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 June 30, 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 July 31, 2001
- --------------------------------------------------------------------------------

Common Stock, $.01 per share par value                         58,685,562 Shares
- --------------------------------------------------------------------------------





                    KANSAS CITY SOUTHERN INDUSTRIES, INC.

                                    FORM 10-Q

                                  JUNE 30, 2001

                                      INDEX

                                                                            Page

PART I - FINANCIAL INFORMATION

Item 1.     Financial Statements

Introductory Comments                                                          2


Consolidated Condensed Balance Sheets -
   June 30, 2001 and December 31, 2000                                         3


Consolidated Condensed Statements of Income

   Three and Six Months Ended June 30, 2001 and 2000                           4


Computation of Basic and Diluted Earnings per Common Share                     4


Consolidated Condensed Statements of Cash Flows -
   Six Months Ended June 30, 2001 and 2000                                     5

Consolidated Condensed Statements of Changes in Stockholders' Equity -
   Six Months Ended June 30, 2001                                              6

Notes to Consolidated Condensed Financial Statements                           7


Item 2.     Management's Discussion and Analysis of Financial
            Condition and Results of Operations                               16


Item 3.     Qualitative and Quantitative Disclosures About Market Risk        30


PART II - OTHER INFORMATION

Item 1.     Legal Proceedings                                                 31


Item 6.     Exhibits and Reports on Form 8-K                                  31


SIGNATURES                                                                    32











                    KANSAS CITY SOUTHERN INDUSTRIES, INC.

                                    FORM 10-Q

                                  JUNE 30, 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 accounting principles generally
accepted in the United States of America 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 and six months  ended June 30,  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 and
six months ended June 30, 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)

                                                  <c>            <c>

                                                   June 30,     December 31,
                                                     2001          2000
                                                 ------------  ------------
                                                 (Unaudited)
ASSETS

Current Assets:

   Cash and equivalents                            $   18.6      $    21.5
   Accounts receivable, net                           136.3          135.0
   Inventories                                         29.7           34.0
   Other current assets                                21.6           25.9
                                                   --------      ---------
      Total current assets                            206.2          216.4

Investments held for operating purposes               375.3          358.2

Properties (net of $650.1 and $622.9 accumulated
   depreciation and amortization, respectively)     1,322.8        1,327.8

Intangibles and Other Assets                           41.9           42.1
                                                   --------      ---------

   Total assets                                    $1,946.2      $ 1,944.5
                                                   --------      ---------

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:

   Debt due within one year                        $   40.3      $    36.2
   Accounts and wages payable                          46.0           52.9
   Accrued liabilities                                142.7          159.9
                                                   --------      ---------
      Total current liabilities                       229.0          249.0
                                                   --------      ---------

Other Liabilities:

   Long-term debt                                     646.2          638.4
   Deferred income taxes                              343.0          332.2
   Other deferred credits                              72.7           81.5
                                                   --------      ---------
      Total other liabilities                       1,061.9        1,052.1
                                                   --------      ---------

Stockholders' Equity:

   Preferred stock                                      6.1            6.1
   Common stock                                         0.6            0.6
   Retained earnings                                  650.5          636.7
   Accumulated other comprehensive loss                (1.9)             -
                                                  ---------      ---------

      Total stockholders' equity                      655.3          643.4
                                                   --------      ---------

   Total liabilities and stockholders' equity      $1,946.2      $ 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                         Six Months
                                                                         Ended June 30,                      Ended June 30,
                                                              --------------------------------        ----------------------------
                                                                     2001              2000               2001             2000
                                                              --------------       -----------        -----------      -----------
Revenues                                                           $   143.2         $   144.4          $   287.2        $   293.3

Costs and expenses
    Salaries, wages and benefits                                        47.6              47.8               96.7             99.0
    Purchased services                                                  16.5              14.7               31.7             30.2
    Depreciation and amortization                                       14.5              14.3               28.9             28.6
    Operating leases                                                    12.2              12.4               24.4             25.1
    Fuel                                                                11.4              11.0               23.8             23.1
    Casualties and insurance                                             7.8               7.1               22.4             13.2
    Other                                                               20.3              18.7               40.3             37.7
                                                                  ----------        ----------         ----------       ----------
Total costs and expenses                                               130.3             126.0              268.2            256.9

Operating Income                                                        12.9              18.4               19.0             36.4

Equity in net earnings of unconsolidated affiliates:
      Grupo Transportacion Ferroviaria
        Mexicana, S.A. de C.V.                                           4.9               8.0               16.0             16.2
      Other                                                              0.3               1.2                0.4              1.8
Interest expense                                                       (14.5)            (18.4)             (29.7)           (35.9)
Other, net                                                               1.1               0.9                2.1              3.6
                                                                  ----------        ----------         ----------       ----------
Income from continuing operations before income taxes,
      extraordinary item and cumulative effect of
      accounting change                                                  4.7              10.1                7.8             22.1
Income tax provision (benefit)                                           -                 1.3               (3.2)             2.9
                                                                  ----------        ----------         ----------       ----------
Income from continuing operations before extraordinary
      item and cumulative effect of accounting change                    4.7               8.8               11.0             19.2
Income from discontinued operations, net of income taxs                  -               151.7                -              340.4
                                                                  ----------        ----------         ----------       ----------
Income before extraordinary item and cumulative
        effect of accounting change                                      4.7             160.5               11.0            359.6
Extraordinary item, net of income taxes
      Debt retirement costs                                              -                 -                  -               (5.9)
Cumulative effect of accounting change, net of income taxes              -                 -                 (0.4)             -
                                                                  ----------        ----------         -----------      ----------
Net Income                                                         $     4.7         $   160.5          $    10.6        $   353.7
                                                                  ==========        ==========         ===========      ==========
Per Share Data

Basic Earnings per Common share
   Continuing operations                                          $     0.08        $     0.16         $      0.19      $     0.34
   Discontinued operations                                                -               2.72                 -              6.12
                                                                  ----------        ----------         ----------       ----------
      Basic Earnings per Common share before extraordinary item
      and cumulative effect of accounting change                        0.08              2.88                0.19            6.46
   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                       $     0.08        $     2.88         $      0.18      $     6.36
                                                                  ==========        ==========         ===========      ==========
Diluted Earnings per Common share
   Continuing operations                                          $     0.08        $     0.15         $      0.18      $     0.33
   Discontinued operations                                                -               2.59                 -              5.82
                                                                  ----------        ----------         ----------       ----------
      Diluted Earnings per Common share before extraordinary item
      and cumulative effect of accounting change                        0.08              2.74                0.18            6.15
   Extraordinary item, net of income taxes                                -                 -                  -             (0.10)
   Cumulative effect of accounting change, net of income taxes            -                 -                (0.01)             -
                                                                  ----------        ----------         -----------      ----------
      Total Diluted Earnings per Common share                     $     0.08        $     2.74         $      0.17      $     6.05
                                                                  ==========        ==========         ===========      ==========
Weighted Average Common Shares Outstanding (in thousands)
      Basic                                                           58,380            55,724              58,321          55,624
      Dilutive potential common shares                                 2,536             1,890               2,528           1,915
                                                                  ----------        ----------          ----------      ----------
        Diluted                                                       60,916            57,614              60,849          57,539
Dividends Per Share:

      Per Preferred share                                         $      .25        $      .25         $      .50       $      .50

                                See accompanying notes to consolidated condensed financial statements.






                                         KANSAS CITY SOUTHERN INDUSTRIES, INC.
                                     CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                                  (Dollars in Millions)
                                                       (Unaudited)
                                                                                  
                                                                               Six Months
                                                                             Ended June 30,
                                                                    -----------------------------
                                                                          2001             2000
                                                                    -------------      ----------
CASH FLOWS PROVIDED BY (USED FOR):

OPERATING ACTIVITIES:

   Net income                                                          $    10.6       $    353.7
   Adjustments to reconcile net income to net cash
    from continuing operations
     Income from discontinued operations                                       -           (340.4)
     Depreciation and amortization                                          28.9             28.6
     Deferred income taxes                                                   9.5             13.4
     Equity in undistributed earnings of unconsolidated affiliates         (16.4)           (18.0)
     Distributions from unconsolidated affiliates                            3.0              -
     Gain on sale of assets                                                 (3.1)            (2.3)
     Extraordinary item, net of tax                                            -              4.6
     Tax benefit realized upon exercise of stock options                     3.4              6.3
   Changes in working capital items:

     Accounts receivable                                                    (1.3)             7.4
     Inventories                                                             4.3              6.4
     Other current assets                                                    5.2              1.8
     Accounts and wages payable                                             (6.9)           (18.0)
     Accrued liabilities                                                   (19.2)           (11.4)
   Other, net                                                               (3.2)             2.4
                                                                       ---------       ----------
     Net cash provided by operating activities of
        continuing operations                                               14.8             34.5
                                                                       ---------       ----------

INVESTING ACTIVITIES:

   Property acquisitions                                                   (27.0)           (54.5)
   Proceeds from disposal of property                                        6.2              3.7
   Investment in and loans with affiliates                                  (5.5)            (1.5)
   Other, net                                                               (1.5)             0.7
                                                                       ---------       ----------
     Net cash used for investing activities of
        continuing operations                                              (27.8)           (51.6)
                                                                       ---------       ----------

FINANCING ACTIVITIES:

   Proceeds from issuance of long-term debt                                 30.0            794.0
   Repayment of long-term debt                                             (18.2)          (750.5)
   Proceeds from stock plans                                                 1.6             16.8
   Debt issuance costs                                                         -            (13.4)
   Cash dividends paid                                                      (0.1)            (4.8)
   Other, net                                                               (3.2)            (2.8)
                                                                       ---------       -----------
     Net cash provided by financing
        activities of continuing operations                                 10.1             39.3
                                                                       ---------       ----------


CASH AND EQUIVALENTS:

   Net increase in cash provided by (used for) continuing operations        (2.9)            22.2
   At beginning of year                                                     21.5             11.9
                                                                       ---------       ----------
   At end of period                                                    $    18.6       $     34.1
                                                                       =========       ==========



                          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       Common      Earnings         income          Total
                                  stock          stock

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

Comprehensive income:
   Net income                                                   10.6
   Cumulative effect of
     accounting change                                                            (0.9)
   Change in fair market value
    of cash flow hedge of
    unconsolidated affiliate                                                      (1.0)
Comprehensive income                                                                           8.7

Dividends                                                       (0.1)                         (0.1)
Options exercised and stock
 subscribed                            -            -            3.3               -           3.3
                                   -------      -------      -------           -------     -------
Balance at June 30, 2001           $  6.1        $  0.6      $ 650.5            $ (1.9)    $ 655.3
                                   -------      -------      -------           -------     -------




















   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 June 30, 2001 and December 31,
     2000, the results of operations for the three and six months ended June 30,
     2001 and 2000,  and cash flows for the six months  ended June 30,  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 and six months  ended  June 30,  2001 are not
     necessarily  indicative  of the  results to be  expected  for the full year
     2001.  Certain 2000  information  has been  reclassified  to conform to the
     current period presentation.

3.   On June 14,  2000  KCSI's  Board of  Directors  approved  the  spin-off  of
     Stilwell Financial Inc.  ("Stilwell"),  the Company's formerly 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").

     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 and  six-month  periods ended June 30,
     2000  reflect  the  results of  operations  and cash flows of  Stilwell  as
     discontinued operations.

     The following provides financial  information of Stilwell for the three and
     six months ended June 30, 2000 (in millions):

                                                         

                                      Three months          Six months
                                    ended June 30, 2000 ended June 30, 2000

Revenues                                  $  563.0          $1,108.1
Operating expenses                           307.2             607.4
                                           -------          --------
Operating income                             255.8             500.7
Equity in earnings of unconsolidated
 affiliates                                   15.8              34.6
Gain on litigation settlement                  -                44.2
Gain on sale of Janus common stock             -                15.1
Interest expense and other, net               10.2              17.5
                                           -------          --------
Pretax income                                281.8             612.1

Income tax provision                         102.3             216.6
Minority interest in consolidated earnings    27.8              55.1
                                           -------          --------
Income from discontinued operations,
  net of income taxes                     $  151.7          $  340.4
                                          ========          ========



     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.  KCSI believes, based on discussions
     with Stilwell  management,  that Stilwell has adequate financial  resources
     available  to fund any  obligation  under the  mandatory  purchase and sale
     provisions and Change in Ownership provisions described below.  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 June
     30, 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. 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 June 30, 2001, KCSI could have been ultimately  responsible
     for approximately $665 million.

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.  The
     total incremental  shares from assumed conversion of stock options included
     in the  computation  of  diluted  earnings  per share  were  2,535,350  and
     2,527,288,  respectively,  for the three and six months ended June 30, 2001
     and 1,890,109  and  1,914,631,

     respectively,  for the  three  and six  months  ended  June 30,  2000.  The
     weighted  average of options to purchase  20,000 and 26,827  shares of KCSI
     common stock were excluded from the diluted earnings per share  computation
     for the three and six months ended June 30, 2001, respectively, because the
     exercise  prices were greater  than the average  market price of the common
     shares.  For each of the three and  six-month  periods ended June 30, 2000,
     the weighted average of options to purchase 6,414 shares were excluded from
     the respective diluted earnings per share computation  because the exercise
     prices were greater than the average market price of the common shares.

     For the three and six months  ended  June 30,  2000,  potentially  dilutive
     securities at certain Stilwell related subsidiaries and affiliates affected
     the  numerator  of  the  diluted  earnings  per  share  calculation.  These
     adjustments  totaled  approximately  $2.7  million and $5.0 million for the
     three and six months  ended June 30,  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
     June  30,  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.  KCSI owns  approximately  36.9% of Grupo TFM and 49% of Mexrail.
     TMM (together with certain of its affiliates) owns  approximately  38.5% 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 as
     furnished by those  affiliates is shown below.  All information  (including
     Grupo TFM) is  presented on a U.S.  GAAP basis.  Financial  information  of
     immaterial unconsolidated affiliates has been omitted:



     Financial Condition (dollars in millions):
                                                                                       

                                       June 30, 2001                                December 31, 2000
                          -----------------------------------------      --------------------------------------------
                                                           Southern                                         Southern
                           Mexrail    PCRC    Grupo TFM     Capital       Mexrail    PCRC      Grupo TFM     Capital
                           -------    ----    ----------    -------       -------    ----      ----------    -------

  Current assets           $  43.4   $  9.3 $      246.1  $     2.0       $   24.6  $   7.1   $     190.9    $    0.2
  Non-current assets          51.9     67.7      1,914.5      249.5           42.7     48.6       1,885.6       262.0
                           -------   ------ ------------  ---------       --------   ------   -----------    --------
       Assets              $  95.3   $ 77.0 $    2,160.6  $   251.5       $   67.3  $  55.7   $   2,076.5    $  262.2
                           =======   ====== ============  =========       ========  =======   ===========    ========

  Current liabilities      $  61.9   $  6.0 $       73.6  $     -         $   32.2  $   0.6   $      80.5    $    0.4
  Non-current liabilities      5.8     42.2        854.2      205.8            6.7     37.1         817.8       212.5
  Minority interest            -        -          368.3        -              -        -           357.2         -
  Equity of stockholders
    and partners              27.6     28.8        864.5       45.7           28.4     18.0         821.0        49.3
                           -------   ------ ------------   --------       --------  -------   -----------    --------
       Liabilities and

         equity            $  95.3   $ 77.0 $    2,160.6  $   251.5       $   67.3  $  55.7   $   2,076.5    $  262.2
                           =======   ====== ============  =========       ========  =======   ===========    ========

  KCSI's investment        $  12.7   $ 12.5 $      319.2  $    22.8       $   13.3  $   9.5   $     306.0    $   24.6
                           =======   ====== ============  =========       ========  =======   ===========    ========




Operating Results (dollars in millions):

                                  Three Months                 Six Months
                                 Ended June 30,              Ended June 30,
                              --------------------       ---------------------
                                2001        2000           2001        2000
                              --------------------       ---------------------
Revenues:
   Mexrail                    $   14.5     $  13.7       $   29.1     $  26.9
   PCRC                            0.0         0.0            0.0         0.0
   Grupo TFM                     171.9       163.3          327.9       310.0
   Southern Capital                7.5         7.6           15.1        15.5

  Operating costs and expenses:
   Mexrail                    $   15.3     $  12.9       $   30.6     $  26.1
   PCRC                            0.5         0.7            0.9         0.9
   Grupo TFM                     129.2       110.6          199.5       217.0
   Southern Capital                6.5         6.9           13.2        13.9

  Net income:
   Mexrail                    $   (0.5)    $   0.3       $   (0.8)    $   0.1
   PCRC                           (0.3)       (0.6)          (0.3)       (0.7)
   Grupo TFM                      13.3        19.2           43.5        39.1
   Southern Capital                1.1         0.7            2.0         1.6



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 six
     months of 2001,  the Company has received  approximately  $1.4 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  future
     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
     cap  agreements.  The Company  recorded an additional  $0.2 million  charge
     during the first six months for  changes in the fair value of its  interest
     rate hedging  instruments from January 1, 2001 to June 30, 2001. As of June
     30, 2001,  the  interest  rate cap asset had a fair value of less than $0.1
     million.

     In addition, through June 30, 2001, the Company has recorded a reduction to
     its  stockholders'  equity  (accumulated  other  comprehensive  income)  of
     approximately  $1.9  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 ("Senior  Notes").  These Senior 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 Senior Notes to exchange them for registered
     notes with substantially  identical terms. The registration  exchange offer
     expired  on  April  16,  2001 and all of the  original  Senior  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  (excluding
     Train and Engine  personnel).  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.

11.  Waiver for Bank Debt Covenants. Due to the impact of the 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  on March  19,  2001  and was  effective  until  May 15,  2001.  In
     addition,  the Company  requested an amendment to the  applicable  covenant
     provisions  of the credit  agreement.  The  amendment,  among other things,
     revised  certain  of  the  covenant  provisions  (including  financial  and
     coverage  provisions)  through  March 31, 2002 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 June 30, 2001,  the Company had
     $419 million borrowed under these facilities,  comprised of $389 million of
     term debt and $30 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 in January
     2002.  The  trial  of a  second  group of  Mississippi  plaintiffs  is also
     scheduled for January 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 Senior 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  accounting  principles
     generally accepted in the United States of America.

Condensed Consolidating Statements of Income



                                                       Six months ended June 30, 2001 (dollars in millions)
                                                                   (unaudited)
                                -------------------------------------------------------------------------------------
                                                                                        
                                                                          Non-
                                           Subsidiary    Guarantor      Guarantor    Consolidating   Consolidated
                                  Parent     Issuer    Subsidiaries   Subsidiaries   Adjustments         KCSI

Revenues                            $  -      $  260.6      $   31.4        $   9.6      $   (14.4)        $  287.2
Costs and expenses                   6.2         240.7          26.1            9.6          (14.4)           268.2
                                   ------     --------      --------        -------      ---------         --------
    Operating income (loss)         (6.2)         19.9           5.3             -              -              19.0

Equity in net earnings of
   unconsolidated affiliates and
   subsidiaries                     15.4         19.0           (0.1)          17.1          (35.0)            16.4

Interest expense                    (0.4)       (28.9)          (1.7)          (0.2)           1.5            (29.7)

Other, net                           -            3.3            0.3             -            (1.5)             2.1
                                  ------     --------       --------        -------      ---------         --------
    Income from continuing
     operations before
     income taxes                    8.8         13.3            3.8           16.9          (35.0)             7.8
Income tax provision (benefit)      (2.2)        (2.8)           1.5            0.3             -              (3.2)
                                   ------     --------      --------        -------      ---------          --------
Income before cumulative effect
 of accounting change               11.0         16.1            2.3           16.6          (35.0)            11.0

Cumulative effect of accounting
    change, net of income taxes     (0.4)        (0.4)           -              -              0.4             (0.4)
                                   ------     --------      --------        -------      ---------         --------
Net income                         $10.6       $ 15.7        $   2.3       $   16.6       $  (34.6)        $   10.6
                                  =======     ========      ========      =========      =========         ========


                                                       Six months ended June 30, 2000 (dollars in millions)
                                                                   (unaudited)
                                -------------------------------------------------------------------------------------
                                                                          Non-
                                           Subsidiary    Guarantor      Guarantor    Consolidating   Consolidated
                                  Parent     Issuer    Subsidiaries   Subsidiaries   Adjustments         KCSI

Revenues                           $   -      $  267.7      $   31.8        $   4.1       $  (10.3)        $  293.3
Costs and expenses                    6.9        228.5          28.0            3.8          (10.3)           256.9
                                   ------     --------      --------        -------      ---------         --------
    Operating income (loss)          (6.9)        39.2           3.8            0.3             -              36.4

Equity in net earnings of
  Unconsolidated affiliates and
  Subsidiaries                       22.9         17.5           0.1           16.9          (39.4)            18.0
Interest expense                     (2.9)       (35.5)         (2.1)          (0.9)           5.5            (35.9)
Other, net                            4.1          4.6           0.4            -             (5.5)             3.6
                                   ------     --------      --------        -------      ---------         --------
    Income from continuing
    operations before income
    taxes                            17.2         25.8           2.2           16.3          (39.4)            22.1

Income tax provision (benefit)       (2.0)         3.1           0.9            0.9            -                2.9
                                   ------     --------      --------        -------      ---------         --------
Income from continuing
 operations                          19.2         22.7           1.3           15.4          (39.4)            19.2
Income from discontinued
 operations                         340.4          -             -            340.4         (340.4)           340.4
                                   ------     --------      --------        -------      ---------         --------
Income before extraordinary
 items                              359.6         22.7           1.3          355.8         (379.8)           359.6
Extraordinary items, net of
  income taxes                       (5.9)         -             -              -              -               (5.9)
                                   ------     --------      --------        -------      ---------         --------
Net income                         $353.7     $   22.7       $   1.3       $  355.8       $ (379.8)        $  353.7
                                   =======     ========     ========      =========      =========         ========




 Condensed Consolidating Balance Sheet



                                                     As of June 30, 2001 (dollars in millions) (unaudited)
                                -------------------------------------------------------------------------------------
                                                                                       
                                                                          Non-
                                           Subsidiary   Guarantor      Guarantor     Consolidating   Consolidated
                                  Parent     Issuer   Subsidiaries   Subsidiaries    Adjustments         KCSI

ASSETS:

     Current assets                 $  4.9     $ 173.7      $  33.4          $   6.0      $  (11.8)         $  206.2
     Investments held for
      operating purposes and
      investments in Subsidiaries    679.0       456.3          0.6            363.5      (1,124.1)            375.3

     Properties, net                   0.3     1,228.8         91.7              2.0           --            1,322.8

     Intangibles and other
       assets                          0.5        29.2         13.2              0.1          (1.1)             41.9
                                   -------   ---------     --------        ---------     ----------        ---------
       Total assets                 $684.7   $ 1,888.0      $ 138.9         $  371.6     $(1,137.0)        $ 1,946.2
                                   =======   =========     ========        =========     ==========        =========

LIABILITIES AND EQUITY:
     Current liabilities            $  8.5     $ 200.6      $  17.7          $  14.0      $  (11.8)         $  229.0
     Long-term debt                    1.6       632.4          7.3              4.9           --              646.2
     Payable to affiliates             5.2        --           33.0             --           (38.2)               --
     Deferred income taxes             9.1       320.3         10.0              4.7          (1.1)            343.0
     Other liabilities                 5.0        61.3          6.4             --             --               72.7
     Stockholders' equity            655.3       673.4         64.5            348.0      (1,085.9)            655.3
                                   -------   ---------     --------        ---------     ----------        ---------
       Total liabilities and
         equity                     $684.7   $ 1,888.0      $ 138.9          $ 371.6     $(1,137.0)        $ 1,946.2
                                   =======   =========     ========        =========     ==========        =========

                                                         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


                                          Six months ended June 30, 2001 (dollars in millions)(unaudited)
                                -------------------------------------------------------------------------------------
                                                                                         
                                           Subsidiary   Guarantor    Non-Guarantor   Consolidating   Consolidated
                                  Parent    Issuer    Subsidiaries   Subsidiaries    Adjustments         KCSI
Net cash flows provided by (used
  for) operating activities:      $  (4.5)    $  12.5      $   1.3          $   2.1        $   3.4         $   14.8
                                  --------    --------     --------         --------       --------        --------
Investing activities:
    Property acquisitions              -        (25.6)        (1.4)             -              -              (27.0)

    Investments in and loans to
     affiliates                        -          -            -               (7.2)           1.7             (5.5)
    Other, net                         -          1.5          4.6              -             (1.4)             4.7
                                  --------    --------     --------         --------       --------        --------
        Net                            -        (24.1)         3.2             (7.2)           0.3            (27.8)
                                  --------    --------     --------         --------       --------        --------
Financing activities:
    Proceeds from issuance of
      long-term debt                  -          30.0          -                -              -               30.0

    Repayment of long-term debt       -         (16.6)        (1.4)            (0.2)           -              (18.2)

    Proceeds from loans from
     affiliates                       1.5         -            -                -             (1.5)              -
    Proceeds from stock plans         1.6         -            -                               -                1.6
    Cash dividends paid              (0.1)        -            -                -              -               (0.1)

    Other, net                        -          (2.3)        (1.0)             2.3           (2.2)            (3.2)
                                  --------    --------     --------         --------       --------        --------
        Net                           3.0        11.1         (2.4)             2.1           (3.7)            10.1
                                  --------    --------     --------         --------       --------        --------

Cash and equivalents:
    Net increase (decrease)          (1.5)       (0.5)         2.1             (3.0)           -               (2.9)

    At beginning of period            1.5        17.4          2.1              0.5            -               21.5
                                  --------    --------     --------         --------       --------        --------

    At end of period              $   -       $  16.9      $   4.2          $  (2.5)      $    -           $   18.6
                                  ========    ========     ========        =========      =========        ========


                                                            Six months ended June 30, 2000 (dollars in millions)
                                                                   (unaudited)
                                -------------------------------------------------------------------------------------
                                           Subsidiary   Guarantor    Non-Guarantor   Consolidating   Consolidated
                                  Parent    Issuer    Subsidiaries   Subsidiaries    Adjustments         KCSI

Net cash flows provided by (used
  for) operating activities:       $ (9.1)   $    38.3     $   5.6          $  10.7        $ (11.0)         $  34.5
                                  --------    --------     --------         --------       --------        --------

Investing activities:
    Property acquisitions             -          (52.0)       (2.5)             -              -              (54.5)

    Investments in and loans to
     affiliates                     (29.7)         -           -               (1.7)          29.9             (1.5)
    Repayment of loans to
     affiliates                     544.8          -           -                -           (544.8)             -
    Other, net                       (0.3)         2.9         0.7             (0.2)           1.3              4.4
                                  --------    --------     --------         --------       --------        --------

        Net                         514.8        (49.1)       (1.8)            (1.9)        (513.6)           (51.6)
                                  ========    ========     ========         ========       ========         ========

Financing activities:
    Proceeds from issuance of
      long-term debt                125.0        669.0         -                -              -              794.0

    Repayment of long-term debt    (648.4)       (72.6)      (29.5)             -              -             (750.5)

    Proceeds from loans from
     affiliates                       -           46.2        32.7              -            (78.9)             -
     affiliates                       -         (577.6)        -                -            577.6              -
    Proceeds from stock plans        16.8          -           -                -              -               16.8
    Cash dividends paid              (4.8)       (14.0)       (4.8)            (8.7)          27.5             (4.8)
    Other, net                        0.6         (2.9)        0.7              0.1)          (1.1)            (2.8)

        Net                        (510.8)        34.7        (0.9)            (8.8)         525.1             39.3
                                  --------    --------     --------         --------       --------        --------
Cash and equivalents:
    Net increase                     (5.1)        23.9         2.9              -              0.5             22.2
    At beginning of period
                                      5.2          4.2         2.2              0.3            -               11.9
                                  --------   ---------     --------         --------       --------         -------
    At end of period               $  0.1     $   28.1     $   5.1          $   0.3        $   0.5          $  34.1
                                  ========   =========     ========         ========       ========         =======



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   (Registration  No.  333-54262)  and  those  factors
identified in the "Risk Factors" section of the Company's Registration Statement
on Form S-3, as amended and declared effective on June 5, 2001, which is on file
with the SEC  (Registration No. 333-61006) and which "Risk Factors" sections are
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

Shelf Registration  Statements and Public Securities Offerings.  The Company has
carried  forward $200 million  aggregate  amount of unsold  securities  from the
Initial Shelf (defined  below) to a Shelf  Registration  Statement filed on Form
S-3  (Registration  No.  333-61006) on May 16, 2001 (the "Second Shelf") for the
offering of up to $450 million aggregate amount of securities.  The SEC declared
the Second Shelf  effective on June 5, 2001. The Company filed a


Universal Shelf Registration  Statement on Form S-3 (Registration No. 33-69648),
(the  "Initial  Shelf") in  September  1993,  as amended in April 1996,  for the
offering of up to $500 million aggregate amount of securities.  The SEC declared
the Initial Shelf effective on April 22, 1996;  however, no securities have been
issued  thereunder.  Securities in the aggregate  amount of $300 million  remain
available under the Initial Shelf.

On June 7, 2001, the Company  announced plans for concurrent public offerings of
$115  million  of  mandatory  convertible  units  and 4  million  shares  of the
Company's common stock under the Second Shelf.  These offerings were independent
of each other and completion of one was not contingent on the other. Anticipated
proceeds from these  offerings were to be applied to reduce  existing bank debt.
However,  on June 19,  2001,  the Company  issued a press  release  stating that
because of  management's  belief that the current  stock price did not  properly
reflect the valuation of the Company,  pursuing these  offerings would not be in
the best  interest  of KCSI's  current  shareholders.  In  response  to numerous
inquiries,  on June 29, 2001, the Company clarified its position  concerning the
stock  offerings by announcing  that it has not ruled out going forward with the
common  stock  offering  should the  Company  determine  market  conditions  are
appropriate.  The  Company  also  indicated  that it does not  expect  to make a
mandatory convertible unit offering in the foreseeable future.

Purchase  of  Additional  Interest  in Grupo  TFM.  On June 13,  2001,  KCSI and
Transportacion  Maritima Mexicana,  S.A. de C.V. ("TMM")  announced,  subject to
certain  financing and other customary  conditions,  their intention to exercise
their call and cause TFM to purchase the 24.6%  interest in Grupo TFM  currently
owned by the Mexican  government for  approximately  $249 million.  The purchase
price  will  be  calculated  by  accreting  the  Mexican   government's  initial
investment of $200 million from the date of the Mexican government's  investment
through the date of the purchase by TFM, using an interest rate on one-year U.S.
Treasuries.  Approximately $81 million of the purchase price will be offset with
amounts due to TFM as a result of the  reversion of a portion of the  concession
to the Mexican government by TFM that covers the  Hercules-Mariscala  rail line.
The remainder of the funds required to purchase the Mexican  government's  Grupo
TFM shares are anticipated to be raised at TFM. This  transaction is expected to
be completed in the third quarter of 2001.

Change in  Certifying  Accountant.  On June 20, 2001,  the Company  notified the
accounting firm of  PricewaterhouseCoopers  LLP ("PWC"), the Company's principal
accountant  during the two most recent fiscal years,  that PWC had been replaced
as the  Company's  principal  accountant.  Additionally  on June 20,  2001,  the
Company  engaged  the  accounting  firm of KPMG LLP  ("KPMG")  as its  principal
accountant for the current fiscal year.

For the two most  recent  fiscal  years,  the  reports  of PWC on the  Company's
financial  statements  contained no adverse opinion or disclaimer of opinion and
were not qualified as to uncertainty,  audit scope or accounting principle.  The
decision to change  certifying  accountants was discussed by the Company's Audit
Committee and approved by the Chairman of the Audit Committee.  The selection of
KPMG was made after the  completion of a  competitive  proposal  process,  which
involved all five major accounting firms and began in April 2001.

New Rules Governing Major Railroad Mergers and Consolidations. On June 11, 2001,
the  Surface  Transportation  Board  ("STB")  issued new rules  governing  major
railroad  mergers and  consolidations  involving two or more "Class I" railroads
(railroads  with  annual  revenues  of at least $250  million,  as  indexed  for
inflation).  These new rules  substantially  increase  the burden on rail merger
applicants to  demonstrate  that a proposed  transaction  would be in the public
interest.  The new rules require  applicants to  demonstrate  that,  among other
things,  a proposed  transaction  would enhance  competition  where necessary to
offset negative  effects of the  transaction,  such as competitive  harm, and to
address fully the impact of the transaction on transportation service.

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

KCSI names former U.S. Secretary of Transportation Rodney E. Slater to its
Board of Directors.  On June 5, 2001, the Company announced that Rodney E.
Slater, former U.S. Secretary of Transportation and head of the Federal
Highway Administration, was named to the Company's Board of Directors.  Mr.
Slater is currently a partner in the public policy practice group of Patton
Boggs LLP in Washington, D.C.

KCSI enters into lease for new  Corporate  Headquarters.  On June 26, 2001,  the
Company   entered  into  a  15-year  lease   agreement  for  its  new  corporate
headquarters building in downtown Kansas City, Missouri.  The lease agreement is
subject to  completion  of the  building,  which is currently  expected to be in
April 2002.

Additionally,  in June 2001, the Company sold the building that currently serves
as its  corporate  headquarters  in Kansas  City,  Missouri in  anticipation  of
occupying  these new  facilities  in the  second  quarter of 2002.  The  Company
realized a net gain of  approximately  $0.9 million from this sale.  The Company
will remain in the existing  building until the new corporate office  facilities
are completed and available for  occupancy.  Further,  in June 2001, the Company
received  $0.5  million  for the sale of an option  providing  the holder of the
option the right to purchase the  Company's 80% ownership in the common stock of
Wyandotte  Garage  Corporation,  an owner and  operator  of a  parking  facility
located in downtown  Kansas City,  Missouri  adjacent to the Company's  existing
headquarters  building. The amount received for this option is nonrefundable and
the option is exercisable  upon the resolution of certain  shareholder  matters.
The $0.5 million  received for the option has been deferred until  completion of
the transaction or until the option expires.

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  with
substantially  identical terms. 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  (excluding  Train and Engine
personnel).   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.

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 on March
19,  2001 and was  effective  until  May 15,  2001.  In  addition,  the  Company
requested an  amendment  to the  applicable  covenant  provisions  of the credit
agreement.  The amendment,  among other things,  revised certain of the covenant
provisions  (including financial and coverage provisions) through March 31, 2002
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 June 30, 2001, the Company
had $419 million borrowed under these  facilities,  comprised of $389 million of
term debt and $30 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  $0.2 million charge during the first six months
for changes in the fair value of its  interest  rate  hedging  instruments  from
January 1, 2001 to June 30,  2001.  As of June 30, 2001,  the interest  rate cap
asset had a fair value of less than $0.1 million.

In  addition,  through June 30,  2001,  the Company  recorded a reduction to its
stockholders'  equity  (accumulated other  comprehensive  loss) of approximately
$1.9 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 $4.7 million (8(cent)
per  diluted  share) for the  second  quarter of 2001  compared  to income  from
continuing  operations  of $8.8  million  (15(cent)  per diluted  share) for the
second quarter of 2000. This $4.1 million quarter to quarter  variance  resulted
from declines in domestic operating income and equity earnings from Grupo TFM of
$5.5 million and $3.1 million, respectively,  partially offset by a $3.9 million
decrease  in  interest  expense  and lower  income  taxes of $1.3  million.  The
Company's  consolidated  second quarter 2001 revenues  declined $1.2 million and
operating expenses rose $4.3 million compared to the second quarter of 2000. The
Company  reported net income of $4.7 million (8(cent) per diluted share) for the
second  quarter  of 2001  compared  to net income of $160.5  million  ($2.74 per
diluted  share) for the second  quarter of 2000  primarily as a result of income
from the discontinued  operations of Stilwell of $151.7 million recorded for the
second  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
second quarter of 2001.

For the six months ended June 30, 2001,  income from  continuing  operations was
$11.0 million  (18(cent) per diluted share) compared to $19.2 million  (33(cent)
per diluted  share) for the six months  ended June 30,  2000.  This $8.2 million
period to period  decline  was  primarily  due to a $17.4  million  decrease  in
domestic  operating  income,  a $1.6  million  decline in equity  earnings  from
unconsolidated  affiliates and a $1.5 million decrease in other, net,  partially
offset by a decrease in interest  expense of $6.2 million and lower income taxes
of $6.1 million for the current  six-month  period.  For the first six months of
2001,  KCSI's  consolidated  revenues  declined  2% and  consolidated  operating
expenses were 4% higher compared with the same 2000 period. Equity earnings from
Grupo TFM  remained  relatively  flat  period to period.  The  Company's  equity
earnings  for  the  six  months  ended  June  30,  2001  reflect  the  Company's
proportionate  share ($9.1


million)  of the income  recorded  by Grupo TFM  relating  to the  reversion  of
certain concession assets to the Mexican government.

The Company reported a cumulative effect of an accounting change of $0.4 million
(after tax) in the first six months of 2001 as a result of the implementation of
SFAS 133 discussed above. In the first six months of 2000, the Company completed
a debt  refinancing  whereby it retired  approximately  $400 million of its debt
securities prior to maturity.  Accordingly, the Company recorded debt retirement
costs of approximately  $5.9 million,  after tax (10(cent) per diluted share) in
the first six months of 2000, which is presented as an extraordinary item in the
accompanying  consolidated  condensed statements of income. The Company reported
net  income of $10.6  million  (17(cent)  per  diluted  share) for the first six
months of 2001  compared  to net income of $353.7  million  ($6.05  per  diluted
share) for the first six months of 2000.  This decrease was primarily the result
of income  from the  discontinued  operations  of  Stilwell  of  $340.4  million
recorded  for the first  six  months 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 first six months of 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 and  six-month  periods  ended June 30,
2001 and June 30, 2000, respectively (in millions):

                                                           

                                     Three Months             Six Months
                                     Ended June 30,          Ended June 30,
                                    -----------------        -----------------
                                     2001         2000      2001        2000
                                    ------       ------     ------      ------

Revenues                            $143.2       $144.4     $287.2      $293.3

Costs and expenses                   130.3        126.0      268.2       256.9
                                    ------       ------     ------      ------


Operating income                      12.9         18.4       19.0        36.4
Equity in net earnings of
 unconsolidated affiliates             5.2          9.2       16.4        18.0
Interest expense                     (14.5)       (18.4)     (29.7)      (35.9)
Other, net                             1.1          0.9        2.1         3.6
                                    ------       ------     ------      ------
   Income from continuing operations
     before income taxes               4.7         10.1        7.8        22.1
Income tax provision (benefit)         -            1.3       (3.2)        2.9
                                    ------       ------     ------      ------


  Income from continuing operations $  4.7       $  8.8     $ 11.0      $ 19.2
                                    ------       ------     ------      ------





The  following  table   summarizes  the  revenues  and  carload   statistics  of
KCSR/Gateway  for the three and  six-month  periods ended June 30, 2001 and June
30, 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          Six months            Three months         Six months
                                  ended June 30,        ended June 30,         ended June 30,      ended June 30,
                                --------------------    ------------------   ------------------  ---------------
                                   2001        2000       2001       2000       2001      2000     2001    2000
                                --------     -------    --------   -------   --------  --------  ------- -------
   General commodities:
     Chemical and petroleum        $30.5       $32.3       $62.8     $64.2       36.2      38.4     77.0    78.2
     Paper and forest               32.1        33.8        62.5      67.5       45.7      49.7     90.6   100.1
     Agricultural and mineral       20.9        23.3        42.2      47.9       31.0      33.2     61.9    68.3
                                --------     -------    --------   -------   --------  --------  ------- -------
   Total general commodities        83.5        89.4       167.5     179.6      112.9     121.3    229.5   246.6

       Intermodal and automotive    18.0        15.5        36.6      30.7       73.5      63.6    150.3   121.3
       Coal                         28.2        26.0        55.9      55.2       48.2      46.5     94.7    94.5
                                --------     -------    --------   -------   --------  --------  ------- -------
   Carload revenues and carload
       and intermodal units        129.7       130.9       260.0     265.5      234.6     231.4    474.5   462.4
   Other rail-related revenues      10.5        11.1        20.4      22.9   ========  ========  ======= =======
       Total KCSR/Gateway
         Western revenues          140.2       142.0       280.4     288.4
     Other subsidiary revenues       3.0         2.4         6.8       4.9
                                --------     -------    --------   -------
       Total consolidated
        revenues                  $143.2      $144.4      $287.2    $293.3
                                --------     -------    --------   -------


The following table  summarizes the costs and expenses of  KCSR/Gateway  Western
for the  three and  six-month  periods  ended  June 30,  2001 and June 30,  2000
respectively.

                                                    
                                 Three Months          Six Months
                                Ended June 30,       Ended June 30,
                              -----------------    -----------------
                                2001       2000      2001       2000
                              --------   ------    --------   ------
Salaries, wages and benefits  $  46.4    $ 46.4    $  94.0    $ 96.1
Fuel                             11.4      11.0       23.8      23.1
Operating leases                 13.9      14.2       27.3      28.6
Depreciation and amortization    13.6      13.2       27.0      26.4
Purchased services               12.5      12.0       23.5      24.9
Casualties and insurance          7.4       6.7       21.8      12.7
Materials and supplies            7.3       7.8       14.6      16.1
Car Hire                          5.7       4.2       12.2       6.9
Other                             6.9       6.0       12.6      12.5
                              -------    ------    -------    ------
   Total KCSR/Gateway Western
     costs and expenses         125.1     121.5      256.8     247.3
   Other expenses                 5.2       4.5       11.4       9.6
                              -------    ------    -------    ------
     Total KCSI expenses      $ 130.3    $126.0    $ 268.2    $256.9
                              =======    ======    =======    ======


Three Months Ended June 30, 2001 Compared With Three Months Ended June 30, 2000

Income from Continuing  Operations.  The Company reported income from continuing
operations  of $4.7 million for the three  months  ended June 30, 2001  compared
with $8.8 million for the three  months  ended June 30, 2000.  This $4.1 million
variance  resulted  primarily  from  declines in domestic  operating  income and
equity  earnings from Grupo TFM of $5.5 million and $3.1 million,  respectively,
partially offset by a $3.9 million decrease in interest expense and lower income
taxes of $1.3 million.

Revenues.  Consolidated  revenues for the second  quarter of 2001 totaled $143.2
million  compared  to $144.4  million in the second  quarter of 2000.  This $1.2
million decline resulted primarily from lower  KCSR/Gateway  Western revenues of
approximately  $1.8 million  partially  offset by higher  revenues  from certain
other smaller  subsidiaries.  Coal and  automotive  revenues  increased 8.5% and
171.7%,  respectively,  for the second  quarter of 2001  compared  to the second
quarter of 2000.  These  increases  were  offset by lower  second  quarter  2001
revenues  for paper and forest  product,  chemical  and  petroleum  product  and
agriculture and mineral product  revenues,  which declined  approximately 5%, 6%
and 10%, respectively, compared to the second quarter of 2000.

Operating  Expenses.  Consolidated  operating  expenses  increased  $4.3 million
(3.4%) to $130.3  million  for the  second  quarter of 2001  compared  to $126.0
million in second  quarter  2000  primarily  as a result of higher  KCSR/Gateway
Western  expenses of $3.6 million and higher  expenses at certain  other smaller
subsidiaries.  Quarter  to  quarter  increases  in fringe  benefit  costs  ($1.0
million)  and car hire costs  ($1.5  million)  were the  primary  causes for the
higher  KCSR/Gateway  Western expenses.  Smaller  increases for fuel,  purchased
services,  casualties  and  insurance  and other  employee  expenses were mostly
offset by declines in salaries  and wages  expense and  materials  and  supplies
expense. The Company's consolidated expenses for the second quarter also include
an approximate $0.9 million  non-recurring gain on the sale of certain operating
real estate and an  approximate  $1.1  million  expense  related to a litigation
settlement at a subsidiary.

Interest Expense.  Interest expense for the second quarter of 2001 declined $3.9
million  (21.2%) from the second  quarter of 2000 as a result of lower  interest
rates on variable rate debt  (variable  rate debt  approximates  $419 million at
June 30, 2001) and lower amortization related to debt issue costs.

Unconsolidated  Affiliates. The Company recorded equity earnings of $5.2 million
for the second  quarter of 2001 compared to $9.2 million for the second  quarter
of 2000. The decline is primarily the result of lower equity earnings from Grupo
TFM,  which  decreased  $3.1  million  quarter to  quarter.  Grupo TFM  revenues
improved 5.3% to $171.9 million in the second quarter of 2001 compared to $163.3
million in the second  quarter of 2000.  These  improvements  in  revenues  were
offset by an approximate 16.8% increase in operating  expenses related primarily
to salaries and wages,  fringe benefits,  fuel, car hire and lease costs.  These
higher expenses led to a decline in Grupo TFM operating  income of approximately
19% quarter to quarter.  The operating  ratio as reported by Grupo TFM was 74.6%
for second quarter 2001 compared to 67.7% for second quarter 2000. Additionally,
second  quarter 2001  results  include a $2.9  million  deferred  tax  provision
(calculated under U.S. generally accepted  accounting  principles - "U.S. GAAP")
compared  to a deferred  tax  benefit of $3.2  million in the second  quarter of
2000.  The Company  reports its equity in Grupo TFM under U.S.  GAAP while Grupo
TFM reports its financial results under International Accounting Standards.

Combined  KCSR/Gateway  Western  Operating  Results.  The  following  provides a
comparative  analysis  of the revenue and  expense  components  of  KCSR/Gateway
Western  operating  companies  for the  quarter  ended June 30,  2001 versus the
quarter ended June 30, 2000:

Revenues

Combined KCSR and Gateway Western revenues decreased  approximately $1.8 million
quarter to quarter as increases in  automotive  and coal revenues were offset by
decreases  in  chemical  and  petroleum  product,  paper and forest  product and
agricultural and mineral product revenues.

Chemical  and  petroleum  products.  For the three  months  ended June 30, 2001,
chemical and petroleum  product revenues  decreased $1.8 million (5.6%) compared
to the same period in 2000.  Higher  revenue for plastic  products was offset by
declines in most other chemical  products.  The increase in revenues for plastic
products resulted from a plant expansion by a customer in late 2000. The decline
in other chemical and petroleum  products resulted primarily from lower industry
production reflecting the continuing impact of the slowdown of the U.S. economy.
These volume related revenue  declines were somewhat  mitigated  through certain
price  increases  in  the  second  quarter  of  2001.   Management  believes  an
improvement in the economic  conditions  could increase  demand for chemical and
petroleum products resulting in an increase in related revenues.

Paper and forest  products.  Paper and forest  product  revenues  decreased $1.7
million (5.0%) compared to the same period in 2000.  Military and other carloads
increased $1.3 million (89.4%) quarter to quarter due to the transfer of

certain  National Guard personnel and related  equipment to a military base near
our rail  lines.  This  increase  was offset by declines in most other paper and
forest  product  commodities.  The  continued  decline in the growth of the U.S.
economy has affected the paper and forest product industry  significantly as the
need for raw materials in related  manufacturing  and production  industries has
decreased.  Price  increases  during the second  quarter of 2001 have  partially
offset  related  volume  declines.  Management  believes an  improvement  in the
economic  conditions  could  increase  demand  for  paper  and  forest  products
resulting in an increase in related revenues.

Agricultural  and mineral  products.  Agricultural  and mineral product revenues
decreased $2.4 million (10.3%) compared to the same period in 2000. This decline
was primarily the result of lower domestic grain  shipments and shorter hauls. A
general  decline in the production of poultry in the United States has decreased
demand  for grain  deliveries  to the  Company's  chicken  producing  customers.
Additionally,  flooding in Iowa and  Minnesota  forced a temporary  shift in the
origination  of some  domestic  grain  shipments to Illinois and Indiana,  which
resulted in significantly shorter hauls for KCSR.

Intermodal and  automotive.  Intermodal and automotive  revenues  increased $2.5
million  (16.1%)  for the quarter  ended June 30,  2001  compared to the quarter
ended June 30, 2000. This  improvement is comprised  primarily of an increase in
automotive revenues, which increased $4.8 million quarter to quarter,  partially
offset  by a $2.3  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 near Kansas City;  and (ii) Ford  business  originating  on 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.  Second quarter 2001 intermodal  revenues declined due to several
factors including i) the impact of the slow-down in the U.S. economy,  which has
caused related  declines in demand;  ii) customer  erosion due to service delays
arising from  congestion  experienced  in the first quarter of 2001;  and iii) a
marketing agreement with Norfolk Southern, which provides that KCSR will perform
haulage  services for Norfolk  Southern from  Meridian,  Mississippi  to Dallas,
Texas for an agreed upon haulage fee. This marketing  agreement was entered into
in May 2000,  but was not fully  operational  until June 2000.  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 also has a lower cost base to KCSR as certain
costs such as fuel and car hire are incurred and paid by Norfolk Southern.

Coal.  Coal revenues  increased  $2.2 million  (8.5%) for the three months ended
June 30, 2001  compared to the three months ended June 30, 2000,  primarily as a
result of higher demand from coal customers replenishing their stockpiles due to
lower inventory levels. Additionally, coal revenues were impacted by an increase
in  electricity  generation  by  coal  customers  as a  result  of  hot  weather
conditions in the latter part of the second  quarter.  Also  contributing to the
increase  was the return of Kansas  City  Power and  Light's  Hawthorn  plant to
production  in June  2001.  The  Hawthorn  plant had been out of  service  since
January 1999 due to an explosion at the Kansas City facility.

Costs and Expenses

General.  For the  three  months  ended  June  30,  2001,  KCSR/Gateway  Western
operating costs increased $3.6 million from the same three-month period in 2000.
Increases  in fringe  benefit  costs  ($1.0  million)  and car hire costs  ($1.5
million) were the primary causes for the higher  KCSR/Gateway  Western expenses.
Smaller  increases for fuel,  purchased  services,  casualties and insurance and
other employee  expenses were primarily offset by declines in salaries and wages
expense and materials and supplies expense.

Salaries,  Wages and Benefits.  Salaries,  wages and benefits expense were $46.4
million  for both the  three  months  ended  June  30,  2001 and June 30,  2000,
respectively.  A decrease of approximately $1.0 million in salaries and wages as
a result of an overall reduction in the number of full-time employees was offset
by an increase  of $1.0  million in fringe  benefit  costs as a result of higher
health costs, which rose approximately 15%.

Fuel. Fuel costs for the three months ended June 30, 2001 increased $0.4 million
(4.0%)  compared to the three months ended June 30, 2000.  Higher market prices,
which  resulted  in a 6% increase  in the  average  price per gallon,  more than


offset a 2% decline in fuel usage. Fuel costs represented  approximately 9.1% of
total operating expenses for each of the three-month periods ended June 30, 2001
and 2000.

Operating  Leases.  For the three months ended June 30,  2001,  operating  lease
expense  decreased $0.3 million  (2.1%)  compared to the three months ended June
30,  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 $13.6
million for the three-month period ended June 30, 2001 compared to $13.2 million
for the three month  period  ended June 30,  2000.  This  increase  results from
increases in the asset base partially  offset by property  retirements and lower
STB approved depreciation rates.

Purchased Services. For the three months ended June 30, 2001, purchased services
expense  increased  $0.5  million  compared  with the same period in 2000.  This
increase resulted from higher professional fees related to casualty claims.

Casualties and Insurance.  For the three months ended June 30, 2001,  casualties
and insurance  expense  increased $0.7 million  (10.4%)  compared with the three
months  ended  June 30,  2000  primarily  as a result of higher  freight  losses
associated with  derailments and higher personal injury costs  associated with a
third party claim.  Casualties and insurance expenses decreased significantly in
the second  quarter of 2001 compared to the first quarter of 2001 as a result of
fewer  derailments,  which  management  believes is more  representative  of the
well-maintained physical plant of KCSR and Gateway Western.

Car Hire. For the three months ended June 30, 2001, car hire expense,  (car hire
payable,  net of  receivables),  increased $1.5 million (35.7%)  compared to the
three months ended June 30, 2000.  This  increase  resulted  primarily  due to a
higher number of freight cars from other  railroads on the  Company's  rail line
coupled with a lower  number of KCSR  freight  cars offline  being used by other
railroads.  Contributing  to the higher  number of freight  cars on line was the
larger  number of auto rack cars being used to serve the increase in  automotive
traffic. As operations became more fluid in the second quarter of 2001, car hire
costs showed  improvement,  declining  approximately 12.6% compared to the first
quarter of 2001.

Operating Income and Operating Ratio.  Operating income for KCSR/Gateway Western
for the three  months  ended June 30, 2001  decreased  $5.4  million,  or 26.3%,
compared  to the same  three-month  period in 2000.  This  decline in  operating
income  resulted  from a 1.3%  decrease  in  revenues  and a  3.0%  increase  in
operating  expenses.  These  factors  also  resulted in a combined  KCSR/Gateway
Western operating ratio of 88.1% in the second quarter of 2001 compared to 84.9%
in the second quarter of 2000.

Six Months Ended June 30, 2001 Compared With The Six Months Ended
June 30, 2000

Income from Continuing  Operations.  The Company reported income from continuing
operations of $11.0 million for the six months ended June 30, 2001 compared with
$19.2 million for the six months ended June 30, 2000.  This $8.2 million  period
to period  decline was  primarily  due to a $17.4  million  decrease in domestic
operating income, a $1.6 million decline in equity earnings from  unconsolidated
affiliates  and a $1.5  million  decrease in other,  net  partially  offset by a
decrease in interest  expense of $6.2  million  and lower  income  taxes of $6.1
million for the current six-month period.

Revenues.  Consolidated  revenues for year to date 2001 totaled  $287.2  million
compared to $293.3 million in the same period in 2000. This $6.1 million decline
resulted from lower KCSR/Gateway  Western revenues of approximately $8.0 million
partially  offset by higher  revenues from certain  other smaller  subsidiaries.
Coal and automotive revenues increased 1.1% and 159.4% respectively, for the six
months ended June 30, 2001 compared to the six months ended June 30, 2000. These
increases  were  offset by lower year to date 2001  revenues  for  chemical  and
petroleum product, agriculture and mineral product, and paper and forest product
revenues, which declined 2.2%, 11.9% and 7.4%, respectively.

Operating  Expenses.  Consolidated  operating  expenses  increased $11.3 million
(4.4%) to $268.2  million  for the six months  ended June 30,  2001  compared to
$256.9 million in the same period in 2000,  resulting  from higher

KCSR/Gateway  Western  expenses of $9.5  million and higher  expenses at certain
other  smaller   subsidiaries.   The  increase  in  KCSR/Gateway   expenses  was
attributable  to higher  costs for casualty  and  insurance,  car hire and fuel.
These  increases were partially  offset by lower year to date costs for salaries
and wages,  fringe  benefits,  materials  and supplies,  purchased  services and
operating leases. The Company's consolidated expenses for year to date 2001 also
include  approximately  $1.3  million of  one-time  costs  related to  severance
benefits for the  workforce  reduction  discussed in "Recent  Developments",  an
approximate  $0.9 million  non-recurring  gain on the sale of certain  operating
real estate and an  approximate  $1.1  million  expense  related to a litigation
settlement at a subsidiary.

Interest  Expense.  Interest  expense for the first half of 2001  declined  $6.2
million  compared to the same period in 2000 as a result of lower interest rates
on variable rate debt and lower amortization related to debt issue costs.

Income tax  expense.  For the six months  ended  June 30,  2001,  the income tax
benefit was $3.2 million compared to an income tax provision of $2.9 million for
the six months  ended  June 30,  2000.  The  variance  in income tax  expense is
primarily the result of a decline in the Company's  domestic  operating  results
and changes in associated book/tax temporary differences and certain non-taxable
items.  Exclusive of equity  earnings from Grupo TFM for each of the  respective
periods,  the  Company  recognized  a pre-tax  loss of $8.2  million for the six
months  ended June 30, 2001  compared to pre-tax  income of $5.9 million for the
six  months  ended  June  30,  2000.  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.

Unconsolidated Affiliates. The Company recorded equity earnings of $16.4 million
for the six months  ended  June 30,  2001  compared  to $18.0 for the six months
ended June 30,  2000.  This  decline  is  primarily  the result of lower  equity
earnings from Mexrail,  which decreased $1.0 million compared to the same period
in 2000.  Equity earnings from Grupo TFM were $16.0 million in the first half of
2001  compared to $16.2  million in the same period in 2000.  Grupo TFM revenues
increased  5.8% to $327.9  million  for the six months  ended June 30, 2001 from
$310.0 for the six months ended June 30, 2000. These higher revenues were offset
by an approximate 16.6% increase in operating expenses  (exclusive of the income
related to the reversion of certain concession assets discussed below) resulting
in a 19.5% decline in ongoing operating income from period to period. During the
first  quarter of 2001,  TFM  recorded  approximately  $60.0  million in pre-tax
income  relating to the  reversion of certain  concession  assets to the Mexican
Government.  The Company's  year to date equity  earnings from Grupo TFM reflect
our proportionate share of this income of approximately $9.1 million. Under U.S.
GAAP, the deferred tax provision was $24.6 million for the six months ended June
30, 2001 compared to a deferred tax benefit of $18.8 million for the same period
in 2000. The Company reports its equity in Grupo TFM under U.S. GAAP while Grupo
TFM reports its financial results under International Accounting Standards.

Combined  KCSR/Gateway  Western  Operating  Results.  The  following  provides a
comparative  analysis  of the revenue and  expense  components  of  KCSR/Gateway
Western  operating  companies  for the six months ended June 30, 2001 versus the
six months ended June 30, 2000:

Revenues

Combined  KCSR/Gateway  Western  revenues  for the first  half of 2001  declined
approximately  $8.0 million  compared to the same period in 2000 as increases in
automotive  and coal revenues were offset by decreases in chemical and petroleum
product, paper and forest product and agricultural and mineral product revenues.

Chemical  and  petroleum  products.  For the six  months  ended  June 30,  2001,
chemical and petroleum  product revenues  decreased $1.4 million (2.2%) compared
to the same period in 2000.  Similar to the second  quarter of 2001, an increase
in  revenue  for  plastic  products  (due to a plant  expansion)  was  offset by
declines in most other  chemical  products.  The decline in other  chemical  and
petroleum products resulted primarily from lower industry production  reflecting
the  continuing  impact of the  slowdown  of the U.S.  economy.  Volume  related
revenue declines were somewhat  mitigated through certain price increases in the
second quarter of 2001.  Chemical and petroleum  product  revenue  accounted for
24.2% of total  carload  revenues for each of the six months ended June 30, 2001
and 2000.

Paper and forest products.  Paper and forest product revenues for the six months
ended June 30, 2001 decreased $5.0 million (7.4%) compared to the same period in
2000.  As further  discussed  in the second  quarter  analysis,  an  increase in


military and other  carload  revenues of $1.4 million  (39.5%)  period to period
were  offset by  declines  in most other  paper and forest  products  due to the
continued slowdown of the U.S. economy. Additionally, as discussed in the second
quarter  analysis,  certain pricing  increases have mitigated some of the demand
driven volume declines. Paper and forest product revenue accounted for 24.0% and
25.4% of total carload revenues for the six months ended June 30, 2001 and 2000,
respectively.

Agricultural and mineral products. Agricultural and mineral product revenues for
the six months ended June 30, 2001  decreased $5.7 million  (11.9%)  compared to
the six months  ended  June 30,  2000.  Similar  to the  second  quarter of 2001
discussed  above,  this decline was primarily the result of lower domestic grain
shipments and shorter hauls.  Agricultural  and mineral  products  accounted for
16.2% and 18.0% of total carload revenues for the six months ended June 30, 2001
and 2000, respectively.

Intermodal and  Automotive.  Intermodal and automotive  revenues  increased $5.9
million  (19.2%) for the first six months of 2001 compared to the same period in
2000.  Similar to the second quarter trends  discussed  above,  this improvement
consisted of an increase in automotive revenues partially offset by a decline in
intermodal revenues.  Automotive revenues for the six months ended June 30, 2001
increased $9.0 million period to period while intermodal  revenues declined $3.1
million.  Intermodal  and automotive  revenues  accounted for 14.1% and 11.6% of
total  carload  revenues  for the six  months  ended  June 30,  2001  and  2000,
respectively.

Coal. Coal revenues  increased $0.7 million (1.3%) for the six months ended June
30, 2001 compared to the same period 2000.  Higher coal revenues were attributed
primarily to coal  customers  replenishing  stockpiles and due to an increase in
electricity  generation by coal customers in late second  quarter of 2001.  Coal
revenues  accounted  for 21.5% and 20.8% of total  carload  revenues for the six
months ended June 30, 2001 and 2000, respectively.

Costs and Expenses

General. For the six months ended June 30, 2001,  KCSR/Gateway Western operating
costs increased $9.5 million from the same six-month  period in 2000,  primarily
as a result of higher  costs for  casualty  and  insurance,  care hire and fuel.
These  increases  were  partially  offset  by  declines  in  salaries  wages and
benefits, operating leases, purchased services, and materials and supplies.

Salaries,  Wages and Benefits.  Salaries, wages and benefits expense for the six
months ended June 30, 2001  decreased  $2.1  million  compared to the six months
ended June 30, 2000  primarily  as a result of reduced  employee  counts,  lower
overall  overtime  costs,  and the use of fewer relief crews  coupled with lower
fringe  benefits.  Fringe benefit costs were lower period to period because of a
decline in stock option exercises and reductions in  retirement-based  costs for
certain union employees partially offset by higher health insurance costs. These
declines  were  also  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 six months  ended June 30,  2001,  fuel  expense  increased  $0.7
million  (3.0%)  compared to the same period in 2000. An approximate 7% decrease
in fuel usage was more than  offset by an  increase of nearly 11% in the average
cost per gallon period to period. Fuel costs represented  approximately 9.2% and
9.3% of total  operating  expenses for the six month periods ended June 30, 2001
and 2000, respectively.

Operating  Leases.  For the six months  ended  June 30,  2001,  operating  lease
expense  decreased $1.3 million  compared to the same period in 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 $27.0
million for the first half of 2001 compared to $26.4 million for the same period
in 2000.  This  increase  resulted  primarily  from  increases in the asset base
partially  offset by property  retirements  and lower STB approved  depreciation
rates.  Depreciation and  amortization  expense  represented  10.5% and 10.7% of
total   operating   expenses  for  the  first  six  months  of  2001  and  2000,
respectively.

Purchased  Services.  For the first  half of 2001,  purchased  services  expense
decreased $1.4 million compared to the same period in 2000. Much of this decline
was  attributable to fewer  intermodal  lift services  arising from a decline in
trailers handled at terminals coupled with an increase in lift charges billed to
others.  Additionally,  lower  environmental  compliance costs and other general
purchased services costs contributed to the decline period to period.

Casualties and insurance. Casualties and insurance expense rose $9.1 million for
the  first  six  months  of 2001  compared  to the  first  six  months  of 2000.
Approximately  $8.5  million of this  increase  related  to several  significant
derailments  and the  settlement of a significant  personal  injury claim in the
first quarter of 2001. These first quarter  derailments had a residual effect on
our service levels due to mainline  downtime,  which resulted in some congestion
and operating  inefficiencies  during the first quarter and early second quarter
2001. 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 half of 2001,  car hire expense  increased $5.3 million
compared to the same period in 2000. As discussed  above,  an unusual  number of
significant  first  quarter  2001  derailments  coupled  with the effects of the
economic slowdown, line washouts and flooding had an impact on the efficiency of
the Company's U.S.  operations during the first quarter and early second quarter
of 2001,  which led to some  congestion.  The  effects  of this  congestion  and
certain other factors discussed above in the second quarter analysis contributed
to the period to period increase in car hire expense.

Operating Income and Operating Ratio.  KCSR/Gateway Western operating income for
the first  six  months  of 2001  decreased  $17.5  million,  or 42.6%,  to $23.6
million,  resulting from a $8.0 million decrease in revenues coupled with a $9.5
million  increase  in  operating  expenses.  These  factors  also  resulted in a
combined  KCSR/Gateway Western operating ratio of 91.1% for the six months ended
June 30, 2001 compared to 85.5% for the same period in 2000.

TRENDS AND OUTLOOK

The Company's  second  quarter and year to date 2001 diluted  earnings per share
from continuing operations ($.08 and $.18,  respectively) decreased 47% and 45%,
respectively,  compared to the quarter and year to date  periods  ended June 30,
2000 ($.15 and $.33,  respectively).  The  Company's  year to date 2001 domestic
operating  results have been adversely  affected by the decline in growth of the
U.S. economy and competitive  revenue pressures,  as well as higher casualty and
car hire costs.  However,  as operations became more fluid in the second quarter
of 2001, car hire showed improvement,  declining approximately 12.6% compared to
the first  quarter of 2001.  Higher  casualty  costs were driven by an unusually
large number of first  quarter 2001  derailments  and are not  indicative  of an
ongoing trend. Additionally, despite improved fuel efficiency and lower variable
interest  rates,  fuel prices and interest costs continue to impact the domestic
operating results of the Company.

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):

   The Company's  revenue base has not  rebounded as quickly as  management  had
   anticipated.  However,  the Company's  cost structure is beginning to realize
   some of the benefits expected from the cost reduction strategy implemented at
   the end of the first quarter of 2001. Freight revenues continue to suffer the
   effects  of the  economic  slowdown,  particularly  in the paper  and  forest
   products and certain  chemical  markets,  which have typically shown a strong
   correlation  with the  strength  of the  economy.  Management  expects  these
   revenues to improve as economic conditions  improve.  Agriculture and mineral
   product  revenues  have also  suffered  due  mostly to  declining  demand for
   domestic grain for the poultry industry.  Despite lower coal revenues for the
   first  quarter of 2001,  coal  revenue for the six months ended June 30, 2001
   increased $0.7 million  (1.3%) as a result of increasing  demand from utility
   customers to replenish  stockpiles and to meet production  demands  resulting
   from current weather conditions. The Company has expanded service to the auto
   industry as evidenced by a 159%  increase in related  revenue for the year to
   date compared to the same period in 2000.  In the  short-term,  however,  the
   U.S. economic slowdown is expected to present revenue challenges.


   Despite  higher  expenses for the six months ended June 30, 2001  compared to
   the same prior year period,  the Company's cost  structure is improving.  The
   Company's  consolidated  expenses  have  declined  $7.6  million  from $137.9
   million in the first quarter of 2001 to $130.3 million in the second quarter.
   For the remainder of 2001,  management expects variable costs and expenses to
   be at levels  proportionate  with revenue activity  assuming  normalized rail
   operations,  except for fuel  expenses,  which are expected to mirror  market
   conditions.

   The congestion caused mostly by first quarter 2001 derailments had an adverse
   impact  on the  Company's  year to date  operating  results.  Management  has
   addressed the  congestion-related  issues and believes that  operations  will
   continue to show  improvement in the second half of 2001. In the longer term,
   management  continues to believe 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. PCRC is
   expected  to begin  freight  operations  during the latter  part of the third
   quarter of 2001, while passenger service commenced in July 2001.

   The Company, and it's partner, Transportation Maritima Mexican, S.A. de C.V.,
   have announced  their  intention to exercise a call and cause TFM to purchase
   the 24.6%  interest in Grupo TFM currently  owned by the Mexican  government.
   The funds required to purchase the Mexican  government's Grupo TFM shares are
   anticipated to be raised at TFM.  Management  believes this is an opportunity
   to add value to a key component of the Company's NAFTA franchise.

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):

                                                    Six Months
                                                  Ended June 30,
                                               --------------------
                                                 2001        2000
                                                -------     -------
Cash flows provided by (used for):
   Operating activities                         $  14.8     $  34.5
   Investing activities                           (27.8)      (51.6)
   Financing activities                            10.1        39.3
                                                -------     -------
   Cash and equivalents:
    Net increase (decrease)                        (2.9)       22.2
    At beginning of year                           21.5        11.9
                                                -------     -------
    At end of period                            $  18.6     $  34.1
                                                =======     =======

During the six months  ended June 30,  2001,  the  Company's  consolidated  cash
position  decreased $2.9 million from December 31, 2000. This decrease  resulted
mostly from cash used for property  acquisitions  and  investments in affiliates
partially  offset by net  proceeds  from the  issuance of  long-term  debt.  Net
operating  cash inflows were $14.8  million and $34.5 million for the six months
ended June 30,  2001 and 2000,  respectively.  This $19.7  million  decrease  in
operating cash flows was  attributable to changes in working  capital  balances,
lower income from continuing operations, and lower cash flows related to the tax
benefit associated with the exercise of stock options.

Net investing  cash outflows were $27.8 million and $51.6 million during the six
months ended June 30, 2001 and 2000, respectively. This $23.8 million difference
results primarily from lower year to date 2001 capital  expenditures,  partially
offset by higher  investments  in affiliates  and an increase in funds  received
from property dispositions.


During the six months ended June 30, 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 $10.1 million
for the six months ended June 30, 2001 compared with net financing  cash inflows
of $39.3  million  during  the  comparable  2000  period.  This  difference  was
primarily due to $11.8 million of net long-term  borrowings  and $1.6 million of
proceeds  from stock plans during the first six months of 2001 compared to $43.5
million of net  borrowings and proceeds from stock plans of $16.8 million during
the first six months of 2000.  The Company  paid only $0.1  million of dividends
during the six months ended June 30, 2001  compared to $4.8 million for the same
2000  period.  Additionally,  during the six months  ended  June 30,  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 June 30, 2001, $70 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 through March 31, 2002 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.

As  discussed  in "Recent  Developments",  the Company has carried  forward $200
million  aggregate  amount of unsold  securities  from the Initial  Shelf to the
Second Shelf filed on Form S-3  (Registration No. 333-61006) on May 16, 2001 for
the offering of up to $450 million in aggregate  amount of  securities.  The SEC
declared  the Second  Shelf  effective  on June 5, 2001.  The Company  filed the
Initial  Shelf on Form S-3  (Registration  No.  33-69648) in September  1993, as
amended in April  1996,  for the  offering  of up to $500  million in  aggregate
amount of securities.  The SEC declared the Initial Shelf effective on April 22,
1996;  however,  no securities  have been issued  thereunder.  Securities in the
aggregate  amount of $300 million remain  available under the Initial Shelf. The
Company has not engaged an underwriter for those remaining securities and has no
plans to issue any of the remaining  securities under the Initial Shelf. Subject
to certain  restrictions  under the KCS Credit  Facilities,  the Company expects
that any net proceeds from the sale of securities  under the Initial Shelf would
be  added to our  general  funds  and used  principally  for  general  corporate
purposes,  including working capital, capital expenditures,  and acquisitions of
or investments in businesses and assets.

On June 7, 2001, the Company  announced plans for concurrent public offerings of
$115  million  of  mandatory  convertible  units  and 4  million  shares  of the
Company's common stock under the Second Shelf.  These offerings were independent
of each other and completion of one was not contingent on the other. Anticipated
proceeds  from these  offerings  were to be used to reduce  existing  bank debt.
However,  on June 19,  2001,  the Company  issued a press  release  stating that
because of  management's  belief that the current  stock price did not  properly
reflect the valuation of the Company,  pursuing these  offerings would not be in
the best  interest  of KCSI's  current  shareholders.  In  response  to numerous
inquiries,  on June 29, 2001, the Company clarified its position  concerning the
offerings by announcing  that it has not ruled out going forward


with the common stock offering should the Company  determine  market  conditions
are  appropriate.  The Company also  indicated that it does not expect to make a
mandatory convertible unit offering in the foreseeable future.

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 June 30, 2001 and December  31,  2000,  respectively.  The  Company's  debt
increased  $11.9  million from  December 31, 2000 to $686.5  million at June 30,
2001 as a result of net long-term  borrowings.  This increase in debt was offset
by an increase in the Company's stockholders' equity, which also increased $11.9
million from December 31, 2000 to $655.3 million at June 30, 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.

Other

New Accounting Pronouncements.  In July 2001, the Financial Accounting Standards
Board ("FASB") issued Statement No. 141, "Business  Combinations",  ("SFAS 141")
and Statement No. 142, "Goodwill and Other Intangible Assets" ("SFAS 141"). SFAS
141 will become  effective for business  combinations  initiated  after June 30,
2001 and requires purchase method  accounting.  Under SFAS 142, goodwill with an
indefinite  life will no longer be amortized;  however,  both goodwill and other
intangible  assets will need to be tested annually for impairment.  The goodwill
and intangible  assets  statement  will be effective for fiscal years  beginning
after December 31, 2001. The Company is currently evaluating the impact, if any,
that adoption of these provisions will have on its financial statements.

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 6.     Exhibits and Reports on Form 8-K

a)    Exhibits

      None

b)    Reports on Form 8-K

      The  Company  filed a Current  Report on Form 8-K dated June 5, 2001 under
      Item  5  of  such  form   announcing   that  former  U.  S.  Secretary  of
      Transportation  Rodney E. Slater had been named to its Board of  Directors
      and  that it  planned  concurrent  public  offerings  of $115  million  of
      mandatory convertible units and 4 million shares of its common stock.

      The Company  filed a Current  Report on Form 8-K dated June 13, 2001 under
      Item 5 of such form announcing that Transportacion  Ferroviaria  Mexicana,
      S.A. de C.V. ("TFM") will acquire the Mexican government's 24.6% ownership
      of Grupo TFM.

      The Company  filed a Current  Report on Form 8-K dated June 18, 2001 under
      Item 5 of such form announcing the filing,  pursuant to Rule 415 under the
      Securities Act of 1933 (the "Act"),  of a  registration  statement on Form
      S-3,  which was  declared  effective  on June 5, 2001 and the  filing of a
      Preliminary Prospectus Supplement relating to the offering of 4,600,000 of
      the Company's  Mandatory  Convertible  Units and a Preliminary  Prospectus
      Supplement  relating to the offering of 4,000,000  shares of the Company's
      common stock.

      The Company  filed a Current  Report on Form 8-K dated June 20, 2001 under
      Item  4 of  such  form  announcing  changes  in the  Company's  Certifying
      Accountant and Disagreements  with Accountants on Accounting and Financial
      Disclosure.

      The Company  filed a Current  Report on Form 8-K dated June 29, 2001 under
      Item 5 of such  form  clarifying  its  position  concerning  a  previously
      announced offering of its common stock.

      The  Company  furnished  a Current  Report on Form 8-K dated July 10, 2001
      announcing  the date of its  second  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 July 25, 2001
      reporting  its second  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 August 9, 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)