. See "New Credit
   Agreement" below.

   NEW CREDIT AGREEMENT

      On June 12, 2002, in conjunction with the repayment of certain of the
   term loans under the KCS Credit Facility using the net proceeds received
   from the Note Offering, the Company amended and restated the KCS Credit
   Facility (the amended and restated credit agreement is referred to as the
   New Credit Agreement herein). The New Credit Agreement provides KCSR with a
   $150 million term loan ("Tranche B term loan"), which matures on June 12,
   2008, and a $100 million revolving credit facility ("Revolver"), which
   matures on January 11, 2006. Letters of credit are also available under the
   Revolver up to a limit of $15 million. The proceeds from future borrowings
   under the Revolver may be used for working capital and for general corporate
   purposes. The letters of credit may be used for general corporate purposes.
   Borrowings under the New Credit Agreement are secured by substantially all
   of the Company's assets and are guaranteed by the majority of its
   subsidiaries.

      The Tranche B term loan and the Revolver bear interest at the London
   Interbank Offered Rate ("LIBOR") or an alternate base rate, as the Company
   shall select, plus an applicable margin. The applicable margin for the
   Tranche B term loan is 2% for LIBOR borrowings and 1% for alternate base
   rate borrowings. The applicable margin for the Revolver is based on the
   Company's leverage ratio (defined as the ratio of the Company's total debt
   to consolidated EBITDA (earnings before interest, taxes, depreciation and
   amortization, excluding the undistributed earnings of unconsolidated
   affiliates) for the prior four fiscal quarters). Based on the Company's
   leverage ratio on June 12, 2002, the applicable margin was 2.50% per annum
   for LIBOR borrowings and 1.50% per annum for alternate base rate borrowings.

      The New Credit Agreement also requires the payment to the lenders of a
   commitment fee of 0.50% per annum on the average daily, unused amount of the
   Revolver and Tranche B term loan. Additionally, a fee equal to a per annum
   rate of 0.25% plus the applicable margin for LIBOR priced borrowings under
   the Revolver will be paid on any letter of credit issued under the Revolver.

      The New Credit Agreement contains certain provisions, covenants and
   restrictions customary for this type of debt and for borrowers with a
   similar credit rating. These provisions include, among others, restrictions
   on the Company's ability and its subsidiaries ability to 1) incur additional
   debt or liens; 2) enter into sale and leaseback transactions; 3) merge or
   consolidate with another entity; 4) sell assets; 5) enter into certain
   transactions with affiliates; 6) make investments, loans, advances,
   guarantees or acquisitions; 7) make certain restricted payments, including
   dividends, or make certain payments on other indebtedness; or 8) make
   capital expenditures. In addition, the Company is required to comply with
   certain financial

                                     F-64



   ratios, including minimum interest expense coverage and leverage ratios. The
   New Credit Agreement also contains certain customary events of default.
   These covenants, along with other provisions, could restrict maximum
   utilization of the Revolver.

      Debt issuance costs related to the New Credit Agreement of approximately
   $1.1 million were deferred and are being amortized over the respective term
   of the loans. Extraordinary debt retirement costs associated with the
   prepayment of certain term loans under the KCS Credit Facility using
   proceeds from the Note Offering were approximately $4.3 million ($2.7
   million, net of income taxes).

   SOUTHERN CAPITAL

      On June 25, 2002, Southern Capital refinanced the outstanding balance of
   its one-year bridge loan through the issuance of approximately $167.6
   million of pass through trust certificates and the sale of 50 locomotives.
   The pass through trust certificates are secured by the sold locomotives, all
   of the remaining locomotives and rolling stock owned by Southern Capital and
   rental payments payable by KCSR under the sublease of the sold locomotives
   and its leases of the equipment owned by Southern Capital. Payments of
   interest and principal of the pass through trust certificates, which are due
   semi-annually on June 30 and December 30 commencing on December 30, 2002 and
   ending on June 30, 2022, are insured under a financial guarantee insurance
   policy by MBIA Insurance Corporation. KCSR leases or subleases all of the
   equipment securing the pass through trust certificates.

                                     F-65



[LOGO] KANSAS CITY SOUTHERN Lines (small)

                                  [KCS LOGO]
                                 $200,000,000

                   THE KANSAS CITY SOUTHERN RAILWAY COMPANY

                       OFFER TO EXCHANGE ALL OUTSTANDING
                         7 1/2% SENIOR NOTES DUE 2009

                                      FOR

                         7 1/2% SENIOR NOTES DUE 2009
                       WHICH HAVE BEEN REGISTERED UNDER
                          THE SECURITIES ACT OF 1933

                               -----------------

                                  PROSPECTUS

                                 JULY 30, 2002

                               -----------------


--------------------------------------------------------------------------------

   We have not authorized anyone to give you any information or to make any
representations as to matters not stated in this prospectus. If you are given
any information or representations about these matters that is not discussed in
this prospectus, you must not rely on that information. This prospectus is not
an offer to sell or a solicitation of an offer to buy securities anywhere or to
anyone where or to whom we are not permitted to offer or sell securities under
applicable law. The delivery of this prospectus does not, under any
circumstances, mean that there has not been a change in our affairs since the
date of this prospectus. It also does not mean that the information in this
prospectus is correct after this date.

--------------------------------------------------------------------------------

   Until October 28, 2002 (90 days after the date of this prospectus), all
dealers effecting transactions in the new notes, whether or not participating
in this exchange offer, may be required to deliver a prospectus. This is in
addition to the obligation of dealers to deliver a prospectus when selling new
notes received in exchange for outstanding notes held for their own account.

--------------------------------------------------------------------------------