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 September 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 October 31, 2001
- --------------------------------------------------------------------------------

Common Stock, $.01 per share par value                         58,939,118 Shares
- --------------------------------------------------------------------------------




                    KANSAS CITY SOUTHERN INDUSTRIES, INC.

                                    FORM 10-Q

                               SEPTEMBER 30, 2001

                                      INDEX

                                                                         Page

PART I - FINANCIAL INFORMATION

Item 1.     Financial Statements

Introductory Comments                                                       2


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


Consolidated Condensed Statements of Income -
   Three and Nine Months Ended September 30, 2001 and 2000                  4


Computation of Basic and Diluted Earnings per Common Share                  4


Consolidated Condensed Statements of Cash Flows -
   Nine Months Ended September 30, 2001 and 2000                            5


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


Notes to Consolidated Condensed Financial Statements                        7


Item 2.     Management's Discussion and Analysis of Financial
            Condition and Results of Operations                            15


Item 3.     Qualitative and Quantitative Disclosures About Market Risk     28


PART II - OTHER INFORMATION

Item 1.     Legal Proceedings                                              29


Item 6.     Exhibits and Reports on Form 8-K                               29


SIGNATURES                                                                 29
- ----------










                    KANSAS CITY SOUTHERN INDUSTRIES, INC.

                                    FORM 10-Q

                               SEPTEMBER 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.  (the  "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 nine months
ended September 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
nine months ended September 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.




                      KANSAS CITY SOUTHERN INDUSTRIES, INC.
                      CONSOLIDATED CONDENSED BALANCE SHEETS

                              (Dollars in Millions)

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

Current Assets:

   Cash and equivalents                            $   26.9      $    21.5
   Accounts receivable, net                           141.4          135.0
   Inventories                                         28.8           34.0
   Other current assets                                19.0           25.9
                                                   --------      ---------
      Total current assets                            216.1          216.4

Investments in unconsolidated affiliates              379.9          358.2

Properties (net of $660.0 and $622.9 accumulated
   depreciation and amortization, respectively)     1,323.0        1,327.8

Intangibles and Other Assets                           43.4           42.1
                                                   --------           ----

   Total assets                                    $1,962.4      $ 1,944.5
                                                   --------      ---------

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:

   Debt due within one year                        $   42.8      $    36.2
   Accounts and wages payable                          48.3           52.9
   Accrued liabilities                                120.7          159.9
                                                   --------      ---------
      Total current liabilities                       211.8          249.0
                                                   --------      ---------

Other Liabilities:

   Long-term debt                                     642.0          638.4
   Deferred income taxes                              347.4          332.2
   Other deferred credits                              96.2           81.5
                                                   --------      ---------
      Total other liabilities                       1,085.6        1,052.1
                                                   --------      ---------

Stockholders' Equity:

   Preferred stock                                      6.1            6.1
   Common stock                                         0.6            0.6
   Retained earnings                                  662.2          636.7
   Accumulated other comprehensive loss                (3.9)           -
                                                   ------------  ---------
      Total stockholders' equity                      665.0          643.4
                                                   --------      ---------

   Total liabilities and stockholders' equity      $1,962.4      $ 1,944.5
                                                   --------      ---------



   See accompanying notes to consolidated condensed financial statements.



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

                                                   Three Months         Nine Months
                                                Ended September 30,  Ended September 30,
                                               -------------------- --------------------
                                                  2001      2000       2001      2000
                                                -------    -------    -------   -------
Revenues                                        $ 144.6    $ 144.1    $ 431.8   $ 437.4
Costs and expenses
    Salaries, wages and benefits                   48.7       50.5      145.4     149.5
    Purchased services                             16.9       14.6       48.6      44.8
    Depreciation and amortization                  14.7       13.8       43.6      42.4
    Operating leases                               12.1       12.3       36.5      37.4
    Fuel                                           11.5       12.2       35.3      35.3
    Casualties and insurance                        6.2       12.0       28.6      25.2
    Car hire                                        3.5        4.1       15.7      11.1
    Other                                          15.0       10.1       43.1      40.8
                                                -------    -------    -------   -------
Total costs and expenses                          128.6      129.6      396.8     386.5
                                                -------    -------    -------   -------
Operating Income                                   16.0       14.5       35.0      50.9

Equity in net earnings of unconsolidated affiliates:
   Grupo Transportacion Ferroviaria
     Mexicana, S.A. de C.V.                         7.5        2.6       23.5      18.8
   Other                                           (0.6)       1.5       (0.2)      3.3
Interest expense                                  (13.2)     (18.3)     (42.9)    (54.2)
Other, net                                          0.9        1.2        3.0       4.8
                                                -------    -------    -------   -------
Income from continuing operations
   before income taxes, extraordinary
   item and cumulative effect of
   accounting change                               10.6        1.5       18.4      23.6
Income tax provision (benefit)                      1.6       (1.1)      (1.6)      1.8
                                                -------    -------    -------   -------
Income from continuing operations
   before extraordinary item and
   cumulative effect of accounting change           9.0        2.6       20.0      21.8
Income from discontinued operations,
    net of income taxes                             -         23.4        -       363.8
                                                -------    -------    -------   -------
Income before extraordinary item and
    cumulative effect of accounting change          9.0       26.0       20.0     385.6
Extraordinary item, net of income taxes
   Debt retirement costs - KCSI                     -         (1.1)       -        (7.0)
   Debt retirement costs - Grupo TFM                -         (1.7)       -        (1.7)
Cumulative effect of accounting change,
    net of income taxes                             -          -         (0.4)      -
                                                -------    -------    -------   -------
Net Income                                      $   9.0    $  23.2    $  19.6   $ 376.9
                                                =======    =======    =======   =======
Per Share Data
Basic Earnings per Common share
  Continuing operations                         $  0.15    $  0.05    $  0.34      0.38
  Discontinued operations                          -          0.40       -         6.46
                                                -------    -------    -------   -------
   Basic Earnings per Common share before
    extraordinary item and cumulative
    effect of accounting change                     0.15      0.45       0.34      6.84
  Extraordinary item, net of income taxes           -        (0.05)      -        (0.15)
  Cumulative effect of accounting change,
    net of income taxes                             -         -         (0.01)     -
                                                -------    -------    -------   -------
    Total Basic Earnings per Common share       $  0.15    $  0.40    $  0.33   $  6.69
                                                =======    =======    =======   =======
Diluted Earnings per Common share
  Continuing operations                         $  0.15    $  0.05    $  0.33   $  0.37
  Discontinued operations                          -          0.39       -         6.17
                                                -------    -------    -------   -------
   Diluted Earnings per Common share before
    extraordinary item and cumulative
    effect of accounting change                    0.15       0.44       0.33      6.54
  Extraordinary item, net of income taxes          -         (0.05)      -        (0.15)
  Cumulative effect of accounting
   change, net of income taxes                     -          -         (0.01)     -
                                                -------    -------    -------   -------
    Total Diluted Earnings per Common share     $  0.15    $  0.39    $  0.32   $  6.39
                                                =======    =======    =======   =======
Weighted Average Common Shares
 Outstanding (in thousands)
   Basic                                         58,656     57,478     58,442    56,353
   Dilutive potential common shares               2,515      1,380      2,492     1,751
                                                 ------     ------     ------    ------
     Diluted                                     61,171     58,858     60,934    58,104
Dividends Per Share:
   Per Preferred share                          $   .25    $   .25    $   .75   $   .75
                                                =======    =======    =======   =======
     See accompanying notes to consolidated condensed financial statements.



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


                                                                             
                                                                         Nine Months
                                                                    Ended September 30,
                                                                    -------------------
                                                                      2001       2000
                                                                     -------    -------
CASH FLOWS PROVIDED BY (USED FOR):

OPERATING ACTIVITIES:

  Net income                                                        $   19.6    $ 376.9
  Adjustments to reconcile net income
   to net cash from continuing operations
   Income from discontinued operations                                   -       (363.8)
   Depreciation and amortization                                        43.6       42.4
   Deferred income taxes                                                14.9       23.4
   Equity in undistributed earnings of unconsolidated affiliates       (23.3)     (22.1)
   Distributions from unconsolidated affiliates                          3.0        -
   Gain on sale of assets                                               (3.5)      (3.4)
   Extraordinary items, net of tax                                       -          7.5
   Tax benefit realized upon exercise of stock options                   4.6        9.0
  Changes in working capital items:
   Accounts receivable                                                  (6.4)      12.4
   Inventories                                                           5.2        6.3
   Other current assets                                                  7.6        2.3
   Accounts and wages payable                                           (4.6)     (32.9)
   Accrued liabilities                                                 (26.0)     (12.7)
  Other, net                                                            (4.5)       7.0
                                                                      -------   -------
   Net cash provided by operating activities of
      continuing operations                                             30.2       52.3
                                                                      -------   -------
INVESTING ACTIVITIES:

  Property acquisitions                                                (42.2)     (79.0)
  Proceeds from disposal of property                                    15.0        6.6
  Investment in and loans with affiliates                               (6.1)      (3.8)
  Other, net                                                            (0.8)       1.7
                                                                     -------    -------
   Net cash used for investing activities of
      continuing operations                                            (34.1)     (74.5)
                                                                     -------    -------


FINANCING ACTIVITIES:
  Proceeds from issuance of long-term debt                              35.0    1,017.0
  Repayment of long-term debt                                          (24.8)    (969.6)
  Proceeds from stock plans                                              5.6       17.8
  Debt issuance costs                                                   (0.4)     (17.6)
  Cash dividends paid                                                   (0.2)      (4.8)
  Other, net                                                            (5.9)      (2.3)
                                                                     -------    -------
   Net cash provided by financing
      activities of continuing operations                                9.3       40.5
                                                                     -------    -------


CASH AND EQUIVALENTS:
  Net increase in cash provided by continuing operations                 5.4       18.3
  At beginning of year                                                  21.5       11.9
                                                                     -------    -------
  At end of period                                                   $  26.9    $  30.2
                                                                     =======    =======






   See accompanying notes to consolidated condensed financial statements.



                      KANSAS CITY SOUTHERN INDUSTRIES, INC.
      CONSOLIDATED CONDENSED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                   (Dollars in millions, except share amounts)
                                   (Unaudited)

                                                                                      

                                                                                    Accumulated
                                                                                      other
                                   $25 Par             $.01 Par       Retained     comprehensive
                                Preferred stock      Common stock     Earnings        income         Total
                                ---------------      ------------     --------        ------         -----

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

Comprehensive income:
   Net income                                                             19.6
   Cumulative effect of
    accounting change                                                                     (0.9)
   Change in fair market value
    of cash flow hedge of
    unconsolidated affiliate                                                              (3.0)
Comprehensive income                                                                                  15.7
Dividends                                                                 (0.2)                       (0.2)
Options exercised and stock
 subscribed .                               -                 -            6.1             -           6.1
                                        -------           -------      -------         -------     -------
Balance at September 30, 2001           $   6.1           $   0.6      $ 662.2         $  (3.9)    $ 665.0
                                        -------           -------      -------         -------     -------

                     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 September 30, 2001 and December
     31,  2000,  the results of  operations  for the three and nine months ended
     September  30,  2001 and 2000,  and cash  flows for the nine  months  ended
     September 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 nine months ended  September 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.  The total number
     of KCSI shares  outstanding  immediately  following  this reverse split was
     55,749,947.

     As a  result  of the  Spin-off,  the  accompanying  consolidated  condensed
     financial  statements for the three and nine-month  periods ended September
     30, 2000 reflect the results of  operations  and cash flows of Stilwell for
     the applicable  periods as  discontinued  operations.  The following  table
     provides  the  results of  operations  information  of  Stilwell,  which is
     included in the accompanying  consolidated  condensed financial  statements
     for the periods indicated prior to the Spin-off (in millions):

                                                7/1/00-           1/1/00-
                                                7/12/00           7/12/00
                                               --------          --------
     Revenues                                  $   79.8          $1,187.9
     Operating expenses                            38.8             646.2
                                               --------          --------
     Operating income                              41.0             541.7
     Equity in earnings of unconsolidated
      affiliates                                    2.4              37.0
     Gain on litigation settlement                  -                44.2
     Gain on sale of Janus common stock             -                15.1
     Interest expense and other, net                1.0              18.6
                                               --------          --------
     Pretax income                                 44.4             656.6

     Income tax provision                          16.6             233.3
     Minority interest in consolidated earnings     4.4              59.5
                                               --------          --------
     Income from discontinued operations,
      net of income taxes                      $   23.4          $  363.8
                                               --------          --------


     A stock purchase agreement with Thomas H. Bailey,  the Chairman,  President
     and Chief Executive  Officer of Janus Capital  Corporation  ("Janus"),  and
     another  Janus  stockholder  (the "Janus  Stock  Purchase  Agreement")  and
     certain  restriction  agreements  with other  Janus  minority  stockholders
     contain,  among other  provisions,  mandatory  put rights.  The Janus Stock
     Purchase  Agreement,  and certain stock purchase agreements and restriction
     agreements with other minority stockholders also contain provisions whereby
     upon  the  occurrence  of  a  Change  in  Ownership  (as  defined  in  such
     agreements),  Stilwell  may be  required to purchase  such  holders'  Janus
     stock.  The fair  market  value  price for the  purchase  or sale under the
     mandatory put rights or the Change in Ownership  provisions  would be equal
     to  fifteen  times the net  after-tax  earnings  of Janus  over the  period
     indicated in the relevant  agreement or in some circumstances as



     determined  by  Janus'  Stock  Option  Committee  or  as  determined  by an
     independent appraisal. The Janus Stock Purchase Agreement has been assigned
     to  Stilwell  and  Stilwell  has  assumed  and agreed to  discharge  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.

     In  recent  filings,  Stilwell  disclosed  that in March  and  April  2001,
     Stilwell  acquired  202,042  shares  of Janus  common  stock  from  several
     minority stockholders of Janus exercising their put rights under certain of
     the agreements  discussed above. On September 4, 2001, Janus purchased from
     employees  (other than Mr.  Bailey)  approximately  139,000 shares of Janus
     common  stock.  On May 1, 2001,  Stilwell  announced  that it completed the
     purchase of 600,000  shares of Janus common stock from Mr. Bailey under the
     terms and conditions of the Janus Stock Purchase Agreement. In addition, in
     recent  filings,  Stilwell  disclosed  that it expects to purchase  609,950
     shares  of  Janus  common  stock,  representing  approximately  6.3% of the
     currently  outstanding  stock of  Janus,  from  Mr.  Bailey  and one  other
     minority  stockholder  for  an  approximate  cost  of  $613  million.  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  above,  including the purchase of the remaining  609,950  shares
     from Mr. Bailey and such minority  stockholder.  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.  Upon completion
     of the purchase of the 609,950 shares of Janus common stock from Mr. Bailey
     and the  minority  stockholder  by  Stilwell,  KCSI will be relieved of its
     obligations  to make any payments  under the mandatory put rights  included
     within these agreements.

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
     following is a reconciliation from the weighted average shares used for the
     basic  earnings per share  computation  and the diluted  earnings per share
     computation  for the three and nine  months  ended  September  30, 2001 and
     2000, respectively (in thousands):

                                     Three Months          Nine Months
                                  Ended September 30,  Ended September 30,
                                  -------------------  -------------------
                                     2001     2000        2001     2000
                                   -------  -------     -------   -------

        Basic shares                58,656   57,478      58,442    56,353
        Effect of Dilution:
           Stock Options             2,515    1,380       2,492     1,751
                                    ------   ------      ------    ------
        Diluted Shares              61,171   58,858      60,934    58,104
                                    ------   ------      ------    ------

        Excluded  from  Diluted
         Computation*                   79       60          44        24
                                    ------   ------      ------    ------

     *  Excluded  from  the  applicable   periods  diluted  earnings  per  share
     computation  because  the  exercise  prices were  greater  than the average
     market price of the common shares.

     For the  three  and nine  months  ended  September  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  $0.3  million and $5.4 million for the
     three and nine months  ended  September  30, 2000,  respectively,  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.   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
     September  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 ("Panarail").

     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):

                                                                                     

                                   September 30, 2001                                  December 31, 2000
                    ---------------------------------------------     ---------------------------------------------
                                                         Southern                                          Southern
                      Mexrail     PCRC    Grupo TFM     Capital        Mexrail        PCRC     Grupo TFM    Capital
                     --------   --------     --------    --------     --------      --------    --------   --------
 Current assets      $   37.8   $    3.8     $  269.7    $    2.3     $   24.6      $    7.1    $  190.9   $    0.2
 Non-current assets      53.8       77.3      1,926.2       242.1         42.7          48.6     1,885.6      262.0
                     --------   --------     --------    --------     --------      --------    --------   --------
     Assets          $   91.6   $   81.1     $2,195.9     $ 244.4     $   67.3      $   55.7    $2,076.5   $  262.2
                     ========   ========     ========    ========     ========      ========    ========   ========
 Current liabilities $   58.8   $    3.2     $  364.5    $    0.7     $   32.2      $    0.6    $   80.5   $    0.4
 Non-current
  liabilities             5.9       53.6        573.7       201.0          6.7          37.1       817.8      212.5
 Minority interest        -          -          373.1         -            -             -         357.2        -
 Equity of stockholders
   and partners          26.9       24.3        884.6        42.7         28.4          18.0       821.0       49.3
                     --------   --------     --------    --------     --------      --------    --------   --------
     Liabilities and
       equity        $   91.6   $   81.1     $2,195.9    $  244.4     $   67.3      $   55.7    $2,076.5   $  262.2
                     ========   ========     ========    ========     ========      ========    ========   ========
 KCSI's investment   $   13.2   $   11.6     $  329.4    $   21.3     $   13.3      $    9.5    $  306.0   $   24.6
                     ========   ========     ========    ========     ========      ========    ========   ========


Operating Results (dollars in millions):

                                  Three Months                 Nine Months
                               Ended September 30,        Ended September 30,
                              --------------------       --------------------
                                 2001        2000           2001        2000
                              --------------------       --------------------
Revenues:
   Mexrail                     $  11.7     $  16.0        $  40.8     $  42.9
   PCRC                            -           -              -           -
   Grupo TFM                     168.1       165.2          496.0       475.2
   Southern Capital                7.6         7.6           22.7        23.1

  Operating costs and expenses:
   Mexrail                    $   13.6     $  13.7        $  44.2     $  39.8
   PCRC                            0.9        (0.5)           1.8         0.4
   Grupo TFM                     123.6       128.0          323.1       338.8
   Southern Capital                6.4         7.0           19.6        20.9

  Net income (loss):
   Mexrail                    $   (0.7)    $   2.3       $   (1.5)    $   2.4
   PCRC                           (0.3)        0.9           (0.6)        0.2
   Grupo TFM                      20.1         0.3           63.6        39.4
   Southern Capital                1.1         0.7            3.1         2.3


6.   Noncash  Investing  and  Financing  Activities.  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 nine  months of 2001,  the
     Company has received  approximately  $3.7  million from payroll  deductions
     associated with this offering of the ESPP.

     In the first  quarter of 2000,  the  Company  issued  approximately  94,149
     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.

     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.

7.   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 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  consolidated
     condensed  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 nine months for changes in the fair
     value of its  interest  rate  hedging  instruments  from January 1, 2001 to
     September 30, 2001.  As of September 30, 2001,  the interest rate cap asset
     had a fair value of less than $0.1 million.

     In  addition,  through  September  30,  2001,  the Company  has  recorded a
     reduction to its  stockholders'  equity  (accumulated  other  comprehensive
     income)  of  approximately  $3.9  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.


8.   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").

     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. The registered notes bear a
     fixed annual interest rate of 9.5% and are due on October 1, 2008.

9.   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.  As part of the cost reduction plan,
     the Company also  delayed the  implementation  of its new computer  system,
     Management  Control  System  ("MCS").  KCSI  management  expects  to  begin
     implementation  of MCS in  phases  beginning  with  phase  1 in the  fourth
     quarter of 2001.  Phase 1 will apply mainly to waybilling  functions at the
     Company's  customer service center.  Other phases of MCS implementation are
     currently planned for 2002. Further,  the planned capital  expenditures for
     2001were reduced by  approximately  $16 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.

10.  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
     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  September  30, 2001,  the Company had $418
     million borrowed under these facilities,  comprised of $383 million of term
     debt  and $35  million  under  the  revolving  credit  facility  and was in
     compliance with the applicable covenant provisions as amended.

11.  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 is  currently  negotiating  a  settlement  with regard to these cases.
     Management believes that any resulting  settlement will not have a material
     effect on the Company's results of operations.

     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.

12.  Condensed  Consolidating  Financial  Information.  In September  2000, KCSR
     issued $200 million of 9.5% Senior Notes due 2008. KCSI registered exchange
     notes with the SEC that have  substantially  identical terms and associated
     guarantees  and all of the initial  Senior  Notes were  exchanged  for $200
     million of registered  exchange notes. These registered 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.

     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



                                       Nine months ended September 30, 2001 (dollars in millions) (unaudited)
                                                                                             
                                                                                 Non-
                                              Subsidiary      Guarantor        Guarantor    Consolidating  Consolidated
                                     Parent     Issuer       Subsidiaries    Subsidiaries    Adjustments       KCSI
                                    -------     ------       ------------    ------------    -----------       ----
     Revenues                        $  -        $ 394.5          $  43.8         $  13.0        $ (19.5)     $ 431.8
     Costs and expenses                 9.8        357.0             36.6            12.9          (19.5)       396.8
                                    -------      -------          -------         -------        -------      -------
       Operating income (loss)         (9.8)        37.5              7.2             0.1            -           35.0
     Equity in net earnings of
       unconsolidated affiliates
       and subsidiaries                26.7         27.0             (0.1)           24.1          (54.4)        23.3
     Interest expense                  (0.5)       (41.8)            (2.5)           (0.3)           2.2        (42.9)
     Other, net                         0.2          4.7              0.3             -             (2.2)         3.0
                                    -------      -------          -------         -------        -------      -------
      Income from continuing
       operations before income
       taxes                           16.6         27.4              4.9            23.9          (54.4)        18.4
     Income tax provision (benefit)    (3.4)        (0.3)             1.9             0.2            -           (1.6)
                                    -------      -------          -------         -------        -------      -------
     Income before cumulative effect
      of accounting change             20.0         27.7              3.0            23.7          (54.4)        20.0
                                    -------      -------          -------         -------        -------      -------
     Cumulative effect of accounting
      change, net of income taxes      (0.4)        (0.4)             -               -              0.4         (0.4)
                                    -------      -------          -------         -------        -------      -------
     Net income                     $  19.6      $  27.3          $   3.0         $  23.7        $ (54.0)     $  19.6
                                    =======      =======          =======         =======        =======      =======






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

Revenues                           $   -     $ 400.5        $  46.1       $   6.2          $ (15.4)    $ 437.4
Costs and expenses                     7.6     349.1           39.4           5.8            (15.4)      386.5
                                   -------   -------        -------       -------          -------     -------
  Operating income (loss)             (7.6)     51.4            6.7           0.4              -          50.9
Equity in net earnings of
 unconsolidated affiliates
 and subsidiaries                     26.1      20.7            0.1          19.8            (44.6)       22.1

Interest expense                      (2.8)    (53.5)          (3.2)         (1.0)             6.3       (54.2)
Other, net                             3.7       6.7            0.4           -               (6.0)        4.8
                                   -------   -------        -------       -------          -------     -------
  Income from continuing
   operations before
   income taxes                       19.4      25.3            4.0          19.2            (44.3)       23.6
Income tax provision (benefit)        (2.4)      1.4            1.7           1.1              -           1.8
                                   -------   -------        -------       -------          -------     -------
Income from continuing operations     21.8      23.9            2.3          18.1            (44.3)       21.8
Income from discontinued operations  363.8       -              -           363.8           (363.8)      363.8
                                  --------  --------        --------     --------         --------    --------
Income before extraordinary items    385.6      23.9            2.3         381.9           (408.1)      385.6
Extraordinary items, net of
  income taxes                        (8.7)     (1.1)           -            (1.7)             2.8        (8.7)
                                   -------   -------        -------       -------          -------     -------
Net income                         $ 376.9   $  22.8        $   2.3       $ 380.2          $(405.3)    $ 376.9
                                   =======   =======        =======       =======          =======     =======


Condensed Consolidating Balance Sheet


                                       As of September 30, 2001 (dollars in millions) (unaudited)
                                                                                       
                                                                        Non-
                                            Subsidiary  Guarantor     Guarantor     Consolidating   Consolidated
                                    Parent    Issuer   Subsidiaries  Subsidiaries     Adjustments       KCSI
                                    ------    ------   ------------  ------------     -----------       ----
ASSETS:
   Current assets                 $    4.3  $  183.1        $   36.4     $    5.6        $   (13.3)   $  216.1
   Investments held for operating
    purposes and investments in
    Subsidiaries                     688.2     462.9            (0.1)       368.4         (1,139.5)      379.9
   Properties, net                     0.3   1,229.8            91.0          1.9              -       1,323.0
   Intangibles and other assets        1.7      29.7            13.1          -               (1.1)       43.4
                                  --------  --------        --------     --------         --------    --------
     Total assets                 $  694.5  $1,905.5        $  140.4     $  375.9        $(1,153.9)   $1,962.4
                                  ========  ========        ========     ========         ========    ========
LIABILITIES AND EQUITY:

   Current liabilities            $   (9.7) $  202.4        $   19.3     $   13.1        $   (13.3)   $  211.8
   Long-term debt                      1.6     628.3             7.3          4.8              -         642.0
   Payable to affiliates               5.1       -              33.1          -              (38.2)        -
   Deferred income taxes               9.9     323.9             9.9          4.9             (1.2)      347.4
   Other liabilities                  22.6      67.9             5.7          -                -          96.2
   Stockholders' equity              665.0     683.0            65.1        353.1         (1,101.2)      665.0
                                  --------  --------        --------     --------         --------    --------
    Total liabilities and equity  $  694.5  $1,905.5        $  140.4     $  375.9        $(1,153.9)   $1,962.4
                                  ========  ========        ========     ========         ========    ========





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

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

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

Condensed Consolidating Statements of Cash Flows



                                      Nine months ended September 30,  2001 (dollars in millions) (unaudited)
                                                                                       
                                                                         Non-
                                            Subsidiary  Guarantor     Guarantor     Consolidating  Consolidated
                                    Parent    Issuer   Subsidiaries  Subsidiaries     Adjustments       KCSI
                                    ------    ------   ------------  ------------     -----------       ----
Net cash flows provided by (used
 for) operating activities:       $   (7.7) $   31.1        $    0.1     $    5.5         $    1.2    $   30.2
                                  --------  --------        --------     --------         --------    --------
Investing activities:
   Property acquisitions              -        (40.2)           (2.0)         -                -         (42.2)
   Investments in and loans
    to affiliates                     -         (2.0)            -           (7.3)             3.2        (6.1)
   Other, net                         -          9.7             5.1          -               (0.6)       14.2
                                  --------  --------        --------     --------         --------    --------
      Net                             -        (32.5)            3.1         (7.3)             2.6       (34.1)
                                  --------  --------        --------     --------         --------    --------

Financing activities:
   Proceeds from issuance of
    long-term debt                     -        35.0             -            -                -          35.0
   Repayment of long-term debt         -       (23.2)           (1.4)        (0.2)             -         (24.8)
   Proceeds from loans from
    affiliates                         1.7       -               -            -               (1.7)        -
   Debt issuance costs                 -        (0.4)            -            -                -          (0.4)
   Proceeds from  stock plans          5.6       -               -            -                -           5.6
   Cash dividends paid                (0.2)      -               -            -                -          (0.2)
   Other, net                         (0.3)     (3.9)           (1.7)         2.1             (2.1)       (5.9)
                                  --------  --------        --------     --------         --------    --------
      Net                              6.8       7.5            (3.1)         1.9             (3.8)        9.3
                                  --------  --------        --------     --------         --------    --------

Cash and equivalents:
   Net increase  (decrease)           (0.9)      6.1             0.1          0.1              -           5.4
   At beginning of period              1.5      17.4             2.1          0.5              -          21.5
                                  --------  --------        --------     --------         --------    --------
   At end of period               $    0.6  $   23.5        $    2.2     $    0.6         $    -      $   26.9
                                  ========  ========        ========     ========         ========    ========



                                      Nine months ended September 30,  2000 (dollars in millions) (unaudited)
                                                                                       
                                                                        Non-
                                            Subsidiary  Guarantor     Guarantor     Consolidating  Consolidated
                                    Parent    Issuer   Subsidiaries  Subsidiaries     Adjustments       KCSI
                                    ------    ------   ------------  ------------     -----------       ----
Net cash flows provided by (used
 for) operating activities:       $   (3.2) $   57.8        $    9.0     $   13.4         $  (24.7)   $   52.3
                                  --------  --------        --------     --------         --------    --------
Investing activities:
   Property acquisitions               -       (74.7)           (4.3)         -                -         (79.0)
   Investments in and loans
    to affiliates                    (40.1)      -               -           (4.4)            40.7        (3.8)
   Repayment of loans to affiliates  544.8       -               -            -             (544.8)        -
   Other, net                          1.1       2.5             0.8          -                3.9         8.3
                                  --------  --------        --------     --------         --------    --------
      Net                            505.8     (72.2)           (3.5)        (4.4)         (500.2)      (74.5)
                                  --------  --------        --------     --------         --------    --------

Financing activities:
   Proceeds from issuance of
    long-term debt                   125.0     892.0             -            -                -       1,017.0
   Repayment of long-term debt      (648.3)   (291.6)          (29.5)        (0.2)             -        (969.6)
   Proceeds from loans from affiliates -        46.2            32.9          -              (79.1)        -
   Repayment of loans from affiliates  -      (577.6)            -            -              577.6         -
   Debt issuance costs                 -       (17.6)            -            -                -         (17.6)
   Proceeds from stock plans          17.8       -               -            -                -          17.8
   Cash dividends paid                (4.8)    (15.2)           (4.8)        (8.7)            28.7        (4.8)
   Other, net                          3.2      (2.8)           (0.4)         -               (2.3)       (2.3)
                                  --------  --------        --------     --------         --------    --------
      Net                           (507.1)     33.4            (1.8)        (8.9)           524.9        40.5
                                  --------  --------        --------     --------         --------    --------
Cash and equivalents:
   Net increase                       (4.5)     19.0             3.7          0.1              -          18.3
   At beginning of period              5.2       4.2             2.2          0.3              -          11.9
                                  --------  --------        --------     --------         --------    --------
   At end of period               $    0.7  $   23.2        $    5.9     $    0.4         $    -      $   30.2
                                  ========  ========        ========     ========         ========    ========




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
the consolidated 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.


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

KCSI HC supplies its various subsidiaries with managerial, legal, tax, financial
and accounting services,  in addition to managing other "non-operating" and more
passive  investments.  KCSI HC'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 filed
a Universal Shelf Registration Statement on Form S-3 (Registration No. 33-69648)
in  September  1993,  as amended in April 1996,  for the  offering of up to $500
million aggregate amount of securities (the "Initial Shelf"). The Securities and
Exchange  Commission  ("SEC")  declared the Initial Shelf effective on April 22,
1996;  however,  no  securities  have been  issued  thereunder.  The Company has
carried  forward $200 million  aggregate  amount of unsold  securities  from the
Initial Shelf to a Shelf Registration  Statement filed on Form S-3 (Registration
No.  333-61006) on May 16, 2001, as amended on June 5, 2001, for the offering of
up $450 million  aggregate  amount of securities (the "Second  Shelf").  The SEC
declared the Second Shelf effective on June 5, 2001. 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.

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.  Due to the tragic  events of
September 11, 2001, the timing of this  transaction  was delayed and is expected
to be completed when markets are more favorable.

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 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 gain 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 ("Senior Notes").

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  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. These registered notes bear
a fixed annual interest rate of 9.5% and are due on October 1, 2008.

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.  As part of the cost reduction  plan, the Company
also delayed the  implementation of its new computer system,  Management Control
System ("MCS"). KCSI management expects to begin implementation of MCS in phases
beginning with phase 1 in the fourth quarter of 2001.  Phase 1 will apply mainly
to waybilling  functions at the Company's customer service center.  Other phases
of MCS  implementation  are  currently  planned for 2002.  Further,  the planned
capital  expenditures for 2001 were reduced by approximately $16 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 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 September 30, 2001, the Company had
$418 million borrowed under these facilities,  comprised of $383 million of term
debt and $35 million under the revolving  credit  facility and was in compliance
with the applicable covenant provisions as amended.

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 $0.4 million charge during the first nine months
for changes in the fair value of its  interest  rate  hedging  instruments  from
January 1, 2001 to September 30, 2001.  As of September  30, 2001,  the interest
rate cap asset had a fair value of less than $0.1 million.

In addition, through September 30, 2001, the Company recorded a reduction to its
stockholders'  equity  (accumulated other  comprehensive  loss) of approximately
$3.9 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 following table summarizes the income statement components of the continuing
operations of the Company for the three and nine-month  periods ended  September
30, 2001 and 2000,  respectively,  (in millions) for use in the analysis  below.
See the financial statements  accompanying this Form 10-Q for other captions not
presented in this table.

                                     Three Months             Nine Months
                                   Ended September 30,      Ended September 30,
                                   -------------------      -------------------
                                     2001       2000         2001        2000
                                   -------     -------      -------     -------

Revenues                           $ 144.6     $ 144.1      $ 431.8     $ 437.4
Costs and expenses                   128.6       129.6        396.8       386.5
                                   -------     -------      -------     -------
Operating income                      16.0        14.5         35.0        50.9
Equity in net earnings of
  unconsolidated affiliates            6.9         4.1         23.3        22.1
Interest expense                     (13.2)      (18.3)       (42.9)      (54.2)
Other, net                             0.9         1.2          3.0         4.8
                                   -------     -------      -------     -------
  Income from continuing operations
     before income taxes              10.6         1.5         18.4        23.6
Income tax provision (benefit)         1.6        (1.1)        (1.6)        1.8
                                   -------     -------      -------     -------
  Income from continuing
   operations                      $   9.0     $   2.6      $  20.0     $  21.8
                                   =======     =======      =======     =======

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

Income from Continuing  Operations.  The Company reported income from continuing
operations of $9.0 million (15(cent) per diluted share) for the third quarter of
2001 compared to income from continuing  operations of $2.6 million (5(cent) per
diluted  share) for the third  quarter  of 2000.  This $6.4  million  quarter to
quarter  increase  resulted  primarily from  improvements in domestic  operating
income of $1.5  million,  equity  earnings  from Grupo TFM of $4.9  million  and
interest expense of $5.1 million.  These improvements were partially offset by a
$2.1 million  quarter to quarter change in equity  earnings  (losses) from other
unconsolidated  affiliates  (primarily  Mexrail  and  PCRC)  and a $2.7  million
increase in the income tax provision.

Revenues.  Consolidated  revenues for the third  quarter of 2001 totaled  $144.6
million  compared to $144.1 million in the third quarter of 2000.  This increase
resulted from slightly higher  KCSR/Gateway  Western revenues ($0.2 million) and
increases at certain other  subsidiaries  ($0.3 million).  KCSR/Gateway  Western
revenue growth was driven primarily by strength in coal revenues, which improved
15% quarter to quarter.  Quarter to quarter revenue  increases also occurred for
certain lumber products, domestic grain, plastics, certain chemical products and
military shipments.  These improvements were partially offset by overall quarter
to quarter revenue  decreases for chemical and petroleum  products,  agriculture
and mineral products and intermodal products,  primarily reflecting the existing
slow economic conditions. See KCSR/Gateway Western discussion below for detailed
analysis.

Operating  Expenses.  Consolidated costs and expenses declined $1 million in the
third quarter of 2001 to $128.6 million  compared to $129.6 million in the third
quarter of 2000.  This  resulted  from a $5.5 million  decrease in  KCSR/Gateway
Western  expenses offset by a $4.5 million increase in expenses at certain other
subsidiaries (primarily as a result of a $3.0 million reduction to the allowance
for  doubtful  accounts  due  to the  collection  of an  outstanding  receivable
recorded in the third quarter of 2000).  Quarter to quarter declines in salaries
and wages,  fuel, car hire and casualties and insurance were partially offset by
increases  in  purchased  services,  fringe  benefits  and other  expenses.  See
KCSR/Gateway Western discussion below for detailed analysis.

Interest  Expense.  Interest expense for the third quarter of 2001 declined $5.1
million  (28%)  from the third  quarter of 2000  primarily  as a result of lower
interest  rates on variable  rate debt  (variable  rate debt  approximates  $418
million at September 30, 2001) and lower amortization of debt issuance costs due
to the refinancing of debt in the third quarter of 2000 (see above).


Income Tax Expense.  For the three months ended  September 30, 2001,  the income
tax provision was $1.6 million compared to an income tax benefit of $1.1 million
for the three  months  ended  September  30,  2000.  The  variance in income tax
expense  is  primarily  the  result of an  increase  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 pre-tax income of $3.1 million
for the three months ended September 30, 2001 compared to a pre-tax loss of $1.1
million for the three months ended  September 30, 2000.  The Company  intends to
indefinitely  reinvest the equity earnings from Grupo TFM and  accordingly,  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 $6.9 million
for the third  quarter of 2001 compared to $4.1 million for the third quarter of
2000. This increase is primarily the result of higher equity earnings from Grupo
TFM, which  increased  $4.9 million  (exclusive of the 2000  extraordinary  item
discussed  below)  quarter to  quarter,  partially  offset by a $1.2  decline in
equity  earnings  from Mexrail and equity  losses of $0.9 million  recorded from
PCRC relating mostly to costs associated with the start-up of the business. PCRC
commenced  operations  in July 2001.  Grupo TFM revenues  increased 2% to $168.0
million in the third quarter of 2001 from $165.2 million in the third quarter of
2000, while total costs and expenses  dropped 3% quarter to quarter,  leading to
an improved operating profit of nearly 20% (computed under accounting principles
generally accepted in the United States of America - "U.S.  GAAP").  Lower costs
for fuel,  car hire and losses  associated  with the sale of operating  property
were partially  offset by higher  employee costs,  purchased  services and lease
expense. Additionally, third quarter 2001 results include a deferred tax benefit
of $12.0 million (calculated under U.S. GAAP) compared to a deferred tax expense
of $10.7 million for the third quarter of 2000. The variance in the deferred tax
calculation  of Grupo TFM is mostly  attributable  to  fluctuations  in the peso
exchange rate and inflation in Mexico.  The Company  reports its equity in Grupo
TFM under U.S.  GAAP while  Grupo TFM  reports  under  International  Accounting
Standards.

Income from  Discontinued  Operations.  Net income for the third quarter of 2000
includes income from discontinued  operations (i.e.  Stilwell) of $23.4 million.
As a result of the spin-off of Stilwell effective July 12, 2000, the Company did
not report income from discontinued operations for the third quarter of 2001.

Extraordinary  Items.  During the third quarter of 2000, the Company  refinanced
$200  million  of bank  debt  with a $200  million  offering  of  8-year  senior
unsecured  notes and Grupo TFM refinanced  $300 million of bank debt with a U.S.
Commercial  Paper  program.   Accordingly,   in  the  accompanying  consolidated
condensed  financial  statements for the three months ended  September 30, 2000,
the Company  reported  after-tax  extraordinary  debt  retirement  costs of $2.8
million  (5(cent) per diluted share)  related to the Company's debt  refinancing
($1.1 million) and the Company's proportionate share of the refinancing costs at
Grupo TFM ($1.7 million).

Nine Months Ended September 30, 2001 Compared With The Nine Months Ended
September 30, 2000

Income from Continuing Operations. For the nine months ended September 30, 2001,
income from continuing operations was $20.0 million (33(cent) per diluted share)
compared to $21.8 million (37(cent) per diluted share) for the nine months ended
September 30, 2000. This $1.8 million period to period decline was primarily due
to a $15.9 million  decrease in domestic  operating income partially offset by a
$4.7  million  increase  in equity  earnings  from Grupo TFM,  an $11.3  million
decrease in interest  expense and a $3.4 million  improvement  in the income tax
provision  (benefit).  The Company's  equity  earnings for the nine months ended
September 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.

Revenues.  Consolidated  revenues for year to date 2001 totaled  $431.8  million
compared to $437.4 million in the same period in 2000. This $5.6 million decline
resulted from lower KCSR/Gateway  Western revenues of approximately $7.8 million
partially  offset by higher  revenues from certain  other smaller  subsidiaries.
Year to date 2001 revenue growth occurred in certain commodities, including coal
(6%), automotive (102%), plastics (13%), military/other (41%) and certain forest
and chemical commodities.  These revenue  improvements,  however, were offset by
overall  declines in chemical  and  petroleum  products  (3%),  agriculture  and
mineral  products (9%),  paper and forest products (4%) and


intermodal  revenues  (12%)  resulting  mostly from lower  production due to the
continued  weakness in the U.S.  economy.  See KCSR/Gateway  Western  discussion
below for detailed analysis.

Operating Expenses. Consolidated operating expenses increased $10.3 million (3%)
to $396.8  million  for the nine months  ended  September  30, 2001  compared to
$386.5 million for the same period in 2000,  resulting from higher  KCSR/Gateway
Western   expenses  of  $3.4  million  and  higher  expenses  at  certain  other
subsidiaries of $6.9 million.  The increase in KCSR/Gateway Western expenses was
mostly  attributable  to  higher  costs  for  purchased  services,  car hire and
casualties  and  insurance,  partially  offset by lower  year to date  costs for
salaries and wages,  fringe  benefits,  materials  and  supplies  and  operating
leases.  The  Company's  consolidated  expenses  for year to date  2001  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.  Year to date 2000  consolidated  expenses include the impact of the
$3.0 million reduction of the allowance for doubtful  accounts  discussed above.
See KCSR/Gateway Western discussion below for detailed analysis.

Interest Expense.  Interest expense for the nine months ended September 30, 2001
declined $11.3 million compared to the nine months ended September 30, 2000 as a
result of lower  interest  rates on  variable  rate debt and lower  amortization
related to debt issue costs as discussed above in the third quarter analysis.

Income Tax Expense. For the nine months ended September 30, 2001, the income tax
benefit was $1.6 million compared to an income tax provision of $1.8 million for
the nine months ended  September 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 $5.1  million for the nine
months ended  September 30, 2001 compared to pre-tax  income of $4.8 million for
the nine months ended September 30, 2000.

Unconsolidated Affiliates. The Company recorded equity earnings of $23.3 million
for the nine months ended  September  30, 2001 compared to $22.1 million for the
nine months ended  September 30, 2000.  This increase is primarily the result of
higher equity  earnings from Grupo TFM,  which  increased $4.7 million period to
period,  partially  offset by a $2.2  million  decline in equity  earnings  from
Mexrail and equity losses of $0.9 million recorded from PCRC as discussed above.
Equity  earnings from Grupo TFM were $23.5 million year to date 2001 compared to
$18.8 million  (excluding  the impact of the 2000  extraordinary  item discussed
above)  in the same  period  in 2000.  During  the first  quarter  of 2001,  TFM
recorded  approximately  $54 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.  Grupo TFM's revenues  increased 4.4% to
$496.0  million for the first nine  months of 2001 from  $475.2  million for the
first nine months of 2000.  These higher  revenues were offset by an approximate
9%  increase  in  operating  expenses  (exclusive  of the income  related to the
reversion of certain concession assets to the Mexican government) resulting in a
period to period decline in ongoing  operating income of approximately 9%. Under
U.S. GAAP, the deferred tax expense for Grupo TFM was $12.6 million for the nine
months  ended  September  30, 2001  compared to a deferred  tax benefit of $18.9
million  (excluding  the  impact  of the 2000  extraordinary  item) 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.

Income  from  Discontinued  Operations.  Net  income for the nine  months  ended
September 30, 2000 includes income from  discontinued  operations  (Stilwell) of
$363.8 million. As a result of the spin-off of Stilwell effective July 12, 2000,
the Company did not report income from  discontinued  operations  during year to
date 2001.

Cumulative effect of accounting  change and extraordinary  items. As a result of
the  implementation  of SFAS  133  discussed  above,  the  Company  recorded  an
after-tax  charge to earnings of $0.4 million in the first quarter of 2001. This
charge  is  presented  as a  cumulative  effect of an  accounting  change in the
accompanying  consolidated  condensed  statements  of income for the nine months
ended September 30, 2001. In the first quarter of 2000, the Company  completed a
debt  refinancing  whereby it  retired  approximately  $400  million of its debt
securities  prior to  maturity.  As a result of this  refinancing,  the  Company
reported  extraordinary  debt retirement  costs of  approximately  $5.9 million,
after  tax,  (10(cent)  per  diluted  share)  in  the  first  quarter  of  2000.
Additionally,   as  discussed  above,  the  Company  reported  $2.8  million  of
extraordinary  debt  retirement  costs  during the third  quarter of 2000.  Debt
retirement  costs arising from all


debt refinancing  transactions  completed in 2000 totaled $8.7 million (15(cent)
per diluted share) and are presented as extraordinary  items in the accompanying
consolidated  condensed financial statements for the nine months ended September
30, 2000.

Combined KCSR/Gateway Western Operating Results

The  following  discussion  provides a  comparative  analysis of the revenue and
expense components of KCSR/Gateway Western operating companies for the three and
nine  month-periods   ended  September  30,  2001  versus  the  three  and  nine
month-periods  ended  September  30,  2000.  The  information  presented  herein
reflects  the  results  of  KCSR/Gateway   Western  operating   companies  on  a
stand-alone basis. The results of KCSR subsidiaries and affiliates are excluded.

Revenues

The  following  table   summarizes  the  revenues  and  carload   statistics  of
KCSR/Gateway for the periods  indicated.  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                  Nine months         Three months         Nine months
                                   ended September 30,        ended September 30,    ended September 30,  ended September 30,
                                     2001        2000        2001           2000        2001      2000      2001      2000
   General commodities:
     Chemical and petroleum       $  30.2     $  31.6     $  92.9        $  95.7        33.6      39.3     110.6     117.5
     Paper and forest                34.8        33.6        97.3          101.1        47.8      47.3     138.4     147.4
     Agriculture and mineral         22.3        23.0        64.5           70.8        31.6      33.5      93.4     101.8
                                  -------     -------     -------        -------     -------   -------   -------   -------
   Total general commodities         87.3        88.2       254.7          267.6       113.0     120.1     342.4     366.7
     Intermodal and automotive       14.3        15.7        50.9           46.4        70.4      73.4     220.7     194.7
     Coal                            31.1        27.0        87.0           82.3        53.3      49.3     148.0     143.8
                                  -------     -------     -------        -------     -------   -------   -------   -------
   Carload revenues and carload
      and intermodal units          132.7       130.9       392.6          396.3       236.7     242.8     711.1     705.2
   Other rail-related revenues       10.0        11.6        30.4           34.5     =======   =======   =======   =======
                                  -------     -------     -------        -------
      Total KCSR/Gateway
         Western revenues           142.7       142.5       423.0          430.8
     Other subsidiary revenues        1.9         1.6         8.8            6.6
                                  -------     -------     -------        -------
      Total consolidated revenues $ 144.6     $ 144.1     $ 431.8        $ 437.4
                                  =======     =======     =======        =======


Chemical and petroleum  products.  For the three and nine months ended September
30, 2001,  chemical and petroleum product revenues decreased $1.4 million (4.4%)
and $2.8  million  (2.9%),  respectively,  compared to the same periods in 2000.
Higher  revenues  for  plastic  products  were  offset by declines in most other
chemical products. The increase in revenues for plastic products resulted from a
plant  expansion by a customer in late 2000.  The decline in other  chemical and
petroleum products resulted primarily from lower 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 taken
in 2001. Management believes that at such time that economic conditions improve,
the demand for chemical and petroleum  products could  increase  resulting in an
increase in related revenues.

Paper and forest  products.  Paper and forest  product  revenues  increased $1.2
million (3.6%) for the three months ended  September 30, 2001 and decreased $3.8
million  for the nine  months  ended  September  30,  2001  compared to the same
periods in 2000.  Military and other  carloads  increased  $1.1 million and $2.5
million for the three and nine months ended  September  30, 2001,  respectively,
due to the transfer of certain National Guard personnel and related equipment to
a military  base near our rail lines.  Additionally,  third  quarter and year to
date 2001  revenues for pulpwood  and logchips  increased  $0.7 million and $0.9
million,  respectively,  due to a fungus problem with logchips  during 2000 that
has since been resolved.  Further,  third quarter 2001 carloads and revenues for
certain lumber products  increased  approximately 2% due to new business.  These
third quarter and year to date revenue increases were 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. Certain price increases during 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.

Agriculture and mineral products.  For the three and nine months ended September
30, 2001, agriculture and mineral product revenues decreased $0.7 million (3.0%)
and $6.3  million  (8.9%),  respectively,  compared to the same periods in 2000.
Domestic grain shipments improved slightly in the third quarter of 2001 compared
to the third quarter of 2000 due mostly to an increase in the length of haul and
traffic  mix.  However,  domestic  grain  revenues  for the  nine  months  ended
September 30, 2001 declined $3.1 million compared to the same period in 2000 due
mostly to a general  decline in the  production of poultry in the United States,
which  has  decreased  demand  for grain  deliveries  to the  Company's  poultry
producing customers.  Additionally, during the first and second quarters of 2001
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.  Quarter  to  quarter  and year to date
declines for export grain, food products,  ores and minerals and stone, clay and
glass product  revenues  resulted  mostly from the ongoing  weakness in both the
U.S. and global economies.

Intermodal  and  automotive.  For the three and nine months ended  September 30,
2001,  intermodal  and  automotive  revenues  decreased  $1.4 million (8.9%) and
increased  $4.5 million  (9.7%),  respectively,  compared to the same periods in
2000. The $1.4 million quarter to quarter decline resulted from lower intermodal
(10.6%)  and  automotive  revenues  (1.9%) due to lower  traffic  volume  mostly
resulting from the continued weakness in the U.S. economy.  Automotive  revenues
were also  impacted by the loss of certain Ford business in the third quarter of
2001 due to competitive  pricing from another  railroad.  The Company's  on-time
performance for this Ford automotive traffic  approximated 98%, which management
believes could lead to future business in the automotive  marketplace.  The $4.5
million  year to  date  increase  resulted  from an  $9.0  million  increase  in
automotive  revenues  partially  offset by a $4.5 million  decline in intermodal
revenues.  Automotive revenues increased as a result of the following: (i) Mazda
traffic  originating at the International  Freight Gateway ("IFG") at the former
Richards-Gebaur  airbase,  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 was  shipped to Kansas  City via  Gateway  Western and
interchanged with Union Pacific Railroad for delivery to the western part of the
United States.  Year to date 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. The margins on this traffic are improved,  however, because
it has a lower cost base to KCSR as certain  costs such as fuel and car hire are
incurred and paid by Norfolk Southern.

Coal.  For the three and nine months ended  September  30, 2001,  coal  revenues
increased $4.1 million (15.2%) and $4.7 million (5.7%),  respectively,  compared
to the same 2000  periods.  These  increases  were  primarily a result of higher
demand  from coal  customers  replenishing  depleted  stockpiles  and to satisfy
weather-related  demands  as a result of hot  weather  conditions  in the summer
months.  Net tons of coal shipped increased  approximately 8% quarter to quarter
and 2% year to date.  Also  contributing  to the  increase was the return of the
Kansas City Power and Light  Hawthorn  plant to production in the second quarter
of 2001. The Hawthorn plant had been out of service since January 1999 due to an
explosion at the Kansas City facility.

Costs and Expenses

The following table  summarizes the costs and expenses of  KCSR/Gateway  Western
for the  three  and  nine-month  periods  ended  September  30,  2001 and  2000,
respectively (in millions).  Certain prior period amounts have been reclassified
to conform to the current period presentation.

                                 Three Months          Nine Months
                              Ended September 30,  Ended September 30,
                              ------------------   -------------------
                                 2001      2000       2001      2000
                              -------    ------    -------    ------
Salaries, wages and benefits  $  47.6   $  48.8    $ 141.5   $ 144.9
Fuel                             11.5      12.2       35.3      35.3
Operating leases                 13.6      13.9       40.9      42.5
Depreciation and amortization    13.7      13.0       40.7      39.4
Purchased services               13.5      11.1       37.0      35.9
Casualties and insurance          5.8      11.8       27.6      24.5
Materials and supplies            7.5       7.5       22.1      23.6
Car Hire                          3.5       4.1       15.7      11.1
Other                             5.9       5.7       17.1      17.3
                              -------    ------    -------    ------
 Total KCSR/Gateway Western
   costs and expenses           122.6     128.1      377.9     374.5
 Other expenses                   6.0       1.5       18.9      12.0
                              -------   -------    -------   -------
     Total KCSI expenses      $ 128.6   $ 129.6    $ 396.8   $ 386.5
                              =======   =======    =======   =======


Salaries,  Wages  and  Benefits.  For the three  months  and nine  months  ended
September 30, 2001,  salaries,  wages and benefits expense declined $1.2 million
and $3.4  million,  respectively,  compared to the three and nine  months  ended
September  30,  2000.  The $1.2  million  quarter  to quarter  decline  resulted
primarily  from a $1.5  million  reduction  in salaries and wages as a result of
lower employee headcount arising from the workforce reduction discussed above in
"Recent  Developments,"  partially  offset by higher health care costs. The $3.4
million year to date decline resulted primarily from reduced employee counts and
the use of fewer relief crews coupled with lower fringe  benefits.  Year to date
fringe  benefit costs were lower 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 year to date declines were also
partially offset by the one-time  severance costs of approximately  $1.3 million
associated with the workforce reduction.

Fuel.  Fuel costs for the three months ended  September 30, 2001  decreased $0.7
million  compared to the three months ended  September  30, 2000  primarily as a
result of lower fuel prices.  The average  price per gallon  declined 14% during
the third quarter of 2001  compared to the same period in 2000.  Fuel costs were
approximately  $35.3  million for both the nine months ended  September 30, 2001
and 2000.  For the year to date  2001,  a 4% decline  in the  average  price per
gallon was offset by a 4% increase in fuel usage  compared to year to date 2000.
Fuel costs  represented  approximately  9.3% of total costs and expenses for the
nine months  ended  September  30, 2001  compared to 9.4% for the same period in
2000.

Operating  Leases.  For the three and nine  months  ended  September  30,  2001,
operating  lease expense  decreased  $0.3 million (2.2%) and $1.6 million (3.8%)
compared to the three and nine months ended  September  30, 2000,  respectively.
These  declines  resulted due to the  expiration of certain leases that have not
been renewed due to better fleet utilization.

Depreciation and Amortization.  Depreciation and amortization  expense increased
$0.7  million and $1.3  million  for the  quarter and year to date 2001  periods
compared to the same 2000 periods. These increases are attributable to increases
in the  asset  base  partially  offset  by  property  retirements  and lower STB
approved depreciation rates.

Purchased  Services.  For the three and nine months  ended  September  30, 2001,
purchased   services   expense   increased   $2.4  million  and  $1.1   million,
respectively,  compared with the same periods in 2000. The $2.4 million  quarter
to quarter increase relates mostly to higher locomotive repairs arising from our
agreement  with  General  Electric to perform  maintenance  on our 50 GE AC 4400
locomotives at the new repair facility located on our railroad. Additionally, as
a result of employee headcount  reductions at our car repair  facilities,  costs
related to car repairs  performed  by third  parties  have risen and car repairs
performed by our employees and billed to other railroads have declined. The $1.1
million  year


to date increase is attributable to higher locomotive and car repairs as well as
higher  professional  fees  related  to  casualty  claims,  partially  offset by
declines related to intermodal lift services and lower environmental  compliance
costs.  The  decline in  intermodal  lift  services  resulted  from a decline in
trailers handled at terminals coupled with an increase in lift charges billed to
others.

Casualties  and  Insurance.  For the three  months  ended  September  30,  2001,
casualties  and insurance  expense  declined $6.0 million  compared to the three
months ended  September 30, 2000  primarily as a result of a $4.2 million charge
recorded in the third  quarter of 2000 for the adverse  judgment  related to the
Duncan  lawsuit.  Casualties  and  insurance  expense for the nine months  ended
September  30, 2001  increased  $3.1  million  compared to the nine months ended
September 30, 2000. Excluding the impact of the Duncan case lawsuit in the third
quarter of 2000,  casualties  and  insurance  costs  would have  increased  $7.3
million.  This  increase  resulted  from $8.5 million  higher  derailment  costs
related  to  several  significant  first  quarter  2001  derailments  and higher
personal injury costs  associated with a third party claim.  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.  Casualties  and  insurance
expenses  decreased  significantly  in the  second  and third  quarters  of 2001
compared to the first quarter of 2001 as a result of fewer derailments.

Car Hire. For the three months ended September 30, 2001, car hire expense,  (car
hire payable,  net of receivables),  declined $0.6 million compared to the three
months  ended  September  30,  2000,  primarily  as a result  of more  efficient
operations,  which led to a decline in the number of freight  cars and  trailers
from other railroads and third parties on the Company's rail line. As operations
have continued to improve throughout the year, third quarter 2001 car hire costs
have also continued to improve, declining 38% and 46% compared to the second and
first quarters of 2001,  respectively.  For the nine months ended  September 30,
2001,  car hire expense  increased  $4.6 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  resulted  in a period  to period
increase in the number of freight  cars from other  railroads  on the  Company's
rail line as well as a lower  number of KCSR  freight  cars  being used by other
railroads.  These factors  contributed  to the period to period  increase in car
hire  expense.  Also  contributing  to the  increase in car hire expense was the
larger  number of auto rack cars being used to serve the increase in  automotive
traffic period to period.

Operating Income and Operating Ratio.  Operating income for KCSR/Gateway Western
for the three months ended September 30, 2001 increased $5.7 million,  or 39.6%,
compared to the same  three-month  period in 2000.  This  increase in  operating
income  resulted  from a slight  increase  in  revenues  and a 4.3%  decline  in
operating  expenses.  These  factors  also  resulted in a combined  KCSR/Gateway
Western  operating ratio of 85.9% in the third quarter of 2001 compared to 89.9%
in the third quarter of 2000. Year to date 2001  KCSR/Gateway  Western operating
income  decreased $11.2 million,  or 19.9%,  to $45.1 million,  resulting from a
1.8% decrease in revenues  coupled with a 0.9%  increase in operating  expenses.
These factors also resulted in a combined  KCSR/Gateway  Western operating ratio
of 89.3% for the nine months ended  September 30, 2001 compared to 86.9% for the
same period in 2000.

TRENDS AND OUTLOOK

The  Company's  third  quarter 2001 diluted  earnings per share from  continuing
operations  ($.15)  increased  200% compared to the quarter ended  September 30,
2000  ($.05).  Year to date 2001  diluted  earnings  per share  from  continuing
operations  ($.33)  decreased  11%  compared  to the year to date  period  ended
September 30, 2000 ($.37).  The Company's  year to date 2001 domestic  operating
results have been  adversely  affected by the  slowdown of the U.S.  economy and
competitive revenue pressures. Additionally,  although certain year to date 2001
costs such as car hire and casualties and insurance are higher compared to 2000,
improvements in the cost structure have been evident during each quarter of 2001
as  operations  have became more fluid and  efficient.  Fuel costs  continued to
decline quarter to quarter in 2001 due to lower fuel prices. Car hire costs have
showed continued improvement, declining approximately 46.2% in the third quarter
of 2001  compared to the first  quarter of 2001.  Higher  year to date  casualty
costs were driven by an unusually large number of first quarter 2001 derailments
and are not indicative of an ongoing trend. Additionally, despite lower variable
interest rates, 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):

Despite  the  economic  turmoil  currently  facing our  country,  the  Company's
domestic  revenues and cost  structure  showed signs of  improvement  during the
third quarter of 2001 compared to the third quarter of 2000 and the previous two
quarters of 2001. Coal revenues, increased 15% for the third quarter of 2001 and
6% for the first  nine  months of 2001  compared  to the same  periods  in 2000.
However,  most  commodities  have  remained  weak in the midst of the  declining
economy and the Company  expects  fourth quarter  revenues to remain  relatively
flat  compared to the third quarter of 2001. A  significant  improvement  in the
Company's  revenues for its various  commodity  sectors is not expected to occur
until an economic recovery begins.

Third quarter costs and expenses for  KCSR/Gateway  Western improved 4% compared
to the third  quarter  of 2000 and 1% and 7%  compared  to the  second and first
quarters of 2001, respectively.  Consequently, the operating ratio for the third
quarter of 2001 improved compared to the third quarter of 2000 and the first two
quarters  of  2001.   Management   expects   variable  costs  to  be  at  levels
proportionate with revenue activity assuming normalized rail operations,  except
for fuel expenses, which are expected to mirror market conditions.  Overall, the
Company  expects  continued  improvement in costs and expenses during the fourth
quarter of 2001.

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.  The  Company
commenced  operations  in Panama in July 2001.  Management  believes this should
provide the Company with  opportunities  for future earnings growth beginning in
the latter part of 2002.

The Company and it's partner,  Transportacion  Maritima Mexicana,  S.A. de C.V.,
have announced  their intention to exercise their call and cause TFM to purchase
the 24.6% interest in Grupo TFM currently held by the Mexican  government.  This
transaction was delayed due to the events of September 11, 2001, and the Company
currently expects TFM to complete the purchase of the Mexican government's 24.6%
ownership in Grupo TFM when the markets are more favorable.  Management believes
this is an opportunity to add value to a vital  component of the Company's NAFTA
franchise.

LIQUIDITY AND CAPITAL RESOURCES

Unless  otherwise  indicated,  the discussion  below 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):

                                                   Nine Months
                                                Ended September 30,
                                                  2001       2000
                                                -------     -------
Cash flows provided by (used for):
   Operating activities                         $  30.2     $  52.3
   Investing activities                           (34.1)      (74.5)
   Financing activities                             9.3        40.5
                                                -------     -------
   Cash and equivalents:
    Net increase (decrease)                         5.4        18.3
    At beginning of year                           21.5        11.9
                                                -------     -------
    At end of period                            $  26.9     $  30.2
                                                -------     -------

During the nine months ended September 30, 2001, the Company's consolidated cash
position  increased $5.4 million from December 31, 2000. This increase  resulted
mostly from income from  continuing  operations,  net proceeds  from issuance of
long-term debt and proceeds from the disposal of property,  partially  offset by
property  acquisitions  and  investments  in  and  loans  with  affiliates.  Net
operating  cash inflows were $30.2 million and $52.3 million for the nine


months  ended  September  30, 2001 and 2000,  respectively.  This $22.1  million
decrease in operating cash flows was primarily attributable to lower income from
continuing  operations,  lower cash flows related to the tax benefit  associated
with the  exercise of stock  options,  and a reduction  due to  fluctuations  in
certain non-cash adjustments to net income.

Net investing cash outflows were $34.1 million and $74.5 million during the nine
months  ended  September  30, 2001 and 2000,  respectively.  This $40.4  million
difference  results primarily from lower year to date 2001 capital  expenditures
and an increase in funds received from property  dispositions,  partially offset
by higher  investments  in  affiliates.  During the third  quarter of 2001,  the
Company entered into a sale/leaseback transaction whereby it sold 446 boxcars to
a third  party for  approximately  $7.8  million.  The  Company  realized a $4.7
million gain on this transaction, which has been deferred and will be recognized
ratably  over the  lease  term.  The  proceeds  received  from the sale of these
boxcars  are  included  as funds  received  from  property  dispositions  in the
accompanying  cash  flow  statement  and  were  used  to  reduce  the  Company's
outstanding debt.

During the nine months ended  September 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 $9.3
million for the nine months ended September 30, 2001 compared with net financing
cash inflows of $40.5 million during the comparable 2000 period. This difference
was primarily due to $10.2 million of net long-term  borrowings and $5.6 million
of proceeds  from stock plans  during the first nine months of 2001  compared to
$47.4 million of net long-term borrowings and proceeds from stock plans of $17.8
million during the first nine months of 2000. The Company paid only $0.2 million
of dividends  during the nine months ended  September  30, 2001 compared to $4.8
million for the same 2000  period.  During the nine months ended  September  30,
2000,  the Company paid $17.6 million of debt  issuance  costs  including  $13.4
million associated with the January 2000 restructuring of the Company's debt and
approximately  $4.2 million  associated  with the $200 million  offering of debt
securities in the third quarter of 2000.

Cash flows from  operations  are  expected  to be slightly  positive  during the
fourth quarter 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 September 30, 2001,  $65 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 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 Senior 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 Senior Notes to exchange them for registered  notes.  The
registration  exchange  offer  expired on April 16,  2001 and all of the initial
Senior Notes were exchanged for $200 million of registered notes.

As discussed in "Recent  Developments",  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.  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. 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
currently  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.  Securities in the aggregate
amount of $450 million remain available under the Second Shelf.

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 50.7% and
51.2% at September 30, 2001 and December 31, 2000,  respectively.  The Company's
debt  increased  $10.2  million  from  December  31,  2000 to $684.8  million at
September  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
increased  $21.6 million from  December 31, 2000 to $665.0  million at September
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 142"). SFAS
141 will become effective for any business combination  initiated after June 30,
2001 and requires purchase method  accounting.  Under SFAS 142, goodwill with an
indefinite  life will no longer be amortized;  however,  both goodwill and other
intangible  assets will need to be tested annually for impairment.  The goodwill
and intangible  assets  statement  will be effective for fiscal years  beginning
after  December  31,  2001.  In June 2001,  the FASB issued  Statement  No. 143,
"Accounting for Asset Retirement Obligations" ("SFAS 143"). SFAS 143 will become
effective for all asset  retirement  obligations  in effect as of and after June
15, 2002.  Under SFAS 143, the fair value of a liability for an asset retirement
obligation  must be  recognized  in the  period  in  which it is  incurred  if a
reasonable  estimate  of the  fair  value  can be  made.  The  associated  asset
retirement  costs  are  capitalized  as  part  of  the  carrying  amount  of the
long-lived asset. In August 2001, the FASB issued Statement No. 144, "Accounting
for Impairment or Disposal of Long-Lived  Assets" ("SFAS 144").  Under SFAS 144,
an impairment loss is recognized if the carrying amount of a long-lived asset is
not recoverable from its  undiscounted  cash flows. The impairment loss is equal
to the difference  between the carrying amount and fair value of the asset.  The
Company is currently  evaluating the impact,  if any, that adoption of these new
accounting pronouncements 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 11 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 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.

      The Company  furnished a Current Report on Form 8-K dated October 10, 2001
      announcing  the  date of its  third  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 October 31, 2001
      reporting  its third  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 November 8, 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)