PAGE 1

                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


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

         For the quarter ended September 27, 1996March 28, 1997

         OR

(  )     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

         For the transition period from __________ to -----------------  ----------------__________


                          Commission File Number 1-8022

                                 CSX CORPORATION
             (Exact name of registrant as specified in its charter)

              Virginia                                 62-1051971
  (State or other jurisdiction of                   (I.R.S. Employer
   incorporation or organization)                  Identification No.)


901 East Cary Street, Richmond, Virginia               23219-4031
(Address of principal executive offices)               (Zip Code)

                                (804) 782-1400
             (Registrant's telephone number, including area code)

                                    No Change
     (Former name, former address and former fiscal year, if changed since
                                 last report.)

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

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of September 27, 1996: 216,925,500March 28, 1997: 217,662,928 shares.














                                    - 1 -


PAGE 2


                                 CSX CORPORATION
                                    FORM 10-Q
                  FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 27, 1996MARCH 28, 1997
                                      INDEX




                                                            Page Number

PART I.  FINANCIAL INFORMATION                            Page Number

Item 1:

Financial Statements

1.       Consolidated Statement of Earnings-
           Quarters Ended March 28, 1997 and Nine Months Ended September 27,March 29, 1996 
        and September 29, 1995       3

2.       Consolidated Statement of Cash Flows-
           Nine MonthsQuarters Ended September 27,March 28, 1997 and March 29, 1996 and
      September 29, 1995       4

3.       Consolidated Statement of Financial Position-
           At SeptemberMarch 28, 1997 and December 27, 1996 and December 29, 1995                5

Notes to Consolidated Financial Statements                        6


Item 2:

Management's Discussion and Analysis of Results of
Operations and Financial Condition                               1110


PART II.  OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K                        17

Signature                                                        17




















                                    - 2 -


PAGE 3


                        CSX CORPORATION AND SUBSIDIARIES
                       Consolidated Statement of Earnings
                 (Millions of Dollars, Except Per Share Amounts)


                                                             (Unaudited)
                                                            Quarters Ended
                                                       Nine Months Ended
                             -----------------------    ----------------------
                              Sept. 27,     Sept.-------------------------
                                                         March 28,     March 29,
                                                           Sept. 27,    Sept. 29,1997          1996
                                                       1995        1996          1995 
                             ---------      --------    --------      ------------------     ----------

Operating Revenue                                      $   2,6472,567      $   2,601     $  7,833      $ 7,5942,514

Operating Expense                                          2,255        2,232        6,737        6,608
Restructuring Charge              ---           ---          ---          257
                              --------      -------     --------      -------
     Total                       2,255        2,232        6,737        6,865
                              --------      -------     --------      -------2,243          2,218
                                                       ---------      ---------

Operating Income                                             392          369        1,096          729324            296
Other Income (Expense)                                        8           20           19           17(7)           (12)
Interest Expense                                              57           68          188          203
                              --------      -------     --------      -------84             60
                                                       ---------      ---------

Earnings before Income Taxes                                 343          321          927          543233            224
Income Tax Expense                                            121          119          325          201
                              --------      -------     --------      -------82             78
                                                       ---------      ---------

Net Earnings                                           $     222151      $     202     $    602      $   342
                              ========      =======     ========      =======146
                                                       =========      =========

Earnings Per Share                                     $     1.04.70      $     .96     $   2.83      $  1.62
                              ========      =======     ========      =======.69
                                                       =========      =========

Average Common Shares Outstanding (Thousands)            215,060      210,403      212,567      210,206
                              ========      =======     ========      =======217,227        210,964
                                                       =========      =========

Common Shares Outstanding (Thousands)                    216,926      210,485      216,926      210,485
                              ========      =======     ========      =======217,663        211,512
                                                       =========      =========

Cash Dividends Paid Per Common Share                   $     .26      $     .22     $    .78      $   .66
                              ========      =======     ========      =======.26
                                                       =========      =========



See accompanying Notes to Consolidated Financial Statements.























                                    - 3 -


PAGE 4


                        CSX CORPORATION AND SUBSIDIARIES
                      Consolidated Statement of Cash Flows
                              (Millions of Dollars)

                                                               (Unaudited)
                                                              Nine MonthsQuarters Ended
                                                          ---------------------
                                                        Sept. 27,   Sept.----------------------
                                                           March 28,   March 29,
                                                              1997        1996
                                                           1995---------    --------    ---------
OPERATING ACTIVITIES
  Net Earnings                                               $ 602151        $ 342146
  Adjustments to Reconcile Net Earnings
    to Net Cash Provided
      Depreciation                                             461        446159          156
      Deferred Income Taxes                                     92        (57)
      Restructuring Charge Provision                         --        25717           14
      Productivity/Restructuring Charge Payments               (67)      (117)(15)         (23)
      Other Operating Activities                                17         7514          (52)
      Changes in Operating Assets and Liabilities
        Accounts Receivable                                    (112)       (98)(23)         (20)
        Other Current Assets                                    (23)       (24)(3)         (38)
        Accounts Payable                                       (32)        32(89)         (58)
        Other Current Liabilities                              (81)       108(14)        (156)
                                                             -----        -----

        Net Cash Provided (Used) by Operating
          Activities                                           857        964197          (31)
                                                             -----        -----

INVESTING ACTIVITIES
  Property Additions                                          (876)      (819)(189)        (338)
  Proceeds from Property Dispositions                            3           24
  Short-Term Investments - Net                                  (9)        (4)41          (44)
  Purchases of Long-Term Marketable Securities                 (26)       (87)(18)          --
  Proceeds from Sales of Long-Term Marketable
    Securities                                                   117         748           89
  Other Investing Activities                                   69         56(25)          12
                                                             -----        -----

        Net Cash Used by Investing Activities                 (725)      (780)(180)        (257)
                                                             -----        -----

FINANCING ACTIVITIES
  Short-Term Debt - Net                                        128        (46)(48)         284
  Long-Term Debt Issued                                          117        1155           57
  Long-Term Debt Repaid                                        (372)       (95)
  Cash(51)        (120)
  Dividends Paid                                               (167)      (139)(57)         (55)
  Other Financing Activities                                     12          53            3
                                                             -----        -----

        Net Cash UsedProvided (Used) by Financing                 (148)         169
Activities              (282)      (160)
                                                             -----        -----

  Net (Decrease) IncreaseDecrease  in Cash and Cash Equivalents                  (150)        24(131)        (119)

CASH, CASH EQUIVALENTS AND SHORT-TERMSHORT-
  TERM INVESTMENTS
  Cash and Cash Equivalents at Beginning of                    Period368          320
265Period
                                                             -----        -----

  Cash and Cash Equivalents at End of Period                   170        289237          201
    Short-Term Investments at End of Period                    345        274273          380
                                                             -----        -----

  Cash, Cash Equivalents and Short-Term
    Investments at End of Period                             $ 515510        $ 563581
                                                             =====        =====

See accompanying Notes to Consolidated Financial Statements.


                                    -4-


         PAGE 5- 4 -





                        CSX CORPORATION AND SUBSIDIARIES
                 Consolidated Statement of Financial Position
                              (Millions of Dollars)

                                                (Unaudited)
                                                   SeptemberMarch       December
                                                     28,          27,
                                                   December 29,1997        1996
                                                 1995---------    --------    ------------
ASSETS
  Current Assets
    Cash, Cash Equivalents and Short-Term
      Investments                                       $    515510       $    660682
    Accounts Receivable                                      928            832924            894
    Materials and Supplies                                   217            220243            229
    Deferred Income Taxes                                    151            148145            139
    Other Current Assets                                     108             75
                                                   -------        -------119            128
                                                        --------       --------

        Total Current Assets                               1,919          1,9351,941          2,072

  Properties-Net                                          11,720         11,29711,924         11,906
  Investment in Conrail                                    1,955          1,965
  Affiliates and Other Companies                             331            312362            345
  Other Long-Term Assets                                     671            738
                                                   -------        -------706            677
                                                        --------       --------

        Total Assets                                    $14,641        $14,282
                                                   =======        =======$ 16,888       $ 16,965
                                                        ========       ========

LIABILITIES
  Current Liabilities
    Accounts Payable                                    $  1,0731,053       $  1,1211,189
    Labor and Fringe Benefits Payable                        495            526444            499
    Casualty, Environmental and Other Reserves               283            298            306
    Current Maturities of Long-Term Debt                     201            486143            101
    Short-Term Debt                                          276            148287            335
    Other Current Liabilities                                371            412
                                                   -------        -------346            327
                                                        --------       --------

        Total Current Liabilities                          2,699          2,9912,571          2,757

  Casualty, Environmental and Other Reserves                 755            813716            715
  Long-Term Debt                                           2,288          2,2224,243          4,331
  Deferred Income Taxes                                    2,657          2,5602,743          2,720
  Other Long-Term Liabilities                              1,427          1,454
                                                   -------        -------1,488          1,447
                                                        --------       --------

        Total Liabilities                                 9,826         10,040
                                                   -------        -------11,761         11,970
                                                        --------       --------

SHAREHOLDERS' EQUITY
  Common Stock, $1 Par Value                                 218            217            210
  Other Capital                                            1,452          1,3191,470          1,433
  Retained Earnings                                        3,255          2,8223,546          3,452
  Minimum Pension Liability                                 (109)          (109)
                                                   -------        -------(107)          (107)
                                                        --------       --------

        Total Shareholders' Equity                         4,815          4,242
                                                   -------        -------5,127          4,995
                                                        --------       --------

        Total Liabilities and Shareholders'
          Equity                                        $14,641        $14,282
                                                   =======        =======$ 16,888       $ 16,965
                                                        ========       ========

See accompanying Notes to Consolidated Financial Statements.




                                    - 5 -


PAGE 6


                        CSX CORPORATION AND SUBSIDIARIES
                       --------------------------------
             Notes to Consolidated Financial Statements (Unaudited)
        (All Tables in Millions of Dollars, Except Per Share Amounts)

NOTE 1.  BASIS OF PRESENTATION

      In the opinion of  management,  the  accompanying  consolidated  financial
statements  contain all  adjustments  necessary to present  fairly the company's
financial  position as of SeptemberMarch 28, 1997 and December  27, 1996, and December 29, 1995,  the results of
its  operations for the quarters and nine months ended September 27, 1996
and September 29, 1995,  and its cash flows for the  nine monthsquarters  ended  September
27,March 28, 1997 and
March 29, 1996, and September 29, 1995, such adjustments being of a normal recurring nature.

      Earnings  per share are based on the  weighted  average  of common  shares
outstanding  for the quarters ended March 28, 1997 and nine months ended September 27, 1996 and
SeptemberMarch 29, 1995.1996.  Dilution
for  these  periods,   which  wouldcould  result  if  all  outstanding  common  stock
equivalents were exercised, is not significant. 
Weighted average shares and earnings per share for 1995 have been restated to
reflect the 2-for-1 common stock split distributed to shareholders in
December.

      While the company believes that the disclosures  presented are adequate to
make the  information  not  misleading,  it is  suggested  that these  financial
statements be read in  conjunction  with the financial  statements and the notes
included in the company's latest Annual Report and Form 10-K.

      Beginning  with the quarter ended June 28, 1996,  the company  changed its
earnings  presentation to exclude  non-transportation  activities from operating
revenue  and  expense.  These  activities,  principally  real  estate and resort
operations,  are now included in "Other Income (Expense)."  Prior-year data have
been reclassified to conform to the 1996new presentation.


NOTE 2.  FISCAL REPORTING PERIODS

      The  company's  fiscal  year is  composed  of 52 weeks  ending on the last
Friday in  December.  The  financial  statements  presented  are for the 13-week
quarters  ended  March 28,  1997 and 39-week periods ended September 27,March 29,  1996, and September 29, 1995,  and the fiscal year ended
December 29, 1995.27, 1996.


NOTE 3.  RESTRUCTURING CHARGE

         InACCOUNTING PRONOUNCEMENTS

     The Financial  Accounting  Standards Board (FASB) has issued  Statement No.
128 "Earnings per Share," which  establishes  new guidelines for the secondcalculation
of and  disclosures  regarding  earnings  per share.  The company will adopt the
provisions  of Statement  No. 128 during the fourth  quarter of 1995,1997 and at that
time will be required to present  basic and  diluted  earnings  per share and to
restate all prior periods.  There will be no impact on the  calculation of basic
earnings  per share for the  quarters  ended March 28, 1997 and March 29,  1996.
Diluted  earnings  per share is not  expected  to differ  materially  from basic
earnings per share.

     The FASB also issued  Statement No. 129  "Disclosure of  Information  About
Capital  Structure,"  which the company recordedwill adopt during the fourth  quarter of
1997. The company does not expect that adoption of the  disclosure  requirements
of this pronouncement will have a $257 million
pretax restructuring charge, $160 million after-tax, 76 centsmaterial impact on its financial statements.


NOTE 4.  JOINT ACQUISITION OF CONRAIL, INC.

     At March 28, 1997,  the company  held shares  equivalent  to  approximately
19.9% of the aggregate  outstanding common and ESOP Preferred stock (the Conrail
shares) of Conrail,  Inc.  (Conrail).  The shares were acquired in November 1996
pursuant to a merger agreement entered into by the two companies in October 1996
and subsequent  tender offer. The merger  agreement was  subsequently  modified,
including an amendment on March 7, 1997 to increase the price to be paid for the
remaining  outstanding  Conrail  shares to $115 cash per share and to recognizepermit the
estimated costcompany to negotiate with Norfolk Southern  Corporation  (Norfolk Southern) on a
division of initiatives undertakenthe Conrail rail system.  On April 8, 1997,  the company and Norfolk
Southern announced an agreement to revise, restructure,
and consolidate specific operations and administrative functions at its rail
and container-shipping units.  At December 29, 1995,form a reserve of $69 million
remained, of which $3 million and $9 million was utilized for the quarter and
nine months ended September 27, 1996, respectively, for global integration and
vessel reflagging costs which were included in the container-shipping unit's
restructuring initiatives.

                                    - 6 -


PAGE 7


                        CSX CORPORATION AND SUBSIDIARIES
                       --------------------------------
      Notes to Consolidated Financial Statements (Unaudited), Continued
        (All Tables in Millions of Dollars, Except Per Share Amounts)

jointly-owned entity to acquire all outstanding Conrail shares for $115 cash per
share. The agreement provides for the company to contribute $4.3 billion for its
42% share of the acquisition and for Norfolk Southern to contribute $5.9 billion
for its 58% share,  including the investments already held by each company.  The
jointly-owned  entity is expected to complete its tender offer for the remaining
Conrail  shares in May 1997 and to place all  Conrail  shares in a voting  trust
pending approval of the proposed transaction by the Surface Transportation Board
(STB).  The  joint  STB  application  is  expected  to be  filed  shortly  after
acquisition of the remaining Conrail shares is completed.

      At March 28, 1997,  the company has accounted for its 19.9%  investment in
Conrail using the cost method. Upon acquiring its additional interest in Conrail
through  the  jointly-owned  entity and until STB  approval  and  release of the
Conrail  shares  from  the  voting  trust,  the  company  will  account  for the
investment using the equity method.

      During the quarter  ended March 28, 1997,  the company  incurred net costs
before  income taxes of $24 million with  respect to its  investment  in Conrail
shares.  These net costs,  principally  interest  on debt  issued to acquire the
investment  less dividends  received on the shares,  reduced net earnings by $16
million, 7 cents per share.


NOTE 4.5.  ACCOUNTS RECEIVABLE

      The  company  has  sold,   directly   and  through   Trade   Receivables
Participation Certificates  ("Certificates")(Certificates),  ownership interests in designated
pools of accounts receivable  originated by CSX  Transportation,  Inc. ("CSXT")(CSXT),
its rail unit.

      During  1993,  $200  million of  Certificates  were  issued at 5.05%,  due
September 1998. The Certificates represent undivided interests in a master trust
holding an  ownership  interest in a  revolving  pool of rail  freight  accounts
receivable.  TheAt March 28, 1997 and  December  27, 1996,  the  Certificates  were
collateralized  by $241$249  million  and $240$248  million,  respectively,  of accounts
receivable held in the master trust at September 27,
1996 and December 29, 1995, respectively.trust.

      In  addition,  the  company  has a  revolving  agreement  with a financial
institution  to sell with  recourse on a monthly  basis an undivided  percentage
ownership interest in designated pools of rail freight and other accounts receivable.
The agreement currently provides for the sale of up to $200 million in accounts receivable
and expires in September 1998.

      The company has retained the  responsibility  for servicing and collecting
accounts  receivable  held in trust or sold.  At SeptemberMarch 28, 1997 and December 27,
1996,
and December 29, 1995,  accounts  receivable  have been  reduced  by $372  million,  representing
Certificates  and accounts  receivable sold. The net costs associated with sales
of Certificates  and receivables  were $7 million for each of the quarters ended
March 28, 1997 and $22
millionMarch 29, 1996.

     The company  adopted FASB Statement No. 125  "Accounting  for Transfers and
Servicing of Financial  Assets and  Extinguishments  of Liabilities"  during the
first quarter of 1997.  Adoption of the  pronouncement,  which  established  new
guidelines for accounting and nine months ended September 27, 1996,
respectively,disclosure  related to transfers of trade accounts
receivable and $8 million and $24 million forother  financial  assets,  did not have a material  impact on the
quarter and nine months
ended September 29, 1995, respectively. 


NOTE 5.  OPERATING EXPENSE

                                    Quarters Ended      Nine Months Ended 
                                  ------------------    ------------------
                                  Sept. 27, Sept. 29,   Sept. 27,  Sept. 29,
                                    1996      1995        1996      1995
                                  --------  --------    --------  --------
Labor and Fringe Benefits         $  788    $  786       $2,379    $2,338
Materials, Supplies and Other        646       664        1,896     1,940
Building and Equipment Rent          282       279          858       832
Inland Transportation                262       242          743       707
Depreciation                         149       146          456       439
Fuel                                 128       115          405       352
Restructuring Charge                 ---       ---          ---       257
                                  ------    ------       ------    ------
  Total                           $2,255    $2,232       $6,737    $6,865
                                  ======    ======       ======    ======company's financial statements.







                                    - 7 -

PAGE 8


                        CSX CORPORATION AND SUBSIDIARIES
                       --------------------------------
      Notes to Consolidated Financial Statements (Unaudited), Continued
        (All Tables in Millions of Dollars, Except Per Share Amounts)

NOTE 6.  OPERATING EXPENSE

                                                          Quarters Ended
                                                       ---------------------
                                                       March 28,    March 29,
                                                          1997         1996
                                                       ---------    --------
     Labor and Fringe Benefits                          $  795       $  794
     Materials, Supplies and Other                         614          618
     Building and Equipment Rent                           284          289
     Inland Transportation                                 237          229
     Depreciation                                          156          153
     Fuel                                                  157          135
                                                        ------       ------

         Total                                          $2,243       $2,218
                                                        ======       ======


NOTE 7.  OTHER INCOME (EXPENSE)

                                                            Quarters Ended
                                                        Nine Months Ended
                                     ------------------   -----------------
                                     Sept. 27, Sept.---------------------
                                                         March 28,   March 29,
                                                           Sept. 27, Sept. 29,1997        1996
                                                        1995       1996      1995
                                     --------  --------   -----------------    --------
     Interest Income                                      $  912      $  19     $   33    $   4812
     Income from Real Estate and Resort                      Operations (1)                          19        18         42        28
Foreign Currency Gain                     --         8          1         2(7)        (8)
     Operations(1)
     Net Costs for Accounts Receivable Sold                  (7)        (8)       (22)      (24)(7)
     Minority Interest                                      (11)(10)        (8)
     (29)      (19)Net Loss on Investment Transactions                     --         (2)
     Equity Earnings (Losses) of Other Affiliates                      1          2
     Income from Investment in Conrail - Net                  5         --
     Miscellaneous                                           (1)        4        (4)
Miscellaneous                             (4)       (8)       (10)      (14)
                                      ------    ------     ------    ------(1)
                                                          -----      -----

         Total                                            $  8(7)     $ 20     $   19    $   17
                                      ======    ======     ======   =======(12)
                                                          =====      =====

 (1) Gross  revenue from real estate and resort  operations  was $58$17 million and
$137$13  million  for the  quarterquarters  ended  March  28,  1997  and  nine months ended September 27,March  29,  1996, respectively, and $57 million and $124 million for the quarter
         and nine months ended September 29, 1995,
respectively.


NOTE 7.8.  COMMITMENTS AND CONTINGENCIES

         During 1995, CSXT entered into an agreement with AT&T to supply and
manage its telecommunications needs through May 2005.  The agreement requires
minimum payments totaling approximately $330 million over the ten-year period. 
Certain terms and conditions of the agreement with AT&T are currently the
subject of renegotiation, which is expected to be completed without any
disruption of service.

         In July 1996, CSXT reached agreements with two manufacturers for the
purchase of 80 alternating current traction locomotives to be delivered during
the remainder of 1996 and 1997.  These agreements represent commitments for
additional locomotives above the company's 1993 order covering 300 units for
1994-1997 delivery.  As of September 27, 1996, a total of 108 locomotives
remain for 1996 and 1997 delivery under the 1993 and 1996 purchase agreements.

      Although the company obtains substantial  amounts of commercial  insurance
for potential losses for third-party  liability and property damage,  reasonable
levels  of risk  are  retained  on a  self-insurance  basis.  A  substantial portion  of the
insurance  coverage,  up to$25 million limit above $100 million per  occurrence  from
rail and certain other  operations,  may beis provided by companies owned ora company partially owned by
CSX.

      The  company  has  been  advised  that  activities  of a  subsidiary  that
administered  student  loans and that was sold by the  company in 1992 are under
review to  determine  whether,  and to what extent,  damages  should be asserted
against the company  for  government  insurance  payments on  uncollected  loans
related to alleged  processing  deficiencies  or errors  that may have  occurred
prior to the time the  subsidiary  was  sold.  The  company  believes  it has no
material  liability for any claim that might be asserted,  but the final outcome
of the  review  and the  amount  of  potential  damages  are not yet  reasonably
estimable.  Based upon  information  currently  available to the company,  it is
believed any adverse  outcome will not be material to the  company's  results of
operations or financial position.


                                    - 8 -





                        CSX CORPORATION AND SUBSIDIARIES
      Notes to Consolidated Financial Statements (Unaudited), Continued
        (All Tables in Millions of Dollars, Except Per Share Amounts)

      CSXT is a party to  various  proceedings  involving  private  parties  and
regulatory agencies related to environmental issues. CSXT has been identified as
a  potentially  responsible  party ("PRP") in a number of investigations and
actions. CSXT has identified(PRP) at  approximately  104111  environmentally
impaired  sites

                                     - 8 -


         PAGE 9
                       CSX CORPORATION AND SUBSIDIARIES
                       --------------------------------
       Notes to Consolidated Financial Statements (Unaudited), Continued
         (All Tables in Millions of Dollars, Except Per Share Amounts)

NOTE 7.  COMMITMENTS AND CONTINGENCIES, Continued that are or may be subject to remedial  action under the Federal
Superfund  statute  ("Superfund")(Superfund)  or correspondingsimilar  state  statutes.  A number of these
proceedings  are based on allegations  that CSXT, or its railroad  predecessors,
sent  hazardous  substances to the  facilities  in question for  disposal.  Such
proceedings  arising  under  Superfund  or correspondingsimilar  state  statutes  typicallycan involve
numerous other waste  generators and disposal  companies and seek to allocate or
recover costs  associated with site  investigation  and cleanup,  which could be
substantial.

      CSXT is involved in a number of  administrative  and judicial  proceedings
and other  clean-up  efforts at  approximately  271 sites,  including  the sites
addressed  under the Federal  Superfund  statute or similar state  statutes,  at
which it is participating in the study and/or clean-up of alleged  environmental
contamination.  The  assessment  of the required  response  and  remedial  costs
associated  with most sites is extremely  complex.  Cost  estimates are based on
information  available for each site,  financial  viability of other PRPs, where
available, and existing technology, laws and regulations.  CSXT's best estimates
of the  allocation  method  and  percentage  of  liability  when  other PRPs are
involved are based on  assessments  by  consultants,  agreements  among PRPs, or
determinations by the U.S.  Environmental  Protection Agency or other regulatory
agencies.

      At least once each quarter, CSXT reviews its role, if any, with respect to
each such  location,  giving  consideration  to the  nature  of  CSXT's  alleged
connection to the location (e.g., generator,  owner or operator),  the extent of
CSXT's alleged connection (e.g.,  volume of waste sent to the location and other
relevant factors),  the accuracy and strength of evidence connecting CSXT to the
location,  and the number,  connection and financial position of other named and
unnamed PRPs at the  location.  The ultimate  liability for  remediation  iscan be
difficult to determine with certainty because of the number and creditworthiness
of  PRPs   involved.   Through  the  assessment   process,   CSXT  monitors  the
creditworthiness of such PRPs in determining ultimate liability.

      Based  upon  such  reviews  and  updates  of the  sites  with  which it is
involved,  CSXT has  recorded,  and  reviews at least  quarterly  for  adequacy,
reserves to cover estimated  contingent future  environmental costs with respect
to such sites. The recorded liabilities for estimated future environmental costs
at SeptemberMarch 28, 1997,  and December 27, 1996,  and December 29, 1995, were $121$115 million and $137$117  million,
respectively.  These recorded  liabilities  include amounts  representing CSXT's
estimate  of  unasserted  claims,  which CSXT  believes  to be  immaterial.  The
liability  has been accrued for future  costs for all sites where the  company's
obligation  is probable and where such costs can be  reasonably  estimated.  The
liability includes future costs for remediation and restoration of sites as well
as any  significant  ongoing  monitoring  costs,  but excludes  any  anticipated
insurance recoveries. The majority of the September 27, 1996March 28, 1997 environmental liability
is  expected  to be paid out over the next five to seven  years,  funded by cash
generated from operations.

      The  company  does  not  currently  possess   sufficient   information  to
reasonably estimate the amounts of additional liabilities, if any, on some sites
until completion of future environmental studies. In addition, latent conditions
at any given  location could result in exposure,  the amount and

                                     - 9 -



         PAGE 10
CSX CORPORATION AND SUBSIDIARIES
- --------------------------------
Notes to Consolidated Financial Statements (Unaudited), Continued
(All Tables in Million of Dollars, Except Per Share Amounts)

NOTE 7.  COMMITMENTS AND CONTINGENCIES, Continued  materiality of
which cannot presently be reliably estimated.  Based upon information  currently
available,  however,  the company believes that its  environmental  reserves are
adequate  to  accomplish  remedial  actions  to  comply  with  present  laws and
regulations,  and  that  the  ultimate  liability  for  these  matters  will not
materially affect its overall results of operations and financial condition.

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

                                    NOTE 8.  STOCK PURCHASE AND LOAN PLAN

         In April 1996, the company's shareholders approved the amendment and
restatement of the 1991 Stock Purchase and Loan Plan (the "Plan"), which
otherwise would generally have come to an end when purchase loans issued in
1991 and 1992 matured on July 31, 1996.  The Plan amendment continues the
original objective of providing a method for eligible employees to
significantly increase their ownership of common stock, thereby assuring their
interests are aligned with the company's non-employee shareholders.  

         On August 1, 1996, 58,960 shares were withdrawn from the Plan,
2,570,194 shares were exchanged and cancelled, and 7,590,218 new shares and
related rights were awarded and sold at an average market price of $47.50 per
share to existing and new participants, so that at September 27, 1996, there
were 8,123,090 shares outstanding and 188 officers and key employees
participating in the Plan.  Non-recourse loans of approximately $283 million
and deferred compensation of approximately $88 million earned by Plan
participants have been classified as components of shareholders' equity at
that date.















                                    - 109 -


PAGE 11


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

     On  April 8,  1997,  the  company  and  Norfolk  Southern  entered  into an
agreement  providing  for the joint  acquisition  and division of Conrail.  This
landmark agreement is outlined in more detail under "Joint CSX/Norfolk  Southern
Acquisition of Conrail" in this section.

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

Third-Quarter 1996 Compared With 1995
- --------------------------------------

      The company reported net earnings for the quarter ended September 27,
1996March 28, 1997, of
$222$151 million,  $1.0470 cents per share.  These results compare with 1995 third-
quartershare, versus net earnings of $202$146 million, $.9669 cents
per share.share,  for the same period in 1996.  Net  earnings  for the quarter rose 3%
over the 1996 first quarter results.

      Excluding  net  costs of $24  million  pretax  and $16  million  after tax
relating to CSX's 19.9%  investment  in Conrail,  earnings  would have been $167
million, 77 cents per share, for the 1997 quarter.  These costs were principally
interest on debt issued to acquire the  investment,  less dividends  received on
the Conrail stock.

      Operating revenue for the thirdfirst quarter of 19961997 rose to $2.6 billion,  $46 million abovevs.
$2.5 billion in the prior-year quarter.1996  period.  Operating  expense was $2.3of $2.2  billion  for the third quarter of 1996, $23 million higher thanremained
level with the prior-year quarter.  Operating income was $392$324 million, for the third quarter of 1996, up $23
million from 1995's third9% higher
than 1996's first quarter.

Rail Unit Results
- -----------------RAIL UNIT RESULTS

      The company's rail unit achieved record quarterly operating income of $277$282
million,  vs. 1995's $269 million third quarter.  The19%  above  last  year's  first  quarter,  and  15%  above  the  prior
first-quarter  record set in 1995. Total rail operating revenue of $1.25 billion
exceeded 1996's weather-affected first-quarter results reflect the
combinationby $52 million.

      Shipments of level traffic,coal, the unit's ongoing emphasis on managing expense,
and selective rate increases.

         Revenue increased almost 2 percentlargest  commodity,  rose 9% to $1.21 billion, while traffic
remained level with 1995's third quarter.  Despite expenses associated with
Hurricane Fran and higher fuel prices, operating expense increased just $1241.5 million
to $934 million.  The unit's third-quarter operating ratio of 77.1
percent topped its 1995 third-quarter record of 77.4 percent.

         Coal revenue rose 4 percent and coal tonnage rose 3 percent, largely
due totons,  reflecting  higher utility coal volume.traffic.  Coal revenue  increased 5% over
1996.  Total  merchandise  traffic decreasedrose 4%, due to strong demand overall.  Major
contributors to the increase  included:  autos and parts (up 14%);  minerals (up
11%); metals (up 9%) and chemicals (up 6%).

      Rail operating expense for the quarter increased 1% to $965 million.


                                         RAIL OPERATING INCOME
                                         (Millions of Dollars)
                                    ---------------------------------
                                        Quarters Ended
                                    -----------------------
                                        March 28,     March 29,    Percent
                                          1997          1996       Change
                                       ----------    ----------   ---------
     Operating Revenue
       Merchandise                       $  826         $  789         5 %
       Coal                                 389            370         5 %
       Other                                 32             36       (11)%
                                         ------         ------

         Total                            1,247          1,195         4 %

     Operating Expense                      965            959         1 percent, while merchandise revenue rose 1 percent.%
                                         ------         ------

     Operating Income                    $  282         $  236        19 %
                                         ======         ======

     Operating Ratio                       77.4%          80.3%
                                         ======         ======




                                    - 1110 -


PAGE 12


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

RESULTS OF OPERATIONS, Continued
- --------------------------------

Rail Unit Results, Continued
- ----------------------------

                                       RAIL OPERATING INCOME
                                       (Millions of Dollars)
                                   -----------------------------
                      Quarters Ended                Nine Months Ended
                     ------------------            ------------------
                     Sept. 27, Sept. 29, Percent  Sept. 27, Sept. 29,  Percent
                       1996      1995    Change      1996      1995    Change
                     --------  --------  -------   -------   --------  -------
Operating Revenue
  Merchandise        $  772     $  767     1 %     $ 2,374     $ 2,363     - %
  Coal                  404        388     4 %       1,178       1,133     4 %
  Other                  35         36    (3)%         109         100     9 %
                     ------     ------             -------     -------
    Total             1,211      1,191     2 %       3,661       3,596     2 %

Operating Expense       934        922     1 %       2,836       3,007    (6)%
                     ------     ------             -------     -------
Operating Income     $  277     $  269     3 %     $   825     $   589    40 %
                     ======     ======             =======     =======
Operating Income (a) $  277     $  269     3 %     $   825     $   785     5 %
                     ======     ======             =======     =======
Operating Ratio        77.1%      77.4%               77.5%       83.6%
                     ======     ======             =======     =======
Operating Ratio (a)    77.1%      77.4%               77.5%       78.2%
                     ======     ======             =======     =======

(a)  Pro forma basis, excluding $196 million restructuring charge in 1995.

Container Shipping Unit Results
- -------------------------------CONTINUED

CONTAINER SHIPPING UNIT RESULTS

     Despite ongoing rate pressures across allin major trade lanes, the container-
shippingcontainer-shipping
unit  generatedachieved its  second-best  first  quarter.  Operating  income  totaled $41
million,  compared  with 1996's  first-quarter  record $52  million.  During the
quarter,  the unit continued to focus on stringent cost control and productivity
improvements.

     Strength in global  trade  resulted in a quarterly operating income record of $95 million, an10% increase of 36 percent over 1995's third-quarter results.  The 1996 third-
quarter results were 13 percent higher than the previous quarterly record of
$84 million, earnedin total volume - 33%
in the fourthAmericas trade lane, 16% in the Asia/Middle East/Europe (A.M.E.), and 14%
in the Atlantic. Operating revenue declined 1% over the prior-year quarter of 1995.

         Third-quarter revenue rose $6 million above its previous third-
quarter recordto $1
billion, reflecting rate pressures in 1995.  Volume increased across allthe major trade lanes,
averaging 9 percent.  Operatinglanes.

     While handling greater volume,  operating  expense decreased $19of $909 million was held
level with the 1996 period.  This reflects the combined benefits of cost-cutting
measures to $938 million. 
The unit's cost-control efforts have met with success in steadily lowering its
operating ratio.  The unit achieved a record third-quarter operating ratio of
90.8 percent.



                                    - 12 -



         PAGE 13

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OFdate and strategic initiatives.

OTHER UNIT RESULTS

     OF OPERATIONS
         AND FINANCIAL CONDITION, CONTINUED

RESULTS OF OPERATIONS, Continued
- --------------------------------

Barge Unit Results
- ------------------

         Third-quarter operating incomePerformance  at the  company's  barge unit fell 17
percent, to $30was  significantly  affected  by
adverse  weather  conditions  along the river system.  The unit's  first-quarter
operating  income  totaled $2 million,  compared  with last year's record of $18
million.  Despite a soft grain market, revenue rose 8 percent
due to higher volumeSevere  flooding  and increased marine construction activity.  However,
such construction activity, along with higher fuel prices,ice resulted in  a 16
percent increase inincreased  operating  expense.

Intermodal Unit Results
- -----------------------costs and
reduced shipments. Traffic is expected to rebound when the flooding subsides.

     The company's  intermodal unit increasedachieved operating income 80 percent
overof $5 million, vs.
$3 million in the prior-year quarter,1996 quarter.  Although revenue decreased 3% due to $9 million.  Expense reductionschanges in
traffic mix,  better  margins were achieved as a result of $13 million
more than offset a $9 million declinenetwork  redesign and
rationalization measures implemented in revenue.

Contract Logistics Unit Results
- -------------------------------

         Rapid growth continued at the company's1996.

     The contract logistics unit continued its rapid growth, with revenue increasing 34 percent,rising
30% to $83$92 million and operating income rising to
$5reaching $6 million.


First Nine Months 1996 Compared with 1995
- ----------------------------------------

         For the first nine months of the year, earnings for the company rose
to $602 million, $2.83 per share.  These results represent a 20 percent
increase over the $502 million, $2.39 per share, earned in the first nine
months of 1995, exclusive of the 1995 charge.

         The results for the first nine months of 1996 reflect the continued
success of the company's efforts to reduce costs, improve service and
profitably respond to growth opportunities and increased demand.  In addition,
the strength of the domestic and global economies have positively impacted the
year-to-date results for 1996.

FINANCIAL CONDITION
- -------------------

      Cash, cash equivalents and short-term  investments totaled $515$510 million at
September 27, 1996,March 28, 1997, a decrease of $145$172 million since  December 29,
1995.  In addition to net cash provided by operations,27, 1996. The primary
sourcessource of cash and cash equivalents during the period were the issuance of short-term and
long-term debt and proceeds from the sale of long-term marketable securities. 
Primary uses of cashquarter was business  operations.
Cash and cash equivalents were primarily used by property  additions,  repayment
of long-term debt, payment of income taxes, and payment of dividends.

      - 13 -



         PAGE 14

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

FINANCIAL CONDITION, Continued
- ------------------------------

         During the first nine monthsquarter of 1996,1997, net investing  activities  consumed $725$180
million of cash and cash equivalents  compared with $780$257 million consumed in the
same periodfirst  quarter of 1995.1996.  The  change in cash used by  investing  activities  was
primarily due to lower  property  additions  compared to the quarter ended March
29, 1996.

      Financing  activities  used $282$148 million of cash and cash  equivalents for
the nine monthsquarter  ended September 27, 1996,March 28,  1997, a $122$317  million  increase  over thefrom 1996's first
nine months of 1995.quarter. The change was primarily due to an increasea reduction in scheduledshort-term debt repayments.levels.

      The working capital deficit decreased $276$55 million during the nine
monthsquarter ended
September 27, 1996.March 28, 1997. The decrease was primarily due to reductions in current maturities of long-term debt.accounts payable
and labor and fringe benefits  payable,  partially offset by a decrease in cash,
cash  equivalents and short-term  investments.  A working capital deficit is not
unusual for CSXthe company and does not indicate a lack of  liquidity.  CSXThe company
continues to maintain  adequate  current assets to satisfy  current  liabilities
when they are due and has sufficient liquidity and financial resources to manage
its day-to-
dayday-to-day cash needs.

                                    FINANCIAL DATA
- --------------                                     (Millions of Dollars)
                                               -----------------------------
                                              September 27,      December 29,
                                                 1996               1995
                                               ---------        ------------
Cash, Cash Equivalents and
  Short-Term Investments                         $   515            $   660
Commercial Paper Outstanding11 -


Short-Term                                     $   276            $   148
Commercial Paper Outstanding -
  Long-Term                                      $   300            $   300
Working Capital (Deficit)                        $  (780)           $(1,056)   
 
Current Ratio                                       .7                .6
Debt Ratio                                          32%               34%
Ratio of Earnings to Fixed Charges                  3.9 x            3.2 x(a)

  (a)  Excluding the pre-tax restructuring charge of $257 million, the         
       ratio of earnings to fixed charges would have been 3.7x for the         
       year ended December 29, 1995.











                                    - 14 -



         PAGE 15


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

OUTLOOKFINANCIAL DATA

                                                     (Millions of Dollars)
                                                  --------------------------
                                                   March 28,     December 27,
                                                      1997           1996
                                                   -----------  ------------
     Cash, Cash Equivalents and
       Short-Term Investments                      $   510        $   682
     Commercial Paper Outstanding -
       -------Short-Term                                      287            335
     Commercial Paper Outstanding -
       Long-Term                                     2,300          2,300
     Working Capital (Deficit)                        (630)          (685)

     Current Ratio                                     0.8            0.8
     Debt Ratio                                         45%            46%
     Ratio of Earnings to Fixed Charges                2.8x           4.0x


OUTLOOK

      Each of CSX'sthe company's  transportation  units continues to anticipateanticipates overall favorable
revenue levelsperformance  over the remainder of 1996,1997,  compared with 1995.to 1996. The higher
revenue is expected from improving marketing strategiescompany  expects
modest economic growth and modest growth in
the domestic economy.  The companyrobust demand for transportation  services.  CSX also
plans to continue the intense focusremain focused on customer service,  productivitysafety and expensecost control throughout
its  transportation units.

         As the fourthunits in order to  enhance  core  earning  power and  increase  shareholder
returns.

     Following on its record  first  quarter  of 1996 begins,results,  the rail unit continuesexpects to
benefit from strong demand from domestic coal markets.  Merchandise trafficcontinue  on that same  positive  trend  into the  second  quarter.  Revenue  is
expected  to be flat throughout the balance of the year.  Automotive traffic
levels could be negatively impactedimprove in 1997  propelled  by  the pending labor dispute between
General Motors Corporationstrength  in  merchandise  and the United Auto Workers.coal
traffic. The rail unit, through the National Carriers Conference Committee,  now
has agreements with all labor organizations except the Dispatchers
organization.  All such agreements aresigned and in effect, and the parties are in the
process of implementing their terms and conditions.  Negotiations continue
with the Dispatchers.effect.

      The  container-shipping  unit  anticipates  traffic flowsincreased volume and permanent
cost reductions to mitigate the difficult rate environment. Improving the mix of
higher margin freight will remain an ongoing priority.

     The barge  unit will  closely  monitor  the  weather  situation  as it will
continue to have a negative impact on its operations in the fourth
quarter of 1996 to be at or slightly ahead of prior-year fourth quarter
levels.  The unit expects that strong demand for ocean transportation and the
unit's technological advantages should allow it generally to select higher
margin traffic.  The container-shipping industry anticipates that strong
volume will help mitigate the recent rate declines.second quarter.  The
intermodal  unit  expectsforecasts  overall  improvement  compared to continueprior year levels
attributable to improve the level of
shipments and revenue during the fourth quarter as a result of closer
alignment of its operations with CSXT and Sea-Land.  The barge unit
anticipates solid revenue resulting from continued strong demand for its
services.network redesign implemented in 1996. The contract logistics
unitscompany expects its growth to continue throughout the year, due to expandingbased upon increased
demand for its services.

JOINT CSX/NORFOLK SOUTHERN ACQUISITION OF CONRAIL

CSX/NORFOLK SOUTHERN AGREEMENT

      On April 8, 1997,  the company and Norfolk  Southern  Corporation  entered
into an  agreement  providing  for their  joint  acquisition  of Conrail and the
division of its routes and other assets.  Conrail is a holding  company of which
the principal  subsidiary is Consolidated  Rail  Corporation,  a Class I freight
railroad  that  operates  approximately  10,500 route miles in the Northeast and
Midwest  of the United  States and the  Province  of Quebec,  Canada,  and which
possesses superior access to certain major northeast markets,  including the New
York and Boston  metropolitan  areas.  Norfolk  Southern owns an eastern Class I
freight railroad, Norfolk Southern Railway Company.

                                    - 1512 -


PAGE 16


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

      OTHER MATTERS
- -------------

         OnUnder the CSX/Norfolk Southern agreement, the company and Norfolk Southern
will  acquire all  outstanding  shares of Conrail not already  owned by them for
$115 in cash per share through a jointly-owned  acquisition  entity. The company
and Norfolk  Southern will each possess 50% of the voting and management  rights
of the acquisition entity, and non-voting equity will be apportioned between the
parties  to  achieve  overall  economic  allocations  of 42% for CSX and 58% for
Norfolk Southern.  Following  approval by the STB as described below,  Conrail's
assets will be segregated  within Conrail,  and the company and Norfolk Southern
will each  benefit  from the  operation  of a  specified  portion of the Conrail
routes and other assets through the use of various operating  arrangements,  and
certain Conrail assets will be operated for the joint benefit of the company and
Norfolk Southern.

      The  acquisition  of the Conrail  shares will be effected  under a pending
tender offer initiated by the company in December 1996 and amended in April 1997
to include  Norfolk  Southern  as a  co-bidder  (the joint  tender  offer) and a
subsequent cash merger. The estimated  aggregate cost of the joint tender offer,
the merger and the shares of Conrail already acquired by the company and Norfolk
Southern is approximately  $10.2 billion.  Pursuant to the CSX/Norfolk  Southern
agreement, the company will bear 42%, or approximately $4.3 billion, and Norfolk
Southern  will bear 58%, or  approximately  $5.9  billion,  of such cost.  These
totals include  approximately $2 billion  previously spent by the company and $1
billion  previously spent by Norfolk Southern to acquire  approximately  30%, in
aggregate, of Conrail's shares.

     The  scheduled  closing  for the  joint  tender  offer  for  the  remaining
outstanding  Conrail  shares  is May  23,  1997.  However,  the  closing  may be
extended,  to a date not later than June 2, 1997,  if certain  conditions in the
original  merger  agreement,  dated as of October 14, 1996 by and among Conrail,
the  company and Green  Acquisition  Corp.  (a  wholly-owned  subsidiary  of the
company),  as amended,  are satisfied.  The joint tender offer is not subject to
any financing  condition but is  conditioned,  among other things,  on the valid
tender of shares constituting, together with Conrail Inc. (Conrail) enteredshares already owned by CSX
and Norfolk Southern, at least a merger agreement wherebymajority of the outstanding Conrail shares on a
fully-diluted  basis.  Conrail shares  purchased in the joint tender offer will,
together with all Conrail shares previously purchased by the company will acquire all of Conrail's
outstanding shares forand Norfolk
Southern,  be deposited  into a combination of cash and CSX shares initially valued
at $8.4 billion.  A cash tender offer for approximately 19.9 percent of
Conrail's outstanding voting  shares was commenced October 16, 1996 and, unless
extended, will expire November 15, 1996.  The cash tender offer may be
increased to 40 percent of Conrail's outstanding voting shares,trust  pending a vote
by Conrail's shareholders to remove restrictions which currently prevent the
acquisition of more than 20 percent of its outstanding shares.  The remaining
60 percent of Conrail voting shares will be acquired in a tax-free exchange of
CSX stock.  Consummation of the merger is subject toSTB approval of the shareholdersjoint
acquisition,  control and division of both companies and approval ofConrail.  Upon  closing,  the Surface Transportation
Board (STB).  The application for STB approval is expected to be filed in
early 1997, and the parties will propose a schedule that contemplates
completion of the transaction by the end of that year.  Pending STB review,
the shares purchased in connection with thejoint tender
offer will be placedfollowed by a merger in a
voting trust.  On October 22, 1996,which all Conrail  Shares not tendered for
purchase in the joint tender  offer will be converted  into the right to receive
$115 per share in cash.

JOINT CSX/NORFOLK SOUTHERN STB APPLICATION

      While the obligation to purchase Conrail shares by the company announced commitmentsand Norfolk
Southern in the joint tender offer is not subject to any  regulatory  condition,
the exercise of control over Conrail by the acquiring  companies remains subject
to a number of conditions  and approvals,  including  approval by the STB, which
has the authority to modify  contract  terms and impose  additional  conditions,
including  with  respect to  divestitures,  grants of trackage  rights and other
terms  of  continuing  operations.  Subject  to the  STB's  authorization  of an
accelerated  filing date, the company and Norfolk  Southern plan to file a joint
application  with the STB in June 1997 for control  and  division of Conrail and
for such other  matters as may be required to be approved by the STB.  The joint
STB application will address traffic flows, operations and related matters; will
outline the capital  investments  each company plans to make in new  connections
and  facilities  and to increase  capacity on critical  routes;  and will detail
operating savings and other public benefits resulting from the transaction.  The
application  also  will  contain  certain  historical  and pro  forma  financial
information required by the STB. The company and Norfolk Southern have asked the
STB to consider the joint application on an expedited schedule that would result
in an STB  decision in early 1998.  Under  current law, the STB must rule within
approximately  sixteen months from the filing date of the joint application.  No
assurance  can be given with  respect  to the  receipt  of STB  approval  or the
modifications or conditions that may be imposed in connection therewith.

                                    - 13 -





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

PROPOSED DIVISION OF CONRAIL ROUTES

      Until the date the company and Norfolk  Southern are  permitted by the STB
to assume control over Conrail (the Control  Date),  Conrail will continue to be
managed by its current  Board of  Directors  and  management.  After the Control
Date,  Conrail will segregate its assets primarily into two groups to facilitate
their separate  operation pursuant to leasing,  operating,  partnership or other
similar arrangements. The remaining assets and liabilities of Conrail, including
joint  facilities,  generally will either be shared or allocated ratably between
the company and  Norfolk  Southern  according  to their  respective  42% and 58%
economic allocations.  In arriving at the proposed division of Conrail and these
percentages, the acquiring companies negotiated with a view toward producing the
best fits with their existing systems and optimizing service to their respective
customers.

      The  acquisition by the company of the Conrail shares and the right to use
the assets  allocated  to or shared by the company  pursuant to the  CSX/Norfolk
Southern agreement and the liabilities  allocated to or shared by it pursuant to
that agreement will be hereinafter referred to as the "Transaction." Many of the
terms of the Transaction  will be detailed in further  definitive  documentation
that is currently being negotiated between CSX and Norfolk Southern.

      For additional  information  regarding the Transaction and the CSX/Norfolk
Southern agreement, reference is made to the company's Tender Offer Statement on
Schedule  14D-1,  together  with  exhibits  thereto,  initially  filed  with the
Securities and Exchange Commission on December 6, 1996, as amended. In addition,
pursuant to the Securities Exchange Act of 1934, the company will be required to
file under cover of Form 8-K certain  historical  financial  statements  and pro
forma  financial  statements  giving effect to the  Transaction no later than 75
days after the consummation of the joint tender offer.

FINANCING ARRANGEMENTS

     The company  estimates  that it will  require  $2.3 billion to purchase its
portion of the  outstanding  Conrail shares  pursuant to the joint tender offer.
The company  paid  approximately  $2 billion to acquire  about 20% of  Conrail's
shares in November  1996. At that time,  the company  arranged a five-year  $4.8
billion bank credit  facility to finance an  acquisition  of Conrail and to meet
general  working  capital  needs.  The  company  intends to utilize  the capital
markets  to  raise  substantially  all of the  remaining  funds  needed  for its
contribution  under the joint tender  offer.  Those  securities  will be sold in
private  placements and will not be registered under the Securities Act of 1933.
Therefore,  such  securities  may not be offered  or sold in the  United  States
without registration or exemption.

      Such financings are expected to result in the company's having outstanding
a combination  of long-term  debt with  staggered  maturities,  trust  preferred
securities and commercial  paper.  The company expects its long-term debt levels
(including the company's  portion of Conrail debt and excluding  trust preferred
securities) to peak in 1998 at approximately $6.5 billion, with related interest
charges  (including  interest payments on the company's portion of Conrail debt)
to peak at approximately  $500 million.  While  definitive  documentation is not
complete,  the company and Norfolk Southern contemplate that payments to Conrail
under operating or similar arrangements and through capital contributions to the
jointly-owned  acquisition  entity  will be  sufficient  to pay  obligations  on
Conrail's  outstanding debt  instruments.  The agreement between the company and
Norfolk  Southern  provides that such debt will be shared  ratably  according to
their respective 42% and 58% percentages.

BROADEST GEOGRAPHIC NETWORK IN EASTERN UNITED STATES

      The Transaction  will  significantly  enhance the company's  position as a
leading  global  transportation  company.  The  company  will remain the largest
railroad in the eastern  United States and become the third largest  railroad in
the nation,  measured in terms of route miles and ton-miles.  




                                    - 14 -





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

     The company, as a result of the Transaction,  will be adding  approximately
3,500  route  miles,  or 19%, to its rail  network,  and  sharing  with  Norfolk
Southern  approximately  1,200  additional  route  miles.  The company will have
approximately 22,000 route miles in 22 states, the District of Columbia, and the
Provinces  of Ontario and Quebec,  Canada,  and will  provide  financingdirect  access to
virtually every major  metropolitan  area east of the  Mississippi  River and to
eleven of the largest east coast and gulf ports.

ENHANCED OPERATING EFFICIENCIES AND REVENUE GROWTH

      Management  expects the integration of Conrail  operations  resulting from
the  Transaction  to add  approximately  $1.6 billion,  or 15%, to the company's
annual  revenue  beginning in the first twelve months  following  consolidation.
Management  believes  that the  Transaction  will  also  result in growth of the
company's  rail revenue base through  expansion of  single-line  service and the
company's  ability to compete  more  effectively  on certain  routes along which
large quantities of goods are now transported by truck.  Single-line  service is
preferred  by shippers  over  joint-line  service  because of lower  transaction
costs,   reduced   delays,   less  damage  from   interchange   operations   and
single-carrier  accountability.  The addition of Conrail  lines to the company's
rail network  also will  improve  operational  efficiency  through  better asset
utilization.  Optimization of train sizes,  increased  length of haul,  improved
backhauls, shorter routes to many destinations and fewer empty movements are all
expected  to produce  cost  reductions  for the  cashcombined  rail  network.  Other
significant  savings will be achieved  through the  realization  of economies of
scale,  rationalization  of  administrative  and  other  overhead  expenses  and
consolidation of duplicative facilities. Specific plans for achieving these cost
savings  following the Control Date are currently under  development and will be
more specifically identified in the STB application.

FINANCIAL EFFECTS

      The company expects that the benefits from the  Transaction  will begin to
build from the Control Date and should be largely  realized  within a three-year
period thereafter.  It is anticipated that STB approval will be granted in early
1998. Therefore,  for the purposes of the following  discussion,  Year 1, Year 2
and Year 3 roughly  correspond to 1998,  1999 and 2000,  respectively.  Based on
joint  efforts of the company and Conrail to identify  potential  cost  savings,
management  currently  estimates that the Transaction  will lead to quantifiable
pre-tax benefits from increased  traffic and cost  efficiencies of approximately
$75  million,  $170  million  and  $240  million  annually  in Years 1, 2 and 3,
respectively, compared to the separate operation of the company and its share of
Conrail.  These benefits include estimated  incremental  operating income of $25
million, $54 million and $75 million expected through increased traffic in Years
1, 2 and 3, respectively.  The remaining pre-tax benefits will be in the form of
operating cost savings, with $50 million, $116 million and $165 million expected
to be realized in Years 1, 2 and 3, respectively.  Further, management expects a
reduction in the  requirement for annual capital  expenditures of  approximately
$12 million, $28 million and $40 million in Years 1, 2 and 3, respectively.

      Management  estimates  that the  company  will,  in  Years 1 and 2,  incur
one-time transitional capital expenditures in connection with the integration of
operations.  Those are expected to be $310 million in Year 1 and $178 million in
Year 2.

      The overall  purchase  price paid by the company is expected to exceed the
historical  book value of the net  Conrail  assets  acquired  by the  company by
approximately $3.5 billion. Although purchase accounting adjustments will not be
finalized  until the  Transaction  is completed,  a  substantial  portion of the
merger transaction.excess  purchase  price is  expected  to be  allocated  to  specific  assets and
liabilities acquired,  with the remainder allocated to goodwill. On October 23, 1996, Norfolk Southern Corporation announced an all-
cash competing bid for all outstanding sharesaggregate
basis,  the excess  purchase  price is expected to be amortized over a period of
Conrail.approximately 40 years.

     Because  of the time  required  to obtain  necessary  regulatory  and other
approvals,  the  company  does  not  expected  integrated  operations  to have a
significant  effect on operating and financial results prior to fiscal 1998. The
company remains
optimistic about its prospects for completingprimary  impact  of the  merger with Conrail.


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

         Toproposed  Transaction  on  net  earnings  prior  to the

                                    extent that these written statements include predictions
concerning future operations and results- 15 -





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

     integration  of  operations  is  likely to be the  after-tax  effect of the
company's  share of Conrail's net earnings,  reported under the equity method of
accounting,  less interest on debt incurred to acquire and hold Conrail  shares.
Net cash flow prior to  operational  integration  is  expected  to be reduced by
interest  payments  on such statements are
forward-looking statements that involve risksdebt,  partially  offset by Conrail  dividends.  The
average  interest  rate in 1996 on debt incurred to acquire  Conrail  shares was
approximately  5.6%. The degree of negative  impact on net earnings and uncertainties,net cash
flow during 1997 will depend  primarily on the net earnings  reported by Conrail
and actual
results may differ materially.  Factors that could cause actual results to
differ materially are described in the Company's Form 10-K for its most recent
fiscal yearaverage  interest  rate and include general economic downturns, which may limit demand and
pricing; labor matters, which may impacttiming of  interest  payments on the costs and feasibility of certain
operations; and commodity concentrations, which may affect traffic levels.related
debt.


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


      THE ABOVE  ESTIMATES AND  FORECASTS ARE BASED UPON NUMEROUS  ESTIMATES AND
ASSUMPTIONS  ABOUT  COMPLEX  ECONOMIC  AND  OPERATING  FACTORS  WITH  RESPECT TO
INDUSTRY PERFORMANCE, GENERAL BUSINESS AND ECONOMIC CONDITIONS AND OTHER MATTERS
THAT CANNOT BE PREDICTED  ACCURATELY AND THAT ARE SUBJECT TO CONTINGENCIES  OVER
WHICH THE COMPANY HAS NO CONTROL.  SUCH FORWARD LOOKING STATEMENTS INVOLVE KNOWN
AND UNKNOWN RISKS,  UNCERTAINTIES  AND OTHER IMPORTANT  FACTORS THAT COULD CAUSE
THE  ACTUAL  RESULTS,  PERFORMANCE  OR  ACHIEVEMENTS  OF THE  COMPANY  TO DIFFER
MATERIALLY  FROM ANY FUTURE RESULTS,  PERFORMANCE OR  ACHIEVEMENTS  EXPRESSED OR
IMPLIED  BY  SUCH   FORWARD   LOOKING   STATEMENTS.   CERTAIN  OF  THOSE  RISKS,
UNCERTAINTIES  AND OTHER  IMPORTANT  FACTORS THAT COULD CAUSE ACTUAL  RESULTS TO
DIFFER  MATERIALLY  INCLUDE:  (A) FUTURE  ECONOMIC  CONDITIONS IN THE MARKETS IN
WHICH THE COMPANY AND CONRAIL  OPERATE;  (B) FINANCIAL  MARKET  CONDITIONS;  (C)
INFLATION  RATES;  (D)  CHANGING  COMPETITION;   (E)  CHANGES  IN  THE  ECONOMIC
REGULATORY  CLIMATE IN THE UNITED STATES RAILROAD  INDUSTRY;  (F) THE ABILITY TO
ELIMINATE  DUPLICATIVE  ADMINISTRATIVE  FUNCTIONS;  AND (G)  ADVERSE  CHANGES IN
APPLICABLE LAWS, REGULATIONS OR RULES GOVERNING ENVIRONMENTAL, TAX OR ACCOUNTING
MATTERS.  THESE  FORWARD  LOOKING  STATEMENTS  SPEAK ONLY AS OF THE DATE OF THIS
FILING.  THE COMPANY  DISCLAIMS ANY OBLIGATION OR UNDERTAKING TO DISSEMINATE ANY
UPDATES OR  REVISIONS  TO ANY  FORWARD  LOOKING  STATEMENT  CONTAINED  HEREIN TO
REFLECT ANY CHANGE IN THE  COMPANY'S  EXPECTATIONS  WITH  REGARD  THERETO OR ANY
CHANGE IN EVENTS,  CONDITIONS OR  CIRCUMSTANCES  ON WHICH ANY SUCH  STATEMENT IS
BASED.
























                                    - 16 -


PAGE 17


PART II.  OTHER INFORMATION

Item 6.     Exhibits and Reports on Form 8-K

      (a)   Exhibits

            1.  None(10.1) 1987 Long-Term Performance Stock Plan

            2. (27)  Financial Data Schedule

      (b)   Reports on Form 8-K

            1.   None.




                                    Signature
                              ---------SIGNATURE


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

                                       CSX CORPORATION
                                       (Registrant)


                                  By:  /s/ /S/JAMES L. ROSS
                                       ----------------------------------------------
                                       James L. Ross
                                       Vice President and Controller
                                       (Principal Accounting Officer)
Dated:  October 31, 1996April 24, 1997


























                                    - 17 -