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 quarterly period ended March 31, 2001

                                       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 1-4717

                      KANSAS CITY SOUTHERN INDUSTRIES, INC.
               (Exact name of Company as specified in its charter)


                    Delaware                             44-0663509
           (State or other jurisdiction of             (I.R.S. Employer
            incorporation or organization)             Identification No.)


                114 West 11th Street, Kansas City, Missouri      64105
               (Address of principal executive offices)       (Zip Code)


                                 (816) 983-1303
                (Company's telephone number, including area code)


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

Indicate by check mark whether the Company (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  Company  was
required to file such reports), and (2) has been subject to such filing
                       requirements for the past 90 days.

                            Yes [X]       No [ ]

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

               Class                               Outstanding at April 30, 2001
- --------------------------------------------------------------------------------

 Common Stock, $.01 per share par value                        58,336,926 Shares
- --------------------------------------------------------------------------------





                      KANSAS CITY SOUTHERN INDUSTRIES, INC.

                                    FORM 10-Q
                                 MARCH 31, 2001

                                      INDEX

                                                                            Page

PART I - FINANCIAL INFORMATION

Item 1.           Financial Statements

Introductory Comments                                                          2


Consolidated Condensed Balance Sheets -
     March 31, 2001 and December 31, 2000                                      3


Consolidated Condensed Statements of Income -
     Three Months Ended March 31, 2001 and 2000                                4


Computation of Basic and Diluted Earnings per Common Share                     4


Consolidated Condensed Statements of Cash Flows -
     Three Months Ended March 31, 2001 and 2000                                5


Consolidated Condensed Statements of Changes in Stockholders' Equity -
     Three Months Ended March 31, 2001                                         6


Notes to Consolidated Condensed Financial Statements                           7


Item 2.           Management's Discussion and Analysis of Financial

                  Condition and Results of Operations                         15


Item 3.           Qualitative and Quantitative Disclosures About Market Risk  24


PART II - OTHER INFORMATION

Item 1.           Legal Proceedings                                           25


Item 4.           Submission of Matters to a Vote of Security Holders         25


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



SIGNATURES                                                                    26





                      KANSAS CITY SOUTHERN INDUSTRIES, INC.

                                    FORM 10-Q
                                 MARCH 31, 2001

PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements

INTRODUCTORY COMMENTS

The  Consolidated  Condensed  Financial  Statements  included  herein  have been
prepared by Kansas City Southern Industries, Inc. ("Company" or "KCSI"), 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, 2000 (as amended),  and  Management's  Discussion  and Analysis of Financial
Condition and Results of Operations  included in this Form 10-Q. Results for the
three months ended March 31, 2001 are not necessarily  indicative of the results
expected for the full year 2001.

As  a  result  of  the  July  12,  2000  spin-off  of  Stilwell  Financial  Inc.
("Stilwell"),  the Company's formerly  wholly-owned  financial services segment,
the  accompanying  Consolidated  Condensed  Financial  Statements  for the three
months ended March 31, 2000 reflects the results of operations and cash flows of
Stilwell as  discontinued  operations.  Additionally,  periods  presented in the
accompanying  Consolidated  Condensed Financial Statements reflect a one-for-two
reverse stock split,  which was completed on July 12, 2000 in  conjunction  with
the  spin-off  of  Stilwell  and had  previously  been  approved  by KCSI common
stockholders.





                      KANSAS CITY SOUTHERN INDUSTRIES, INC.
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                              (Dollars in Millions)

                                                                                              


                                                                              March 31,         December 31,
                                                                               2001                2000
                                                                        -----------------    ----------------
                                                                           (Unaudited)
ASSETS

Current Assets:

    Cash and equivalents                                                  $       28.6         $       21.5
    Accounts receivable, net                                                     140.3                135.0
    Inventories                                                                   31.8                 34.0
    Other current assets                                                          23.7                 25.9
                                                                          ------------         ------------
        Total current assets                                                     224.4                216.4

Investments held for operating purposes                                          364.4                358.2

Properties (net of $636.0 and $622.9 accumulated
    depreciation and amortization, respectively)                               1,326.8              1,327.8

Intangibles and Other Assets                                                      40.8                 42.1
                                                                          ------------         ------------

    Total assets                                                          $    1,956.4         $    1,944.5
                                                                          ------------         ------------

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:

    Debt due within one year                                              $       38.7         $       36.2
    Accounts and wages payable                                                    44.4                 52.9
    Accrued liabilities                                                          164.3                159.9
                                                                          ------------         ------------
        Total current liabilities                                                247.4                249.0
                                                                          ------------         ------------

Other Liabilities:

    Long-term debt                                                               643.0                638.4
    Deferred income taxes                                                        336.9                332.2
    Other deferred credits                                                        79.5                 81.5
                                                                          ------------         ------------
        Total other liabilities                                                1,059.4              1,052.1
                                                                          ------------         ------------

Stockholders' Equity:

    Preferred stock                                                                6.1                  6.1
    Common stock                                                                   0.6                  0.6
    Retained earnings                                                            645.2                636.7
    Accumulated other comprehensive loss                                          (2.3)                 -
                                                                          ------------         ------------

        Total stockholders' equity                                               649.6                643.4
                                                                          ------------         ------------

    Total liabilities and stockholders' equity                            $    1,956.4         $    1,944.5
                                                                          ------------         ------------




See accompanying notes to consolidated  condensed  financial statements.



                      KANSAS CITY SOUTHERN INDUSTRIES, INC.
                  CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                  (Dollars in Millions, Except per Share Data)
                                   (Unaudited)

                                                                                                 
                                                                                             Three Months
                                                                                           Ended   March 31,
                                                                                           2001          2000
                                                                                       ----------    ----------

Revenues                                                                               $    144.0     $   148.9

Costs and expenses
    Salaries, wages and benefits                                                             49.1          51.2
    Purchased services                                                                       15.2          15.5
    Depreciation and amortization                                                            14.4          14.2
    Operating leases                                                                         12.2          12.7
    Fuel                                                                                     12.4          12.1
    Casualties and insurance                                                                 14.6           6.1
    Other                                                                                    20.0          19.1
                                                                                       ----------    ----------
Total costs and expenses                                                                    137.9         130.9
                                                                                       ----------    ----------
Operating income                                                                              6.1          18.0

Equity in net earnings of unconsolidated affiliates:
   Grupo Transportacion Ferroviaria
     Mexicana, S.A. de C.V.                                                                  11.1           8.2
     Other                                                                                    0.1           0.6
Interest expense                                                                            (15.2)        (17.5)
Other, net                                                                                    1.0           2.7
                                                                                       ----------    ----------
Income from continuing operations before income taxes, extraordinary item
    and cumulative effect of accounting change                                                3.1          12.0

Income tax provision (benefit)                                                               (3.2)          1.6
                                                                                       ----------    ----------
Income from continuing operations before extraordinary item
    and cumulative effect of accounting change                                                6.3          10.4

Income from discontinued operations (net of income taxes)                                     -           188.7
                                                                                       ----------    ----------
Income before extraordinary item and cumulative effect of accounting change                   6.3         199.1

Extraordinary item, net of income taxes
    Debt retirement costs                                                                     -            (5.9)

Cumulative effect of accounting change, net of income taxes                                  (0.4)          -
                                                                                       ----------    ----------
Net income                                                                             $      5.9    $    193.2
                                                                                       ==========    ==========
Per Share Data

Basic Earnings per Common share
   Continuing operations                                                               $     0.11    $     0.18
   Discontinued operations                                                                    -            3.40
                                                                                       ----------    ----------
     Basic Earnings per Common share before extraordinary item
       and cumulative effect of accounting change                                            0.11          3.58
   Extraordinary item, net of income taxes                                                    -           (0.10)
   Cumulative effect of accounting change, net of income taxes                              (0.01)         -
                                                                                       ----------    ----------
     Total Basic Earnings per Common share                                             $     0.10    $     3.48
                                                                                       ==========    ==========
Diluted Earnings per Common share

   Continuing operations                                                               $     0.10    $     0.18
   Discontinued operations                                                                    -            3.24
                                                                                       ----------    ----------
     Diluted Earnings per Common share before extraordinary item
        and cumulative effect of accounting change                                           0.10          3.42
   Extraordinary item, net of income taxes                                                    -           (0.10)
   Cumulative effect of accounting change, net of income taxes                              (0.00)         -
                                                                                       ----------    ----------
     Total Diluted Earnings per Common share                                           $     0.10    $     3.32
                                                                                       ==========    ==========
Weighted Average Common Shares Outstanding (in thousands)
     Basic                                                                                58,257        55,543
     Potential dilutive common shares                                                      2,519         1,939
                                                                                       ---------     ---------
       Diluted                                                                            60,776        57,482
                                                                                       ---------     ---------
Dividends Per Share:

     Per Preferred share                                                               $     .25     $     .25
     Per Common share                                                                         -             -

See accompanying notes to consolidated condensed financial statements.



                      KANSAS CITY SOUTHERN INDUSTRIES, INC.
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                              (Dollars in Millions)
                                   (Unaudited)

                                                                                 

                                                                              Three Months
                                                                             Ended March 31,
                                                                          2001             2000
                                                                       ----------      ----------
CASH FLOWS PROVIDED BY (USED FOR):

OPERATING ACTIVITIES:

   Net income                                                          $     5.9       $    193.2
   Adjustments to reconcile net income to net cash
    from continuing operations
     Income from discontinued operations                                     -             (188.7)
     Depreciation and amortization                                          14.4             14.2
     Deferred income taxes                                                   4.8              5.0
     Equity in undistributed earnings of unconsolidated
        affiliates                                                         (11.2)            (8.8)
     Distributions from unconsolidated affiliates                            3.0              -
     Extraordinary items, net of tax                                         -                4.6
     Tax benefit realized upon exercise of stock options                     2.8              5.6
   Changes in working capital items:

     Accounts receivable                                                    (5.3)            12.0
     Inventories                                                             2.2              1.2
     Other current assets                                                    2.2              2.3
     Accounts and wages payable                                             (8.5)           (16.2)
     Accrued liabilities                                                     3.4            (34.7)
   Other, net                                                                0.1              -
                                                                       ----------      ----------
     Net cash provided by (used for) operating activities of
        continuing operations                                               13.8            (10.3)
                                                                       ----------      ----------


INVESTING ACTIVITIES:

   Property acquisitions                                                   (13.9)           (20.3)
   Proceeds from disposal of property                                        0.5              1.3
   Investment in and loans with affiliates                                  (0.4)            (1.7)
   Other, net                                                                0.2              1.1
                                                                       ----------      ----------
     Net cash used for investing activities of
        continuing operations                                              (13.6)           (19.6)
                                                                       ---------       ----------


FINANCING ACTIVITIES:

   Proceeds from issuance of long-term debt                                 15.0            760.0
   Repayment of long-term debt                                              (7.9)          (698.1)
   Proceeds from stock plans                                                 0.8             15.2
   Debt issuance costs                                                       -              (13.4)
   Cash dividends paid                                                      (0.1)            (4.7)
   Other, net                                                               (0.9)            (3.2)
                                                                       ---------       ----------
     Net cash provided by financing
        activities of continuing operations                                  6.9             55.8
                                                                       ---------       ----------


CASH AND EQUIVALENTS:

   Net increase in cash and cash equivalents                                 7.1             25.9
   At beginning of year                                                     21.5             11.9
                                                                       ---------       ----------
   At end of period                                                    $    28.6       $     37.8
                                                                       =========       ==========



See accompanying notes to consolidated condensed financial statements.





                      KANSAS CITY SOUTHERN INDUSTRIES, INC.
      CONSOLIDATED CONDENSED STATEMENTS 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         Total
                                                 ---------------      ------------     --------         ------         -----

Balance at December 31, 2000                           $  6.1         $  0.6          $ 636.7        $   -            $ 643.4

Comprehensive income:
    Net income                                                                            5.9
    Cumulative effect of accounting change                                                              (0.9)
    Change in fair market value of cash flow
      hedge of unconsolidated affiliate                                                                 (1.4)
Comprehensive income                                                                                                     3.6
Dividends                                                                                (0.1)                          (0.1)
Options exercised and stock subscribed                    -              -                2.7            -               2.7
                                                       ------         ------          -------         -------         -------
Balance at March 31, 2001                              $  6.1         $  0.6          $ 645.2          $ (2.3)        $ 649.6
                                                       ======         ======          =======         =======         =======





































See accompanying notes to consolidated condensed financial statements.





                      KANSAS CITY SOUTHERN INDUSTRIES, INC.
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

1.   In the opinion of the management of Kansas City Southern  Industries,  Inc.
     ("Company" or "KCSI"), 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 March 31, 2001 and December 31,
     2000,  the results of operations  for the three months ended March 31, 2001
     and 2000,  and cash flows for the three  months  ended  March 31,  2001 and
     2000.


2.   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, 2000 (as amended). The results
     of operations for the three months ended March 31, 2001 are not necessarily
     indicative of the results to be expected for the full year 2001.

3.   On June 14,  2000  KCSI's  Board of  Directors  approved  the  spin-off  of
     Stilwell Financial Inc. ("Stilwell"),  the Company's wholly-owned financial
     services  subsidiary.  KCSI  completed its spin-off of Stilwell on July 12,
     2000 through a special  dividend of Stilwell  common stock  distributed  to
     KCSI common stockholders of record on June 28, 2000 ("Spin-off").

     As of the date of the  Spin-off,  Stilwell was  comprised of Janus  Capital
     Corporation,  an approximate  81.5% owned subsidiary (as of July 12, 2000);
     Berger LLC, an approximate 88% owned subsidiary; Nelson Money Managers Plc,
     an 80% owned subsidiary;  DST Systems,  Inc., an equity investment in which
     Stilwell  held  an  approximate  32%  interest;   and  miscellaneous  other
     financial services subsidiaries and equity investments.

     The  Spin-off  occurred  after the close of  business of the New York Stock
     Exchange on July 12, 2000, and each KCSI stockholder received two shares of
     the common stock of Stilwell for every one share of KCSI common stock owned
     on the record date.  The total number of Stilwell  shares  distributed  was
     222,999,786.

     Also on July 12, 2000,  KCSI  completed a reverse stock split whereby every
     two shares of KCSI common stock was converted into one share of KCSI common
     stock.  All periods  presented in the accompanying  consolidated  condensed
     financial  statements  reflect this one-for-two  reverse stock split, which
     had previously been approved by KCSI common stockholders.

     As a  result  of the  Spin-off,  the  accompanying  consolidated  condensed
     financial  statements  for the three  month  period  ended  March 31,  2000
     reflect  the  results  of   operations   and  cash  flows  of  Stilwell  as
     discontinued operations.

     The  following   provides   financial   information  of  Stilwell  for  the
     three-month period ended March 31, 2000 (in millions):

                                                                                         

     Revenues                                                                          $    545.1
     Operating expenses                                                                     300.2
                                                                                         --------
     Operating income                                                                       244.9
     Equity in earnings of unconsolidated affiliates                                         18.8
     Gain on litigation settlement                                                           44.2
     Gain on sale of Janus common stock                                                      15.1
     Interest expense and other, net                                                          7.3
                                                                                       ----------
     Pretax income                                                                          330.3
     Income tax provision                                                                   114.3
     Minority interest in consolidated earnings                                              27.3
                                                                                       ----------
     Income from discontinued operations, net of income taxes                          $    188.7
                                                                                       ----------


     The following  discusses certain  agreements between KCSI 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 KCSI'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  whereby  under  certain
     circumstances,   Stilwell  would  be  required  to  purchase  the  minority
     interests  of such  Janus  minority  stockholders  at a fair  market  value
     purchase  price 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 an independent  appraisal.  Under the Janus
     Stock Purchase  Agreement,  termination of Mr.  Bailey's  employment  could
     require a purchase and sale of the Janus common stock held by him. If other
     minority holders  terminated their employment,  some or all of their shares
     also could be subject to mandatory  purchase and sale  provisions.  Certain
     other minority  holders who continue their  employment  also could exercise
     puts.  The Janus  Stock  Purchase  Agreement,  and certain  stock  purchase
     agreements and restriction agreements with other minority stockholders that
     have not been assigned to Stilwell,  also contain  provisions  whereby upon
     the occurrence of a Change in Ownership (as defined in such  agreements) of
     KCSI (or  Stilwell  with  respect to the Janus Stock  Purchase  Agreement),
     Stilwell may be required to purchase  such holders'  Janus stock.  The fair
     market  value  price for such  purchase  or sale  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 KCSI's  obligations under that
     agreement.  However,  KCSI  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
     KCSI's  obligations  under these agreements and KCSI has agreed to transfer
     all of its  benefits  and assets under these  agreements  to  Stilwell.  In
     addition,  Stilwell  has  agreed to  indemnify  KCSI for any and all losses
     incurred with respect to the Janus Stock  Purchase  Agreement and all other
     Janus minority stockholder agreements.  However, if Stilwell were unable to
     meet its  obligations  with  respect  to these  agreements,  KCSI  would be
     obligated to make the payments under these agreements.

     On May 1, 2001,  Stilwell  announced  that it  completed  its  purchase  of
     600,000  shares of Janus common  stock from Mr.  Bailey under the terms and
     conditions of the Janus Stock Purchase Agreement.  With the closing of this
     transaction,  Mr. Bailey's  ownership in Janus was reduced to approximately
     6.2%.

     If all of the mandatory purchase and sale provisions and all the puts under
     all Janus minority stockholder  agreements had been implemented as of March
     31, 2001 (after giving effect to the completed  purchase from Mr. Bailey as
     discussed  above),  and in the  event  Stilwell  was  unable  to  meet  its
     obligation  to  purchase  such  shares,  KCSI  could  have been  ultimately
     responsible for approximately $613 million at March 31, 2001. In the future
     these  amounts may be higher or lower  depending on Janus'  earnings,  fair
     market  value and the timing of the  exercise.  Payment for the purchase of
     the  respective  minority  interests  is to be made  under the Janus  Stock
     Purchase Agreement within 120 days after receiving notification of exercise
     of the put rights.  Under the  restriction  agreements  with certain  other
     Janus  minority  stockholders,  payment for the purchase of the  respective
     minority  interests  is to be made 30 days  after the later to occur of (i)
     receiving  notification of exercise of the put rights or (ii) determination
     of the purchase price through the independent appraisal process.

     If Stilwell were unable to meet its obligation  with respect to a Change in
     Ownership as of March 31, 2001, KCSI could have been ultimately responsible
     for  approximately  $665 million at March 31, 2001 (after  giving effect to
     the completed purchase from Mr. Bailey as discussed above.)

4.   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. For the
     three months ended March 31, 2001 and 2000,  the total  incremental  shares
     from assumed  conversion of stock options  included in the  computation  of
     diluted earnings per share were 2,519,226 and 1,939,154,  respectively. The
     weighted  average of  options to  purchase  33,654  and 6,414  shares  were
     excluded  in the first  quarter  2001 and 2000  computation,  respectively,
     because the exercise  prices were greater than the average  market price of
     the common shares.

     For the quarter ended March 31, 2000,  potentially  dilutive  securities at
     certain  Stilwell  related  subsidiaries  and affiliates  also affected the
     numerator of the diluted earnings per share calculation.  These adjustments
     totaled  approximately  $2.3  million for the three  months ended March 31,
     2000 and only  affected the diluted  earnings  per share from  discontinued
     operations  computation.  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.


5.   The  Company's  inventories  primarily  consist of  materials  and supplies
     related to rail transportation.

6.   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,  2001  include,   among  others,   equity   interests  in  Grupo
     Transportacion  Ferroviaria Mexicana,  S.A. de C.V. ("Grupo TFM"), Southern
     Capital Corporation,  LLC ("Southern Capital"),  Mexrail, Inc. ("Mexrail"),
     the Panama Canal Railway Company ("PCRC") and Panarail Tourism Company.

     The Company is party to certain  agreements  with  Transportacion  Maritima
     Mexicana,  S.A.  de C.V.  ("TMM"),  covering  the  Grupo  TFM  and  Mexrail
     ventures.  TMM (together with certain of its affiliates) owns approximately
     38.4% of Grupo TFM and 51% of Mexrail.  These agreements contain "change in
     control"  provisions,  provisions  intended to preserve the  Company's  and
     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 the
     Company's ownership percentage and rights in these equity affiliates.

     Condensed  financial  information of certain  unconsolidated  affiliates is
     shown  below.  Grupo  TFM  is  presented  on  U.S.  GAAP  basis.  Financial
     information of immaterial unconsolidated affiliates has been omitted:


Financial Condition (dollars in millions):

                                                                                       

                                      March 31, 2001                                December 31, 2000
                           -----------------------------------------      --------------------------------------------
                                                            Southern                                        Southern
                           Mexrail    PCRC    Grupo TFM     Capital       Mexrail    PCRC      Grupo TFM     Capital
                           -------    ----    ----------    -------       -------    ----      ----------    -------

  Current assets           $  34.3   $  1.4 $      207.2  $     2.8       $   24.7  $   7.1   $     190.9    $    0.2
  Non-current assets          51.7     54.0      1,924.1      252.2           42.7     48.6       1,885.6       262.0
                           -------   ------ ------------  ----------      --------   ------   -----------    --------
       Assets              $  86.0   $ 55.4 $    2,131.3  $   255.0       $   67.3  $  55.7   $   2,076.5    $  262.2
                           =======   ====== ============  =========       ========  =======   ===========    ========

  Current liabilities      $  51.8   $  0.1 $       73.9  $     0.5       $   32.2  $   0.6   $      80.5    $    0.4
  Non-current liabilities      6.1     37.1        841.5      214.8            6.7     37.1         817.8       212.5
  Minority interest            -        -          364.7        -              -        -           357.2         -
  Equity of stockholders
    and partners              28.1     18.2        851.2       39.7           28.4     18.0         821.0        49.3
                           -------   ------ ------------   --------       --------  -------   -----------    --------
       Liabilities and

         equity            $  86.0   $ 55.4 $    2,131.3  $   255.0       $   67.3  $  55.7   $   2,076.5    $  262.2
                           =======   ====== ============  =========       ========  =======   ===========    ========

  KCSI's investment        $  13.0   $  9.5 $      317.1  $    19.7       $   13.3  $   9.5   $     306.0    $   24.6
                           =======   ====== ============  =========       ========  =======   ===========    ========



Operating Results (dollars in millions):

                                                                                                        

                                                                                             Three Months
                                                                                            Ended March 31,
                                                                                    ------------------------------
                                                                                        2001              2000
                                                                                    ----------         -----------
Revenues:
     Mexrail                                                                        $     14.6         $    13.2
     PCRC                                                                                  -                 -
     Grupo TFM                                                                           156.1             146.7
     Southern Capital                                                                      7.6               7.9

   Operating costs and expenses:
     Mexrail                                                                        $     15.3         $    13.2
     PCRC                                                                                  0.4               0.2
     Grupo TFM                                                                            70.3             106.3
     Southern Capital                                                                      6.7               7.0

   Net income (loss):
     Mexrail                                                                        $     (0.3)        $    (0.2)
     PCRC                                                                                  0.0              (0.1)
     Grupo TFM                                                                            30.2              19.9
     Southern Capital                                                                      0.9               0.9





     The  decrease  in  Grupo  TFM's  operating   expenses   resulted  from  the
     recognition by TFM of approximately  $60 million of pre-tax income relating
     to certain concession assets.  This transaction  resulted in a contribution
     to the Company's income from continuing  operations of  approximately  $9.1
     million.

7.   Noncash Investing and Financing Activities. In conjunction with the January
     2000  refinancing  of the  Company's  debt  structure,  KCSI  borrowed $125
     million  under  a  $200  million  364-day  senior   unsecured   competitive
     advance/revolving  credit  facility  to retire debt  obligations.  Stilwell
     assumed  this credit  facility  and repaid the $125  million in March 2000.
     Upon such assumption, KCSI was released from all obligations,  and Stilwell
     became  the  sole  obligor,  under  this  credit  facility.  The  Company's
     indebtedness  decreased as a result of the assumption of this  indebtedness
     by Stilwell.

     The Company  initiated the Twelfth  Offering of KCSI common stock under the
     Employee Stock Purchase Plan ("ESPP") during 2000.  Stock  subscribed under
     the Twelfth  Offering will be issued to employees in 2002 and is being paid
     for through employee payroll  deductions in 2001.  During the first quarter
     of 2001,  the Company  received  approximately  $1.0  million  from payroll
     deductions associated with this offering of the ESPP.

     In the first  quarter of 2000,  the Company  issued  approximately  183,117
     shares of KCSI common stock under the Eleventh  Offering of the ESPP. These
     shares,  totaling a purchase  price of  approximately  $6.3  million,  were
     subscribed and paid for through employee payroll deductions in 1999.

8.   Derivative Instruments and Hedging Activities.  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 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
     would be  reclassified  in 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.

     The Company currently has five separate interest rate cap agreements for an
     aggregate  notional amount of $200 million designated as a cash flow hedge.
     The Company's objective is to manage its interest rate risk through the use
     of  these  interest  rate  caps or other  such  derivative  instruments  in
     accordance  with the  provisions  of its credit  facilities  (See Note 11).
     These  interest  rate cap  agreements  are designed to hedge the  Company's
     exposure to movements in the London  Inter-bank  Offered Rate  ("LIBOR") on
     which the Company's  variable rate interest is calculated.  $100 million of
     the  aggregate  notional  amount  provides  a cap  on the  Company's  LIBOR
     interest  rate of 7.25% plus the  applicable  spread,  while  $100  million
     limits the LIBOR interest rate to 7% plus the applicable spread. By holding
     these interest rate cap  agreements,  the Company is able to limit the risk
     of rising interest rates on its variable rate debt.

     KCSI 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,  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  financial
     statements. This amount represents the ineffective portion of interest rate
     cap agreements.  The Company recorded an additional $0.1 million during the
     first  quarter  for  changes  in the fair  value of its  interest  rate cap
     instruments from January 1, 2001 to March 31, 2001.

     In addition,  the Company recorded a reduction to its stockholders'  equity
     (accumulated other comprehensive  income) of approximately $2.3 million for
     its portion of the amount  recorded by Southern  Capital for the adjustment
     to the fair value of interest  rate swap  transactions.  The  Company  also
     reduced its investment in Southern Capital by the same amount.



9.   Registration of Senior Unsecured  Notes.  During the third quarter of 2000,
     the Company  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 ("Notes"). These Notes bear a fixed annual interest rate of
     9.5% and are due on October 1, 2008.

     On January 25, 2001,  the Company filed a Form S-4  Registration  Statement
     with the Securities and Exchange  Commission ("SEC")  registering  exchange
     notes under the Securities  Act of 1933. The Company 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  Notes  to  exchange  them  for
     registered notes. The registration exchange offer expired on April 16, 2001
     and all of the original Notes were exchanged for $200 million of registered
     notes.

10.  Cost  Reduction  Plan.  During the first quarter of 2001,  KCSI announced a
     cost reduction strategy designed to keep the Company competitive during the
     existing  economic  slow-down.  The cost reduction  strategy  resulted in a
     reduction  of  approximately  5% of the  Company's  total  workforce  (both
     management  and  union   employees).   Additionally,   KCSI  implemented  a
     voluntary,  temporary salary reduction for middle and senior management and
     temporarily suspended certain management benefits. The Company also delayed
     the  implementation of its new computer system,  Management  Control System
     ("MCS"),  until economic conditions improve and appropriate training can be
     administered  without  significant  disruption  to  the  operations  of the
     railroad.  Further,  the planned  capital  expenditures  for 2001 have been
     reduced by  approximately  $21 million.  These capital  reductions will not
     affect the planned  maintenance for the physical structure of the railroad,
     but will limit 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.  As of March 31, 2001, the amount
     of severance  benefits paid and charged  against the liability  relating to
     employees actually terminated was not material.  It is anticipated that the
     majority of these employees will be terminated in second quarter 2001.

11.  Waiver for Bank Debt  Covenants.  Due to the impact of the recent  economic
     slow-down  in the  United  States on the  operations  of the  Company,  the
     Company  requested  and received  from lenders a waiver from certain of the
     financial and coverage covenant provisions outlined in the credit agreement
     of the Company's $750 million Senior Secured Credit Facilities. This waiver
     was granted from lenders of these credit  facilities  on March 19, 2001 and
     is effective  until May 15, 2001.  In  addition,  the Company  requested an
     amendment to the applicable  covenant  provisions of the credit  agreement.
     The  amendment  temporarily  revises  certain  of the  covenant  provisions
     (including financial and coverage provisions) for a period of four quarters
     to provide the Company with  sufficient  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
     March  31,  2001,  the  Company  had  $415  million  borrowed  under  these
     facilities,  comprised of $400  million of term debt and $15 million  under
     the revolving credit facility.

12.  Litigation.  The Company has had no significant  changes in its outstanding
     litigation  or other  contingencies  from that  previously  reported in the
     Company's  Annual Report on Form 10-K for the year ended December 31, 2000.
     The  following  provides  a  discussion  of  the  Bogalusa  cases  and  the
     Jaroslawicz case.

     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 have asserted
     claims to recover damages allegedly caused by exposure to the chemicals.

     KCSR  neither  owned nor  leased  the rail car or the rails on which it was
     located at the time of the explosion in Bogalusa.  KCSR did, however,  move
     the rail car from Jackson to  Vicksburg,  Mississippi,  where it was loaded
     with  chemicals,  and back to  Jackson  where the car was  tendered  to the
     Illinois Central  Corporation  ("IC").  The explosion occurred more than 15
     days after the Company last transported the rail car. The car was loaded in
     excess of its standard  weight,  but under the car's capacity,  when it was
     transported by the Company to interchange with the IC.

     The  trial of a group of  twenty  plaintiffs  in the  Mississippi  lawsuits
     arising from the chemical  release  resulted in a jury verdict and judgment
     in favor of KCSR in June 1999.  The jury found that KCSR was not  negligent
     and that the  plaintiffs


     had  failed to prove  that they were  damaged.  The trial of the  Louisiana
     class  action is  scheduled  to commence on June 11,  2001.  The trial of a
     second group of Mississippi plaintiffs is scheduled for January of 2002.

     KCSR believes the probability  for damages in these cases to be remote.  If
     KCSR were to be found  liable for punitive  damages in these cases,  such a
     judgment could have a material  adverse effect on the Company's  results of
     operations, financial position and cash flows.

     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
     the Company's preferred shareholders,  and naming the Company, its Board of
     Directors and Stilwell as defendants. This lawsuit seeks a declaration that
     the Company's  Spin-off was a defacto  liquidation of the Company,  alleges
     violation of Directors' fiduciary duties to the preferred  shareholders and
     also seeks a declaration  that the preferred  shareholders  are entitled to
     receive the par value of their shares and other relief. The Company filed a
     motion to dismiss with  prejudice in the New York Supreme Court on December
     22, 2000;  the  plaintiff  filed its brief in  opposition  to the motion to
     dismiss on February 1, 2001,  and the Company  served reply papers on March
     7, 2001.  The motion to dismiss is now fully  briefed  and a ruling has not
     been  rendered.  Management  believes  the suit to be  groundless  and will
     continue to defend the matter vigorously.

13.  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
     KCSI and certain of the subsidiaries (all of which are wholly-owned) within
     the KCSI consolidated  group.  KCSI has registered  exchange notes with the
     SEC that have substantially  identical terms and associated  guarantees and
     all of the initial  Senior  Notes have been  exchanged  for $200 million of
     registered exchange notes.

     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  generally  accepted
     accounting principles.

Condensed Consolidating Statements of Income

                                                                                      

                                                    Three months ended March 31, 2001 (dollars in millions)
                                -------------------------------------------------------------------------------------
                                                                          Non-
                                           Subsidiary    Guarantor      Guarantor    Consolidating   Consolidated
                                  Parent     Issuer    Subsidiaries   Subsidiaries   Adjustments         KCSI

Revenues                            $  _      $  130.2      $   16.2        $   5.5       $   (7.9)       $   144.0
Costs and expenses                    2.4        125.2          12.6            5.6           (7.9)           137.9
                                 --------     --------      --------       --------       --------         --------
    Operating income (loss)          (2.4)         5.0           3.6           (0.1)           -                6.1

Equity in net earnings of
  Unconsolidated affiliates and
  Subsidiaries                        8.0         12.5           -             11.6          (20.9)            11.2

Interest expense                     (0.2)       (14.8)         (0.8)          (0.1)           0.7            (15.2)
Other, net                            -            1.7           -              -             (0.7)             1.0
                                 --------     --------      --------       --------       --------         --------
    Income from continuing
     operations before income taxes   5.4          4.4           2.8           11.4          (20.9)             3.1
Income tax provision (benefit)       (0.9)        (3.5)          1.1            0.1            -               (3.2)
                                 --------     --------      --------       --------       --------         --------

Income before cumulative effect
 of Accounting change                 6.3          7.9           1.7           11.3          (20.9)             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       $   1.7       $   11.3       $  (20.5)        $    5.9
                                 ========     ========      ========       ========       ========         ========






                                                                                    

                                                    Three months ended March 31, 2000 (dollars in millions)
                                -------------------------------------------------------------------------------------
                                                                          Non-
                                           Subsidiary    Guarantor      Guarantor    Consolidating   Consolidated
                                  Parent     Issuer    Subsidiaries   Subsidiaries   Adjustments         KCSI

Revenues                           $   _      $  135.4      $   16.5        $   2.4       $   (5.4)       $   148.9
Costs and expenses                    3.4        116.8          13.9            2.2           (5.4)           130.9
                                 --------     --------      --------       --------       --------         --------
    Operating income (loss)          (3.4)        18.6           2.6            0.2            -               18.0

Equity in net earnings of
  unconsolidated affiliates and
  subsidiaries                       12.1          8.7            -             8.6          (20.6)             8.8

Interest expense                     (2.4)       (17.0)         (1.0)          (0.7)           3.6            (17.5)
Other, net                            3.2          3.1           -              -             (3.6)             2.7
                                 --------     --------      --------       --------       --------         --------

    Income from continuing
    operations before income taxes    9.5         13.4           1.6            8.1          (20.6)            12.0


Income tax provision (benefit)       (0.9)         1.5           0.6            0.4            -                1.6
                                 --------     --------      --------       --------       --------         --------
Income from continuing
 operations                          10.4         11.9           1.0            7.7          (20.6)            10.4
Income from discontinued
 operations                         188.7          -             -            188.7         (188.7)           188.7
                                 --------     --------      --------       --------       --------         --------
Income before extraordinary
 items                              199.1         11.9           1.0          196.4         (209.3)           199.1
Extraordinary items, net of
 income taxes                        (5.9)         -             -              -              -               (5.9)
                                 --------     --------      --------       --------       --------         --------
Net income                        $ 193.2     $   11.9       $   1.0       $  196.4      $  (209.3)         $ 193.2
                                 ========    =========      ========      =========      =========         ========



Condensed Consolidating Balance Sheet

                                                           As of March 31, 2001 (dollars in millions)
                                -------------------------------------------------------------------------------------
                                                                         Non-
                                           Subsidiary   Guarantor      Guarantor     Consolidating   Consolidated
                                  Parent     Issuer   Subsidiaries   Subsidiaries    Adjustments         KCSI

ASSETS:
     Current assets                  $ 5.3     $ 186.2      $  35.6          $  10.1       $ (12.8)         $  224.4
     Investments held for
      operating purposes and
      investments in subsidiaries    671.6       447.3          0.7            353.1      (1,108.3)            364.4
     Properties, net                   0.4     1,230.3         94.1              2.0           --            1,326.8
     Intangibles and other
      assets                           0.3        28.3         14.1              0.1          (2.0)             40.8
                                  --------     --------    --------         --------       --------         --------
         Total assets              $ 677.6    $1,892.1      $ 144.5         $  365.3     $(1,123.1)        $ 1,956.4
                                  ========   =========     ========        =========    ===========        =========

LIABILITIES AND EQUITY:
     Current liabilities             $ 7.6     $ 214.3      $  23.0          $  15.2       $ (12.7)         $  247.4
     Long-term debt                    1.6       629.0          7.4              5.0           --              643.0
     Payable to affiliates             5.8        --           32.9             --           (38.7)               --
     Deferred income taxes             7.8       316.7         10.1              4.3          (2.0)            336.9
     Other liabilities                 5.2        67.4          7.1             --            (0.2)             79.5
     Stockholders equity             649.6       664.7         64.0            340.8      (1,069.5)            649.6
                                  --------    --------     --------         --------       --------         --------

         Total liabilities and
          Equity                   $ 677.6    $1,892.1      $ 144.5         $  365.3     $(1,123.1)       $  1,956.4
                                  ========   =========     ========        =========     =========        ==========





                                                                                    

                                                         As of December 31, 2000 (dollars in millions)
                                -------------------------------------------------------------------------------------
                                                                         Non-
                                           Subsidiary   Guarantor      Guarantor     Consolidating   Consolidated
                                  Parent     Issuer   Subsidiaries   Subsidiaries    Adjustments         KCSI

ASSETS:

     Current assets                $  16.9     $ 179.7      $  32.6          $  10.1       $ (22.9)         $  216.4
     Investments held for
      operating purposes and
      investments in subsidiaries    666.3       445.0          0.7            343.8      (1,097.6)            358.2
     Properties, net                   0.3     1,230.1         95.2              2.2           --            1,327.8
     Intangibles and other assets      0.2        29.1         14.5              0.3          (2.0)             42.1
                                  --------    --------     --------        ---------    -----------        ---------
         Total assets              $ 683.7    $1,883.9      $ 143.0         $  356.4     $(1,122.5)        $ 1,944.5
                                  ========   =========     ========        =========    ===========        =========

LIABILITIES AND EQUITY:
     Current liabilities            $ 21.8     $ 221.1      $  21.2          $   7.8       $ (22.9)         $  249.0
     Long-term debt                    1.6       624.0          7.7              5.1           --              638.4
     Payable to affiliates             3.4        --           32.8             --           (36.2)               --
     Deferred income taxes             7.2       313.4          9.7              3.9          (2.0)            332.2
     Other liabilities                 6.3        65.8          9.4             --             --               81.5
     Stockholders equity             643.4       659.6         62.2            339.6      (1,061.4)            643.4
                                  --------    --------     --------         --------       --------         --------
          Total liabilities and
           Equity                  $ 683.7    $1,883.9      $ 143.0         $  356.4     $(1,122.5)       $  1,944.5
                                  ========   =========     ========        =========      =========        ==========



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         KCSI

Net cash flows provided by (used
  for) operating activities:      $  (2.9)   $   11.3     $    5.6         $    0.3       $   (0.5)        $  13.8
                                  --------   ---------    ---------        ---------      ---------        --------
Investing activities:
    Property acquisitions             -         (13.2)        (0.7)             -              -             (13.9)
    Investments in and loans to
     affiliates                       -           -            -               (2.8)           2.4            (0.4)
    Other, net                        -           0.2          0.7              -             (0.2)            0.7
                                 --------   ---------    ---------        ---------      ---------        --------
         Net                          -         (13.0)         -               (2.8)           2.2           (13.6)
                                 --------   ---------    ---------        ---------      ---------        --------

Financing activities:
    Proceeds from issuance of
      long-term debt                  -          15.0          -                -              -              15.0
    Repayment of long-term debt       -          (7.5)        (0.4)             -              -              (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)        2.5         (2.0)             -             (0.1)           (0.9)
                                 --------   ---------    ---------        ---------      ---------        --------
        Net                           1.8        10.0         (2.4)             -             (2.5)            6.9
                                 --------   ---------    ---------        ---------      ---------        --------
Cash and equivalents:
    Net increase (decrease)          (1.1)        8.3          3.2             (2.5)          (0.8)            7.1
    At beginning of period            1.5        17.4          2.1              0.5            -              21.5
                                 --------   ---------    ---------        ---------      ---------        --------
    At end of period               $  0.4    $   25.7     $    5.3        $    (2.0)      $   (0.8)       $   28.6
                                 =========  =========    =========        ==========      =========       ========




                                                                                         

                                                 Three months ended March 31, 2000 (dollars in millions)
                                -------------------------------------------------------------------------------------
                                           Subsidiary   Guarantor    Non-Guarantor   Consolidating   Consolidated
                                  Parent    Issuer    Subsidiaries   Subsidiaries    Adjustments         KCSI

Net cash flows provided by (used
  for) operating activities:    $  (11.0)    $   (0.4)    $    3.3        $    (2.3)      $    0.1       $    (10.3)
                                --------     ---------    ---------       ----------      ---------       -----------

Investing activities:
    Property acquisitions            -          (19.2)        (1.1)             -              -              (20.3)
    Investments in and loans to
      affiliates                   (22.6)          -           -                -             20.9             (1.7)
    Repayment of loans to
      affiliates                   530.7           -           -                -           (530.7)             -
    Other, net                       -           (3.4)         0.6              0.2            5.0              2.4
                                --------     ---------    ---------       ----------     ---------       -----------
        Net                        508.1        (22.6)        (0.5)             0.2         (504.8)           (19.6)
                                --------     ---------    ---------       ----------     ---------       -----------


Financing activities:
    Proceeds from issuance of
      long-term debt                125.0       635.0          -                -              -              760.0
    Repayment of long-term debt    (648.3)      (21.4)       (28.4)             -              -             (698.1)
    Proceeds from loans from
     affiliates                      37.4        -            27.4              -            (64.8)             -
    Repayment of loans from
      affiliates                      -        (572.3)         -                -            572.3              -
    Debt issuance costs               -         (13.4)         -                -              -              (13.4)
    Proceeds from stock plans        15.2         -            -                -              -               15.2
    Cash dividends paid              (4.7)        -            -                -              -               (4.7)
    Other, net                       (0.1)       (2.8)         0.4              2.1           (2.8)            (3.2)
                                 --------     --------    ---------       ----------      ---------      -----------
        Net                         475.5)       25.1         (0.6)             2.1          504.7             55.8
                                 --------     --------    ---------       ----------      ---------      -----------
Cash and equivalents:
    Net increase                     21.6         2.1          2.2              -              -               25.9
    At beginning of period            5.2         4.2          2.2              0.3            -               11.9
                                 --------     --------    ---------       ----------      ---------      -----------
    At end of period              $  26.8    $    6.3     $    4.4         $    0.3      $     -           $   37.8
                                 ========   =========    =========        =========      ==========      ==========




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

OVERVIEW

The  discussions  set forth below,  as well as other portions of this Form 10-Q,
contain comments not based upon historical fact. Such  forward-looking  comments
are based upon  information  currently  available to management and management's
perception  thereof as of the date of this Form 10-Q. 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.  The actual results of
operations of Kansas City Southern  Industries,  Inc.  ("KCSI" or the "Company")
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 the "Risk  Factors"
section of the  Company's  Registration  Statement  on Form S-4,  as amended and
declared effective on March 15, 2001, which is on file with the U.S.  Securities
and Exchange Commission (File No. 333-54262) and which "Risk Factors" section is
hereby  incorporated  by reference  herein.  Readers are strongly  encouraged to
consider these factors when evaluating any forward-looking comments. The Company
will not update any forward-looking comments set forth in this Form 10-Q.

The discussion  herein is intended to clarify and focus on the Company's results
of operations,  certain changes in its financial  position,  liquidity,  capital
structure and business  developments for the periods covered by the consolidated
condensed  financial  statements  included under Item 1 of this Form 10-Q.  This
discussion  should be read in  conjunction  with  these  consolidated  condensed
financial  statements  and  the  related  notes  thereto,  and is  qualified  by
reference thereto.

KCSI,  a Delaware  corporation  organized  in 1962,  is a holding  company  with
principal  operations in rail  transportation.  On July 12, 2000, KCSI completed
its spin-off of Stilwell  Financial Inc.  ("Stilwell"),  the Company's  formerly
wholly-owned financial services subsidiary.


KCSI supplies its various  subsidiaries with managerial,  legal, tax,  financial
and accounting services,  in addition to managing other "non-operating" and more
passive investments. KCSI's principal subsidiaries and affiliates include, among
others:

o    The  Kansas  City  Southern  Railway  Company   ("KCSR"),   a  wholly-owned
     subsidiary;
o    Gateway  Western  Railway  Company  ("Gateway  Western"),   a  wholly-owned
     subsidiary;
o    Grupo Transportacion  Ferroviaria Mexicana,  S.A. de C.V. ("Grupo TFM"), an
     approximate  37%  owned  unconsolidated  affiliate,  which  owns 80% of the
     common stock of TFM, S.A. de C.V. ("TFM");
o    Mexrail,  Inc.  ("Mexrail"),  a 49% owned unconsolidated  affiliate,  which
     wholly owns the Texas Mexican Railway Company ("Tex Mex");
o    Southern  Capital  Corporation,  LLC  ("Southern  Capital"),  a  50%  owned
     unconsolidated   affiliate  that  leases   locomotive  and  rail  equipment
     primarily to KCSR;
o    Panama Canal Railway Company ("PCRC"), an unconsolidated affiliate of which
     KCSR indirectly owns 50% of the common stock; and
o    Panarail  Tourism  Company  ("Panarail"),  a 50%  owned unconsolidated
     affiliate.

Unless  specifically  indicated  otherwise,  all per share information  included
herein is presented on a diluted  basis and  reflects  the  one-for-two  reverse
stock split that  occurred on July 12, 2000 in  conjunction  with the spin-of of
Stilwell.

RECENT DEVELOPMENTS

Registration of Senior  Unsecured  Notes.  During the third quarter of 2000, the
Company 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 ("Notes").  These
Notes bear a fixed annual interest rate of 9.5% and are due on October 1, 2008.

On January 25, 2001,  the Company filed a Form S-4  Registration  Statement with
the Securities and Exchange Commission ("SEC") registering  exchange notes under
the  Securities  Act  of  1933.  The  Company  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  Notes to  exchange  them  for  registered  notes.  The
registration  exchange  offer  expired on April 16, 2001 and all of the original
Notes were exchanged for $200 million of registered notes.

Cost  Reduction  Plan.  During the first quarter of 2001,  KCSI announced a cost
reduction strategy designed to keep the Company  competitive during the existing
economic  slow-down.  The cost  reduction  strategy  resulted in a reduction  of
approximately  5% of the Company's total  workforce  (both  management and union
employees).   Additionally,  KCSI  implemented  a  voluntary,  temporary  salary
reduction for middle and senior  management and  temporarily  suspended  certain
management  benefits.  The Company  also delayed the  implementation  of its new
computer system,  Management Control System ("MCS"),  until economic  conditions
improve  and  appropriate  training  can  be  administered  without  significant
disruption  to the  operations  of the railroad.  Further,  the planned  capital
expenditures  for 2001 have been reduced by  approximately  $21  million.  These
capital  reductions  will not affect the planned  maintenance  for the  physical
structure  of  the  railroad,   but  will  limit  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.  As of
March 31, 2001,  the amount of severance  benefits paid and charged  against the
liability  relating to employees  actually  terminated  was not material.  It is
anticipated  that the  majority of these  employees  will be  terminated  during
second quarter 2001.

Waiver  for Bank  Debt  Covenants.  Due to the  impact  of the  recent  economic
slow-down in the United  States on the  operations  of the Company,  the Company
requested  and received  from lenders a waiver from certain of the financial and
coverage covenant  provisions  outlined in the credit agreement of the Company's
$750 million  Senior  Secured  Credit  Facilities.  This waiver was granted from
lenders of these credit  facilities on March 19, 2001 and is effective until May
15, 2001.  In  addition,  the Company  requested an amendment to the  applicable
covenant provisions of the credit agreement.  The amendment  temporarily revises
certain of the covenant provisions (including financial and coverage

provisions) for a period of four quarters to provide the Company with sufficient
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 March 31,  2001,  the Company had $415  million
borrowed under these facilities,  comprised of $400 million of term debt and $15
million under the revolving credit facility.

Implementation of Derivative  Standard.  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 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
would be  reclassified in 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.

The Company  currently has five separate  interest  rate cap  agreements  for an
aggregate  notional amount of $200 million  designated as a cash flow hedge. The
Company's objective is to manage its interest rate risk through the use of these
interest rate caps or other such  derivative  instruments in accordance with the
provisions of its credit  facilities.  These  interest rate cap  agreements  are
designed to hedge the Company's  exposure to movements in the London  Inter-bank
Offered Rate ("LIBOR")  on  which  the  Company's  variable  rate  interest  is
calculated.  $100 million of the aggregate notional amount provides a cap on the
Company's  LIBOR interest rate of 7.25% plus the applicable  spread,  while $100
million  limits the LIBOR  interest rate to 7% plus the  applicable  spread.  By
holding  these  interest rate cap  agreements,  the Company is able to limit the
risk of rising interest rates on its variable rate debt.

KCSI 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,
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  financial  statements.   This  amount
represents the  ineffective  portion of interest rate hedging  instruments.  The
Company recorded an additional $0.1 million during the first quarter for changes
in the fair value of its interest rate hedging  instruments from January 1, 2001
to March 31, 2001.

In  addition,  the Company  recorded a  reduction  to its  stockholders'  equity
(accumulated  other  comprehensive  loss) of approximately  $2.3 million for its
portion of the amount  recorded by Southern  Capital for the  adjustment  to the
fair value of interest  rate swap  transactions.  The Company  also  reduced its
investment in Southern Capital by the same amount.

RESULTS OF OPERATIONS

The Company reported income from continuing operations of $6.3 million, or $0.10
per share,  for the first  quarter of 2001  compared to income  from  continuing
operations of $10.4 million,  or $0.18 per share, for the first quarter of 2000.
This $4.1  million  quarter to quarter  decline  results  primarily  from a $4.9
million decrease in revenues, a $7.0 million increase in operating expenses, and
a $1.7 million decline in other, net, partially offset by $2.9 million in higher
equity earnings from Grupo TFM, a $2.3 million  decrease in interest expense and
lower income taxes of $4.8 million.  The Company reported a cumulative effect of
an accounting change of $0.4 million (after-tax) in the first quarter of 2001 as
a result of the implementation of SFAS 133 discussed above. In the first quarter
of  2000,  the  Company   completed  a  debt  refinancing   whereby  it  retired
approximately  $400  million in debt  prior to its  maturity.  Accordingly,  the
Company recorded debt retirement costs of approximately $5.9 million,  after-tax
($0.10 per diluted share) in the first quarter of 2000, which is presented as an
extraordinary  item  in  the  accompanying  financial  statements.  The  Company
reported  net income of $5.9 million  ($0.10 per share) in the first  quarter of
2001 compared to $193.2  million  ($3.32 per share) in the same quarter of 2000,
primarily as a result of income from the discontinued  operations of Stilwell of
$188.7  million  recorded  for the  first  quarter  of 2000.  As a result of the
spin-off of Stilwell  effective July 12, 2000, the Company did not report income
from discontinued operations for the three months ended March 31, 2001.


CONTINUING OPERATIONS

The  discussion  that  follows  addresses  the  results  of  operations  of  the
continuing  operations  of the  Company.  The revenue  and  expense  information
presented herein for the combined  KCSR/Gateway  Western reflects the results of
KCSR/Gateway  Western operating companies on a stand-alone basis. The results of
KCSR subsidiaries and affiliates are excluded.

The following table summarizes the income statement components of the continuing
operations  of the Company for the three  months  ended March 31, 2001 and 2000,
respectively, (in millions):

                                                                                             
                                                                                        Three Months
                                                                                     Ended   March 31,
                                                                                     2001         2000

Revenues                                                                          $   144.0     $    148.9
Costs and expenses                                                                    137.9          130.9
                                                                                  ---------     ----------
Operating income                                                                        6.1           18.0
Equity in net earnings of
  unconsolidated affiliates:                                                           11.2            8.8
Interest expense                                                                      (15.2)         (17.5)
Other, net                                                                              1.0            2.7
                                                                                  ---------     ----------
    Income from continuing operations
       before income taxes                                                              3.1           12.0
Income tax provision (benefit)                                                         (3.2)           1.6
                                                                                  ---------     ----------
     Income from continuing operations                                            $     6.3     $     10.4
                                                                                  ---------     ------------



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

                                                                                        
                                                                                        Carloads and
                                                  Revenues                            Intermodal Units
                                               (in millions)                           (in thousands)
                                                Three months                            Three months
                                               ended March 31,                         ended March 31,
                                        -----------------------------           ----------------------------
                                           2001              2000                  2001              2000
                                        -----------       -----------           ----------       -----------
   General commodities:
     Chemical and petroleum             $      32.3       $     31.8                  40.8              39.8
     Paper and forest                          30.4             33.7                  44.9              50.4
     Agriculture and mineral                   21.3             24.5                  30.9              35.1
                                        -----------       ----------            ----------       -----------
   Total general commodities                   84.0             90.0                 116.6             125.3
     Intermodal and Automotive                 18.6             15.2                  76.8              57.7
     Coal                                      27.6             29.2                  46.5              48.0
                                         ----------       ----------            ----------       -----------
   Carload revenues and carload
     and intermodal units                     130.2            134.4                 239.9             231.0
                                                                                ----------       -----------
   Other rail-related revenues                  9.9             11.9
                                        -----------       ----------
     Total KCSR/Gateway
       Western revenues                       140.1            146.3
   Other subsidiary revenues                    3.9              2.6
                                        -----------       ----------
     Total consolidated revenues        $     144.0       $    148.9
                                        ===========       ==========


The following table  summarizes the costs and expenses of  KCSR/Gateway  Western
for the three months ended March 31, 2001 and 2000 respectively:

                                                                                    
                                                                                  Three Months
                                                                                 Ended March 31,
                                                                           --------------------------
                                                                               2001           2000
                                                                           -----------    -----------

Salaries, wages and benefits                                               $    47.5      $    49.7
Fuel                                                                            12.4           12.1
Operating leases                                                                13.4           14.4
Depreciation and amortization                                                   13.4           13.2
Purchased services                                                              11.0           12.9
Casualties and insurance                                                        14.5            6.0
Materials and supplies                                                           7.3            8.3
Car Hire                                                                         6.5            2.7
Other                                                                            5.7            6.5
                                                                           ---------      ---------
    Total KCSR/Gateway Western costs and expenses                              131.7          125.8
    Other subsidiary costs and expenses                                          6.2            5.1
                                                                           ---------      ---------
       Total KCSI costs and expenses                                       $   137.9      $   130.9
                                                                           =========      =========


Three  Months  Ended March 31, 2001  Compared  With Three Months Ended March 31,
2000

Income from Continuing  Operations.  The Company reported income from continuing
operations of $6.3 million for the first quarter of 2001 compared to income from
continuing  operations of $10.4 million for the first quarter of 2000. This $4.1
million  quarter  to  quarter  decline  results  primarily  from a $4.9  million
decrease in revenues, a $7.0 million increase in operating expenses,  and a $1.7
million decline in other, net, partially offset by $2.9 million in higher equity
earnings from Grupo TFM, a $2.3 million  decrease in interest  expense and lower
income taxes of $4.8 million.

Revenues.  Revenues  totaled $144.0 million for the first quarter of 2001 versus
$148.9 million in the first quarter of 2000.  This $4.9 million (3.3%)  decrease
resulted from lower KCSR/Gateway  Western revenues of approximately $6.2 million
partially  offset by higher  revenues  from other  smaller  subsidiaries.  While
revenue growth occurred for plastics  (34.0%),  petroleum  (4.3%) and automotive
(147.4%) traffic, lower revenues were noted for most other commodities served by
KCSR/Gateway  Western  resulting from a decline in carload volumes primarily due
to  decreased  demand  related to the  continued  general  slowdown  in the U.S.
economy. Also contributing to the decline was a change in the mix of traffic and
a shorter average length of haul.

Operating  Expenses.  Operating expenses increased $7.0 million (5.3%) to $137.9
million in the first  quarter of 2001  compared  to $130.9  million in the first
quarter of 2000.  This  resulted  from a $5.9 million  increase in  KCSR/Gateway
Western expenses and higher expenses at other smaller subsidiaries  commensurate
with higher revenues. The increase in KCSR/Gateway Western operating expenses is
attributable to higher  casualty and insurance  costs,  higher costs  associated
with the usage of rail cars from other rail  carriers (car hire) and higher fuel
costs.  These cost increases  were partially  offset by cost declines for fringe
benefits, materials and supplies and purchased services. The Company's operating
expenses also include  approximately  $1.3 million of one-time  costs related to
severance   benefits   for  the   workforce   reduction   discussed  in  "Recent
Developments."

Interest  Expense.  Interest  expense for the three  months ended March 31, 2001
decreased  $2.3  million  (13.1%)  from the prior  year  quarter  as a result of
slightly  lower  interest  rates and lower  amortization  related  to debt issue
costs.

Income tax expense.  For the three  months ended March 31, 2001,  the income tax
benefit was $3.2 million compared to an income tax provision of $1.6 million for
the three  months  ended  March 31,  2000.  This  variance in income tax expense
resulted  primarily  from the fact that the Company  does not  provide  deferred
income  tax  expense  on its equity  earnings  from Grupo TFM.  During the first
quarter of 2001, equity earnings from Grupo TFM were three times higher than the
total  income  from  continuing  operations  before  income  taxes  compared  to
approximately 73% for the same 2000 period. In as much as the Company intends to
indefinitely  reinvest the equity  earnings from Grupo TFM, the Company does not
provide  deferred  income tax  expense for the excess of its book basis over the
tax basis of its  investment in Grupo TFM.  Excluding  equity  earnings of Grupo
TFM, the consolidated effective income tax rate for the three months ended March
31, 2001 was (40.0%) compared to 42.1% for the first quarter of 2000.


Unconsolidated Affiliates. The Company recorded equity earnings of $11.2 million
from  unconsolidated  affiliates  for the three  months  ended  March  31,  2001
compared  to $8.8  million  for the three  months  ended  March 31,  2000.  This
increase  is  attributable  to higher  equity  earnings  from Grupo  TFM,  which
increased  $2.9 million  quarter to quarter.  This  increase  resulted  from the
recognition by TFM of  approximately  $60 million of pre-tax income  relating to
certain  concession assets.  This transaction  resulted in a contribution to the
Company's income from continuing operations of approximately $9.1 million. Grupo
TFM revenues improved 6% to $156.1 million in the first quarter of 2001 compared
to $146.7  million in the first  quarter of 2000.  These  higher  revenues  were
offset by an approximate 16.4% increase in operating expenses  (exclusive of the
income  received  related  to the  disposition  of the  concession  assets)  due
primarily to higher fuel,  car hire and lease costs,  and other  variable  costs
related to increased traffic volumes.  These higher expenses led to a decline in
ongoing  operating  income of 20% quarter to  quarter.  The first  quarter  2001
operating  ratio  increased  to 79.8%  versus  72.7% in the  same  2000  period.
Additionally,  first  quarter 2001 results  include a $1.5 million  deferred tax
benefit (calculated under U.S. generally accepted  accounting  principles -"U.S.
GAAP")  compared to a deferred tax benefit of $15.6 million in the first quarter
of  2000,  which  was  caused  by  fluctuations  in the peso  exchange  rate and
inflation.  The Company  reports  its equity in Grupo TFM under U.S.  GAAP while
Grupo TFM reports under International Accounting Standards.

Combined  KCSR/Gateway  Western  Operating  Results.  The  following  provides a
comparative  analysis  of the revenue and  expense  components  of the  combined
KCSR/Gateway  Western  operating  companies for the quarter ended March 31, 2001
versus the quarter ended March 31, 2000:

Revenues

Combined  KCSR/Gateway  Western revenues  decreased  approximately  $6.2 million
quarter to quarter as  declines in most  commodities  were  partially  offset by
higher plastics, petroleum and intermodal and automotive revenues.

Chemical  and  petroleum  products.  For the three  months ended March 31, 2001,
chemical  and  petroleum  product  revenues  increased  $0.5  million,  or 1.6%,
compared  with the same 2000  period.  Higher  plastics  and  petroleum  product
revenues were mostly offset by declines in other chemical products. The increase
in plastics  revenues results from a plant expansion by a customer in late 2000,
while the  increase  in  petroleum  products  relates to higher  petroleum  coke
movements  through our bulk storage facility in Port Arthur,  Texas. The decline
in other  chemical  products  relates  mostly to lower demand as a result of the
sluggish U.S. economy.  Chemical and petroleum  products accounted for 24.8% and
23.7% of total  carload  revenues  for the three months ended March 31, 2001 and
2000, respectively.

Paper and forest  products.  Paper and forest  product  revenues  decreased $3.3
million, or 9.8%, quarter to quarter primarily due to a demand driven decline in
carloads across the industry.  The continued  slow-down in the U.S.  economy has
affected the paper and forest product industry particularly hard as the need for
raw  materials  in the  related  manufacturing  and  production  industries  has
decreased.  Wet weather in the  southeast  region of the United  States has also
contributed to the decline due to a disruption in logging activities. Management
believes that when economic conditions improve there will be an increased demand
for paper and forest  products  resulting  in an increase  in related  revenues.
Paper and  forest  products  accounted  for  23.3%  and  25.1% of total  carload
revenues for the three months ended March 31, 2001 and 2000, respectively.

Agricultural and mineral products. Agricultural and mineral product revenues for
the first quarter of 2001 declined 13.1% compared with the first quarter of 2000
primarily as a result of lower domestic grain  shipments.  A general decrease in
the  consumption  of  poultry in the  United  States has led to less  demand for
delivery of grain to our chicken producing customers.  Additionally,  because of
the flooding in the upper  midwest of the U.S.  coupled with pricing  pressures,
grain  has been  originating  in  Illinois  and  Indiana  rather  than  Iowa and
Minnesota.  This  results  in a  much  shorter  haul  for  the  Company's  grain
shipments.  Management believes,  however,  that agriculture and mineral product
revenues  could improve  during the remainder of 2001 due to a better market for
exports to  Mexico,  as well as an  improving  poultry  industry  due to certain
highly   publicized  animal  diseases   currently   affecting  beef  production.
Agriculture and mineral  products  accounted for 16.4% of total carload revenues
for the first quarter of 2001 compared to 18.2% for the first quarter of 2000.


Intermodal and  automotive.  Intermodal and automotive  revenues  increased $3.4
million,  or 22.4%, for the quarter ended March 31, 2001 compared to the quarter
ended March 31, 2000. This improvement is comprised  primarily of an increase in
automotive  revenues,  which increased $4.2 million period to period,  partially
offset  by a $0.8  million  decline  in total  intermodal  revenues.  Automotive
revenues  have  increased  as a  result  of the  following:  (i)  Mazda  traffic
originating  at  the  International   Freight  Gateway  ("IFG")  at  the  former
Richards-Gebaur  airbase,  which is located  adjacent to and  connects to KCSR's
main line;  and (ii) Ford business  originating  from the CSX in Louisville  and
interchanged  with the Gateway  Western in East St. Louis.  This Ford automotive
traffic is shipped to Kansas City via  Gateway  Western  and  interchanged  with
Union  Pacific  Railroad for delivery to the western part of the United  States.
Intermodal  revenues  have been affected by a marketing  agreement  with Norfolk
Southern,  which was  entered  into  during  the second  quarter  of 2000.  This
marketing agreement provides that KCSR will perform haulage services for Norfolk
Southern  from  Meridian to Dallas for an agreed upon haulage fee.  Some of this
haulage traffic has replaced previous carload  intermodal  traffic while some of
the  traffic is  incremental  to KCSR.  A portion of the  decline in  intermodal
revenues  results  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.
This  traffic,  however,  has a lower cost base to KCSR as certain costs such as
locomotives, fuel and car hire are incurred and paid by Norfolk Southern. In the
long term  intermodal  revenues  are  expected  to  increase as a result of this
haulage  agreement.  Management  expects  that both  intermodal  and  automotive
revenues  will increase in 2001,  primarily  related to the  relationships  with
Norfolk  Southern and CN/IC and continued growth of the Mazda and Ford business.
The early success of IFG is also expected to draw interest from  additional  car
manufacturers  as KCSR  creates  the  image  of being a  quality  transportation
service provider in the automotive industry.  Intermodal and automotive revenues
accounted for 14.3% and 11.3% of total carload  revenues for the quarters  ended
March 31, 2001 and 2000, respectively.

Coal. Coal revenues  declined $1.6 million,  or 5.5%, for the three months ended
March 31, 2001 compared  with the three months ended March 31, 2000.  Lower coal
revenues  were  attributable  to an  approximate  5% decline  in tons  delivered
coupled with a decline in revenue per carload due to a shorter average length of
haul.  Management  expects coal revenues to improve during the remainder of 2001
as a result of coal customers replenishing stockpiles,  as well as the scheduled
re-opening  of the KCPL  Hawthorn  plant in June 2001.  Hawthorn has been out of
service since January 1999 due to an explosion at the Kansas City facility. Coal
accounted  for 21.2% and 21.7% of total  carload  revenues  for the three months
ended March 31, 2001 and 2000, respectively.

Costs and Expenses

For the quarter ended March 31, 2001,  KCSR/Gateway  Western operating  expenses
increased  $5.9  million  compared to the quarter  ended  March 31,  2000.  This
increase was largely due to higher casualty/insurance,  car hire and fuel costs,
partially offset by lower costs for salaries and wages,  materials and supplies,
purchased services and operating leases.

Salaries, Wages and Benefits. Salaries, wages and benefits expense for the three
months  ended  March 31,  2001  decreased  $2.2  million,  or 4.4%,  versus  the
comparable 2000 period.  This decrease  resulted from reduced  employee  counts,
lower  overall  overtime  costs,  and the use of fewer relief crews coupled with
lower fringe  benefits.  Fringe benefits were lower in the first quarter of 2001
because of a decline in stock option exercises  compared to the first quarter of
2000,  as well  as  reductions  in  retirement-based  costs  for  certain  union
employees.  These declines were partially offset by the one-time severance costs
of approximately $1.3 million associated with the workforce  reduction discussed
in "Recent Developments."

Fuel.  For the three months ended March 31, 2001,  fuel expense  increased  $0.3
million, or 2.5%,  compared to the same 2000 quarter.  Despite an 11% decline in
usage,  fuel costs  increased  quarter to quarter  due to a 15%  increase in the
average price per gallon.  Fuel costs  represented  approximately  9.4% of total
KCSR/Gateway  Western operating  expenses for first the quarter of 2001 compared
to 9.6% in the same 2000 period.

Operating  Leases.  For the three months ended March 31, 2001,  operating  lease
expense decreased $1.0 million,  or 6.9%,  compared to the first quarter of 2000
as a result of the  expiration of certain  leases that have not been renewed due
to better fleet utilization.

Depreciation and Amortization.  Depreciation and amortization  expense was $13.4
for the first quarter of 2001 compared to $13.2 million for the first quarter of
2000. This increase  results from increases in the asset base offset by property
retirements and lower STB approved depreciation rates.


Purchased  Services.  For the  three  months  ended  March 31,  2001,  purchased
services  expense  decreased $1.9 million compared with the same period in 2000.
This decline  resulted from lower expenses  related to intermodal  lift services
arising from a decline in trailers handled at terminals coupled with an increase
in lift charges billed to others.  Also  contributing  to the decline were lower
legal fees and other general purchased services.

Casualties and Insurance.  For the quarter ended March 31, 2001,  casualties and
insurance  expense  increased $8.5 million compared with the quarter ended March
31, 2000, as a result of several significant derailments and the settlement of a
significant  personal injury claim.  Derailment  expense in the first quarter of
2001 nearly  exceeded  the amount of  derailment  expense for the entire year of
2000.  These  derailments  had a residual  effect on our  service  levels due to
mainline downtime, which resulted in some operating  inefficiencies.  Management
believes that the significant  increase in derailment  expense is not reflective
of the well-maintained physical plant of KCSR and Gateway Western.

Car Hire. For the first quarter of 2001, car hire expense (car hire payable, net
of receivables) increased $3.8 million, or 140.7%, compared to the first quarter
of 2000. An unusual number of significant  first quarter 2001  derailments  (see
casualty and insurance above) coupled with the effects of the economic  slowdown
and line shut downs due to washouts and flooding had an impact on the efficiency
of the  Company's  U.S.  operations  during the first quarter of 2001 and led to
some service  delays.  As a result,  first quarter 2001 car hire costs increased
primarily because of a higher number of freight cars from other railroads on the
Company's rail line. Also contributing to the increase in car hire expense was a
higher number of auto rack cars used related to our increased automotive traffic
as well as a decline in the number of KCSR cars  offline and being used by other
railroads due to lower industry-wide traffic volumes.

Operating  Income and  Operating  Ratio.  Operating  income for the three months
ended March 31,  2001  decreased  $12.1  million,  or 59%,  compared to the same
three-month  period in 2000.  This decline in operating  income  resulted from a
4.2%  decrease in revenues  and a 4.7%  increase in  operating  expenses.  These
factors also  resulted in a combined  KCSR/Gateway  Western  operating  ratio of
94.0% in the first  quarter of 2001  compared  to 86.0% in the first  quarter of
2000.

TRENDS AND OUTLOOK

The  Company's  first  quarter 2001 diluted  earnings per share from  continuing
operations  decreased  44%  compared  to its  diluted  earnings  per share  from
continuing  operations for the first quarter of 2000.  KCSI's first quarter 2001
results have been  favorably  affected by the results of the investment in Grupo
TFM. Domestically,  however, the Company's operating results have been adversely
affected by the current economic  environment and competitive revenue pressures,
as well as higher  casualty  and higher car hire costs.  High fuel and  interest
costs  have  also  affected  the  operating  results  of the  Company.  Combined
KCSR/Gateway  Western  revenues  declined  approximately  4.2%  during the first
quarter of 2001  compared  to the same 2000  period,  reflecting  the  continued
impact of the sluggish  U.S.  economy and  competitive  pricing  issues.  Higher
operating  costs resulted  primarily  from an $8.5 million  increase in casualty
costs and higher car hire costs.

A current  outlook for the Company's  businesses for the remainder of 2001 is as
follows  (refer to the first  paragraph  of  "Overview"  section of this Item 2,
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations, regarding forward-looking comments):

     Management  expects that  general  commodities  traffic and  revenues  will
     continue to be largely  dependent on the  economic  trends  within  certain
     industries in the geographic region served by the railroads  comprising the
     NAFTA  Railway,  as well as  economic  trends  within  the  United  States.
     Intermodal  and  automotive  revenues  are expected to continue to increase
     based on continued growth of automotive traffic, which is relatively new to
     the Company's traffic mix. Based on anticipated traffic levels, revenue for
     general freight for the remainder of 2001 is expected to increase  slightly
     compared to 2000.  Coal  revenue is also  expected to improve  during 2001,
     with a return to more  normalized  volumes  based on the level of  existing
     stockpiles and underlying demand and the return of the KCPL Hawthorn plant.
     Variable costs and expenses are expected to be at levels proportionate with
     revenue  activity  assuming  normalized  rail  operations,  except for fuel
     expenses, which are expected to mirror market conditions.

     The service issues caused mostly by first quarter 2001  derailments  had an
     adverse  impact on our  first  quarter  operating  results.  Management  is
     addressing  these service  issues and believes that the second quarter 2001

     operations  will show  improvement.  In the short-term,  the U.S.  economic
     slow-down  is  expected  to  continue  to present  revenue  challenges.  In
     response to this,  management  implemented a cost reduction strategy in the
     first  quarter  of 2001 to  address  this  slow-down  and keep the  Company
     competitive. In the longer term, management believes that, with the current
     cost  structure,  the NAFTA  Railway  provides  an  attractive  service for
     shippers  and is  positioned  to take  advantage  of the  continued  growth
     potential of NAFTA traffic.

     The Company expects to continue to participate in the earnings/losses  from
     its equity  investments in Grupo TFM, Southern  Capital,  Mexrail and PCRC.
     Due to the variability of factors affecting the Mexican economy, management
     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.

LIQUIDITY AND CAPITAL RESOURCES

Unless otherwise indicated,  the discussion that follows addresses the liquidity
and capital of the continuing operations of the Company.

Summary  cash flow  data for the  continuing  operations  of the  Company  is as
follows (in millions):

         
                                                                              Three Months
                                                                             Ended March 31
                                                                     -----------------------------
                                                                         2001              2000
                                                                     ------------      -----------
Cash flows provided by (used for):
    Operating activities                                              $    13.8        $    (10.3)
    Investing activities                                                  (13.6)            (19.6)
    Financing activities                                                    6.9              55.8
                                                                      ---------        ----------
    Cash and equivalents:
      Net increase                                                          7.1              25.9
      At beginning of year                                                 21.5              11.9
                                                                      ---------        ----------
      At end of period                                                $    28.6        $     37.8
                                                                      =========        ==========


During the three months ended March 31, 2001,  the Company's  consolidated  cash
position  increased $7.1 million from December 31, 2000. This increase  resulted
mostly from the net proceeds from the issuance of long-term  debt. Net operating
cash inflows  (outflows)  were $13.8  million and ($10.3)  million for the three
months ended March 31, 2001 and 2000, respectively.  This $24.1 million increase
in operating cash flows was mostly  attributable  to changes in working  capital
balances,  comprised  chiefly of certain accounts payable and accrued  liability
payments made during first quarter 2000.

Net investing  cash  outflows  were $13.6  million and $19.6 million  during the
three  months  ended March 31, 2001 and 2000,  respectively.  This $6.0  million
difference  results primarily from lower year to date 2001 capital  expenditures
and lower  investments  in affiliates,  partially  offset by a decrease in funds
received from property dispositions.

During the first quarter of 2001,  financing  cash outflows were used  primarily
for the  repayment of debt while  financing  cash inflows  were  generated  from
proceeds  from  issuance of  long-term  debt and  proceeds  from the issuance of
common stock under stock plans. Net financing cash inflows were $6.9 million for
the three months ended March 31, 2001 compared with net financing  cash outflows
of $55.8  million  during  the  comparable  2000  period.  This  difference  was
primarily  due to $7.1 million of net long-term  borrowings  and $0.8 million of
proceeds  from stock plans  during the first  quarter of 2001  compared to $61.9
million of net  borrowings and proceeds from stock plans of $15.2 million during
the first  quarter of 2000.  The  Company  paid only $0.1  million of  dividends
during the first  quarter of 2001 compared to $4.7 million for the first quarter
of 2000. Additionally,  during the first quarter of 2000, the Company paid $13.4
million of debt issuance costs associated with the January 2000 restructuring of
the Company's debt.

Cash flows from  operations  are  expected  to be slightly  positive  during the
remainder of 2001 arising from operating income, which has historically resulted
in positive  operating  cash flows.  Investing  activities  will continue to use
significant  amounts  of  cash.  Future  roadway  improvement  projects  will be
primarily  funded by operating cash flows or,  secondarily,  through  borrowings
under existing lines of credit.

In addition to operating cash flows, the Company has financing available through
its various lines of credit with a maximum borrowing amount of $100 million.  As
of March 31, 2001, $85 million was available under these lines of


credit.  These  credit  agreements  contain,  among  other  provisions,  various
financial  covenants.  As  discussed  in  "Recent  Developments",   the  Company
requested  and  received  from  lenders of its credit  facilities  a waiver from
certain of its financial and coverage  covenants.  In addition,  an amendment to
the credit  agreement was executed on May 10, 2001.  This amendment  temporarily
revises certain of the financial and coverage  covenant  provisions for a period
of four quarters to provide the Company with  sufficient  time to strengthen its
financial  position and pursue various  financing  alternatives.  As a result of
certain  financial  covenants  contained  in  the  credit  agreements,   maximum
utilization of the Company's available lines of credit may be restricted.

In  connection  with the Company's  debt  restructuring  in January  2000,  KCSR
entered  into  senior  secured  credit  facilities  ("KCS  Credit   Facilities")
providing  financing of up to $750  million,  including a $200 million term loan
due January 11, 2001 that was repaid with the proceeds from the private offering
of Notes (see "Recent  Developments").  On January 25, 2001, the Company filed a
Form S-4  Registration  Statement with the SEC registering  exchange notes under
the  Securities  Act  of  1933.  The  Company  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  Notes to  exchange  them  for  registered  notes.  The
registration  exchange  offer  expired on April 16,  2001 and all of the initial
Notes were exchanged for $200 million of registered notes.

The  Company  filed a  Universal  Registration  Statement  on Form S-3 (File 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  that
registration  statement effective on April 22, 1996; however, no securities have
been issued  thereunder.  Subject to certain  restrictions  under the KCS Credit
Facilities, management expects that any net proceeds from the sale of securities
under that  registration  statement  would be added to the general  funds of the
Company and used principally for general corporate  purposes,  including working
capital, capital expenditures,  and acquisitions of or investments in businesses
and assets.

In January 2000,  KCSI borrowed $125 million under a $200 million 364-day senior
unsecured  competitive  advance/revolving  credit  facility to retire other debt
obligations.  Stilwell  assumed this credit facility and repaid the $125 million
in March 2000. Upon such assumption, KCSI was released from all obligations, and
Stilwell  became the sole  obligor,  under this credit  facility.  The Company's
indebtedness  decreased as a result of the  assumption of this  indebtedness  by
Stilwell.

The Company  believes,  based on current  expectations,  that its operating cash
flows and  available  financing  resources are  sufficient  to fund  anticipated
operating,  capital and debt service  requirements and other commitments through
2001. The Company is currently  exploring  financing  alternatives to reduce its
existing term bank debt.

The Company's  consolidated  ratio of debt to total  capitalization was 51.2% at
both March 31, 2001 and December  31, 2000,  respectively.  The  Company's  debt
increased  $7.1  million from  December 31, 2000 to $681.7  million at March 31,
2001 as a result of net long-term  borrowings.  This increase in debt was mostly
offset by an increase in the Company's  stockholders'  equity,  which  increased
$6.2 million from  December 31, 2000 to $649.6  million at March 31, 2001.  This
increase was due  primarily to net income and the issuance of common stock under
the  stock  plans.  Management  anticipates  that  the  ratio  of debt to  total
capitalization will remain flat during the remainder of 2001.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

The Company has had no significant  changes in its  Quantitative and Qualitative
Disclosures  About Market Risk from that  previously  reported in the  Company's
Annual Report on Form 10-K for the year ended December 31, 2000.


PART II - OTHER INFORMATION

Item 1.           Legal Proceedings

Part I, Item 1.  Financial  Statements,  Note 12 to the  Consolidated  Condensed
Financial  Statements  of  this  Form  10-Q is  hereby  incorporated  herein  by
reference.

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

a)      The  Company  held its 2001  Annual  Meeting  of  Stockholders  ("Annual
        Meeting")  on May 3, 2001.  A total of  53,446,594  shares of the Common
        Stock,  $.01 per share par value,  and Preferred Stock, par value $25.00
        per share, or 91.3% of the  outstanding  voting stock on the record date
        (58,542,732  shares),  was  represented at the Annual  Meeting,  thereby
        constituting a quorum. These shares voted together as a single class.

c)      Proxies for the meeting were solicited pursuant to Regulation 14A; there
        was no solicitation in opposition to management's nominees for directors
        as listed in such Proxy  Statement  and all such  nominees were elected.
        The only matter  voted upon at the Annual  Meeting  was the  election of
        three  directors.  The  voting  for the  election  of  directors  was as
        follows:

                                                                                       

                                                                                             Total
                                                                                             Shares
                                                                                        ----------------
        Election of Three Directors
               (i)      A. Edward Allinson

                              For                                                             53,242,839
                              Against                                                                  -
                              Withheld                                                           600,583
                                                                                        ----------------
                                                     Total                                    53,843,422
                                                                                        ================

               (ii)     James R. Jones
                              For                                                             52,168,970
                              Against                                                                  -
                              Withheld                                                           600,583
                                                                                        ----------------
                                                     Total                                    52,769,553
                                                                                        ================

               ii)      Landon H. Rowland
                              For                                                             53,126,225
                              Against                                                                  -
                              Withheld                                                           600,583
                                                                                        ----------------
                                                     Total                                    53,726,808
                                                                                        ================



Item 6.           Exhibits and Reports on Form 8-K

a)   Exhibits

(3)      Articles of Incorporation and Bylaws

     Articles of Incorporation

     3.1  Exhibit  3.1 to the  Company's  Registration  Statement  on  Form  S-4
          originally filed January 25, 2001 (Commission File No. 333-54262),  as
          amended  and   declared   effective   on  March  15,  2001  (the  "S-4
          Registration  Statement"),  Restated Certificate of Incorporation,  as
          amended, is hereby incorporated by reference as Exhibit 3.1


     Bylaws

3.2  By-laws of Kansas City Southern  Industries,  Inc., as amended and restated
     to May 2, 2001, is attached to this Form 10-Q as Exhibit 3.2


(4)  Instruments Defining the Right of Security Holders, Including Indentures

     4.1  Exhibit 4.1 to the Company's  Registration  Statement (Commission File
          No. 333-54262),  the Indenture,  dated as of September 27, 2000, among
          the Company,  The Kansas City Southern Railway Company,  certain other
          subsidiaries  of the Company and The Bank of New York, as trustee (the
          "2000 Indenture"), is hereby incorporated by reference as Exhibit 4.1

(10)     Material Contracts

     10.1 Second  Amendment  to the Credit  Agreement  (dated as of January  11,
          2000) dated as of May 10, 2001, among Kansas City Southern Industries,
          Inc.  The Kansas City  Southern  Railway  Company,  the Lenders  party
          hereto  and  The  Chase  Manhattan  Bank,  as  administrative   agent,
          collateral  agent,  issuing bank and  swingline  lender is attached to
          this Form 10-Q as Exhibit 10.1

b)   Reports on Form 8-K

        The  Company  filed a Current  Report on Form 8-K dated  March 26,  2001
        under  Item 5 of  such  form  announcing  the  implementation  of a cost
        reduction plan.

        The Company  furnished a Current  Report on Form 8-K dated April 4, 2001
        announcing  the date of its first  quarter  2001  earnings  release  and
        conference call. The information included in this Current Report on Form
        8-K was  furnished  pursuant  to Item 9 and  shall  not be  deemed to be
        filed.

        The Company  furnished a Current Report on Form 8-K dated April 25, 2001
        reporting  its first quarter 2001  operating  results.  The  information
        included in this Current  Report on Form 8-K was  furnished  pursuant to
        Item 9 and shall not be deemed to be filed.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company
has duly  caused  this  report  to be signed  on its  behalf by the  undersigned
thereunto duly authorized and in the capacities indicated on May 14, 2001.

                     Kansas City Southern Industries, Inc.


                               /s/ Robert H. Berry
                      -------------------------------------
                                 Robert H. Berry

                Senior Vice President and Chief Financial Officer
                          (Principal Financial Officer)



                              /s/ Louis G. Van Horn
                     -------------------------------------
                                Louis G. Van Horn
                         Vice President and Comptroller

                         (Principal Accounting Officer)