FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C. 20549



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

                For the quarterly period ended March 31, 2002

                                       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
             (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.)


     427 West 12th Street, Kansas City, Missouri                   64105
      (Address of principal executive offices)                  (Zip Code)


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


                     Kansas City Southern Industries, Inc.,
                  114 West 11th Street, Kansas City, Missouri

              Former name, former address and former fiscal year,
                         if changed since last report.)

Indicate by check mark whether the Company (1) has filed all reports required to
be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during
the  preceding  12 months  (or for such  shorter  period  that the  Company  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                          Yes [X]              No [ ]

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

Class                                              Outstanding at April 30, 2002
- --------------------------------------------------------------------------------

Common Stock, $.01 per share par value                         60,080,501 Shares
- --------------------------------------------------------------------------------





                              KANSAS CITY SOUTHERN

                                    FORM 10-Q

                                 MARCH 31, 2002

                                      INDEX

                                                                         Page

PART I - FINANCIAL INFORMATION

Item 1.     Financial Statements

Introductory Comments                                                       2


Consolidated Condensed Balance Sheets -
   March 31, 2002 and December 31, 2001                                     3


Consolidated Condensed Statements of Income -
   Three Months Ended March 31, 2002 and 2001                               4


Computation of Basic and Diluted Earnings per Common Share                  4


Consolidated Condensed Statements of Cash Flows -
   Three Months Ended March 31, 2002 and 2001                               5


Consolidated Condensed Statement of Changes in Stockholders' Equity -
   Three Months Ended March 31, 2002                                        6


Notes to Consolidated Condensed Financial Statements                        7


Item 2.     Management's Discussion and Analysis of Financial
            Condition and Results of Operations                            14


Item 3.     Qualitative and Quantitative Disclosures About Market Risk     23


PART II - OTHER INFORMATION

Item 1.     Legal Proceedings                                              24


Item 4.     Submission of Matters to a Vote of Security Holders            24


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



SIGNATURES                                                                 26
- ----------



                              KANSAS CITY SOUTHERN

                                    FORM 10-Q
                                 MARCH 31, 2002

PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements

INTRODUCTORY COMMENTS

The  Consolidated  Condensed  Financial  Statements  included  herein  have been
prepared by Kansas City Southern ("Company" or "KCS"),  without audit,  pursuant
to the rules and regulations of the Securities and Exchange Commission.  Certain
information and footnote  disclosures  normally included in financial statements
prepared in accordance with generally accepted  accounting  principles have been
condensed  or omitted  pursuant  to such  rules and  regulations,  although  the
Company  believes  that the  disclosures  are  adequate  to enable a  reasonable
understanding  of  the  information  presented.   These  Consolidated  Condensed
Financial Statements should be read in conjunction with the financial statements
and the notes  thereto,  as well as  Management's  Discussion  and  Analysis  of
Financial Condition and Results of Operations,  included in the Company's Annual
Report on Form 10-K for the year  ended  December  31,  2001 (as  amended),  and
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations  included in this Form 10-Q. Results for the three months ended March
31, 2002 are not  necessarily  indicative  of the results  expected for the full
year 2002.













                                       2



                              KANSAS CITY SOUTHERN
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                              (Dollars in Millions)

                                                                   

                                                   March 31,   December 31,
                                                     2002          2001
                                                 ------------  ------------
                                                 (Unaudited)
ASSETS

Current Assets:

   Cash and equivalents                           $    56.8      $    24.7
   Accounts receivable, net                           129.6          130.0
   Inventories                                         28.2           27.9
   Other current assets                                45.1           71.8
                                                  ---------      ---------
      Total current assets                            259.7          254.4

Investments                                           382.3          386.8

Properties (net of $677.9 and $660.2 accumulated
   depreciation and amortization, respectively)     1,325.2        1,327.4

Goodwill                                               10.8           19.3

Other Assets                                           21.9           23.0
                                                  ---------      ---------

   Total assets                                   $ 1,999.9      $ 2,010.9
                                                  =========      =========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:

   Debt due within one year                       $    47.9      $    46.7
   Accounts and wages payable                          41.7           50.4
   Accrued liabilities                                163.3          160.4
                                                  ---------      ---------
      Total current liabilities                       252.9          257.5
                                                  ---------      ---------

Other Liabilities:

   Long-term debt                                     580.0          611.7
   Deferred income taxes                              371.1          370.2
   Other deferred credits                              97.2           91.2
                                                  ---------      ---------
      Total other liabilities                       1,048.3        1,073.1
                                                  ---------      ---------

Stockholders' Equity:

   Preferred stock                                      6.1            6.1
   Common stock                                         0.6            0.6
   Retained earnings                                  694.2          676.5
   Accumulated other comprehensive loss                (2.2)          (2.9)
                                                  ---------      ---------

      Total stockholders' equity                      698.7          680.3
                                                  ---------      ---------

   Total liabilities and stockholders' equity      $1,999.9      $ 2,010.9
                                                  =========      =========





    See accompanying notes to consolidated condensed financial statements.


                                       3



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

                                                                

                                                              Three Months
                                                             Ended   March 31,
                                                              2002      2001
                                                           --------  --------
Revenues                                                   $  142.5  $  144.0

Costs and expenses

  Compensation and benefits                                    49.4      49.1
  Depreciation and amortization                                14.9      14.4
  Purchased services                                           14.0      12.0
  Operating leases                                             12.1      12.8
  Fuel                                                          9.5      12.4
  Casualties and insurance                                      7.9      14.6
  Other                                                        21.3      22.6
                                                           --------  --------
Total costs and expenses                                      129.1     137.9
                                                           --------  --------
Operating income                                               13.4       6.1

Equity in net earnings of unconsolidated affiliates:
   Grupo Transportacion Ferroviaria
    Mexicana, S.A. de C.V.                                      4.8      11.1
   Other                                                        0.1       0.1
Gain on sale of Mexrail, Inc.                                   4.4       -
Interest expense                                              (11.3)    (15.2)
Other income                                                    4.4       1.0
                                                           --------  --------
Income before income taxes and cumulative effect of
  accounting change                                            15.8       3.1

Income tax provision (benefit)                                  4.1      (3.2)
                                                           --------  --------

Income before cumulative effect of accounting change           11.7       6.3
                                                           --------  --------
Cumulative effect of accounting change,
 net of income taxes                                              -      (0.4)
                                                           --------  --------
Net income                                                 $   11.7  $    5.9
                                                           ========  ========

Per Share Data

Basic Earnings per Common share

  Income before cumulative effect of accounting change     $   0.20  $   0.11
  Cumulative effect of accounting change, net of
   income taxes                                                  -      (0.01)
                                                           --------  --------
     Total Basic Earnings per Common share                 $   0.20  $   0.10
                                                           ========  ========
Diluted Earnings per Common share

Income before cumulative effect of accounting change       $   0.19  $   0.10
Cumulative effect of accounting change, net of income taxes      -       0.00
                                                           --------  --------
   Total Diluted Earnings per Common share                 $   0.19  $   0.10
                                                           ========  ========
Weighted Average Common Shares Outstanding (in thousands)
   Basic                                                     59,777    58,257
   Potential dilutive common shares                           2,065     2,519
                                                           --------  --------
     Diluted                                                 61,842    60,776
                                                           ========  ========

Dividends Per Share:
   Per Preferred share                                      $   .25  $    .25
   Per Common share                                              -         -



    See accompanying notes to consolidated condensed financial statements.

                                       4



                              KANSAS CITY SOUTHERN
               CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                              (Dollars in Millions)
                                   (Unaudited)

                                                         Three Months
                                                        Ended March 31,
                                                      -------------------
                                                        2002        2001
                                                      --------    -------
CASH FLOWS PROVIDED BY (USED FOR):

OPERATING ACTIVITIES:

  Net income                                           $  11.7    $   5.9
  Adjustments to reconcile net income to net cash
   provided by operating activities
    Depreciation and amortization                         14.9       14.4
    Deferred income taxes                                  1.0        4.8
    Equity in undistributed earnings of unconsolidated
     affiliates                                           (4.9)     (11.2)
   Distributions from unconsolidated affiliates              -        3.0
   Gain on sale of Mexrail, Inc.                          (4.4)         -
   Gain on sale of property                               (4.5)         -
  Tax benefit realized upon exercise of stock options      0.8        2.8
  Changes in working capital items:
   Accounts receivable                                    (0.6)      (5.3)
   Inventories                                            (0.4)       2.2
   Other current assets                                   26.7        2.2
   Accounts and wages payable                             (8.7)      (8.5)
   Accrued liabilities                                     6.1        3.4
  Other, net                                              (0.5)       0.1
                                                      --------    -------
   Net cash provided by operating activities              37.2       13.8
                                                      --------    -------


INVESTING ACTIVITIES:

  Property acquisitions                                  (17.4)     (13.9)
  Proceeds from disposal of property                       9.3        0.5
  Investment in and loans to affiliates                   (1.8)      (0.4)
  Proceeds from the sale of Mexrail, Inc.                 31.4          -
  Other, net                                               1.3        0.2
                                                      --------    -------
   Net cash provided by (used for) investing
    activities                                            22.8      (13.6)
                                                      --------    --------
FINANCING ACTIVITIES:

  Proceeds from issuance of long-term debt                   -       15.0
  Repayment of long-term debt                            (30.5)      (7.9)
  Proceeds from stock plans                                2.1        0.8
  Cash dividends paid                                     (0.1)      (0.1)
  Other, net                                               0.6       (0.9)
                                                      --------    -------
   Net cash provided by (used for) financing
    activities                                           (27.9)       6.9
                                                      --------    -------

CASH AND EQUIVALENTS:

  Net increase in cash and cash equivalents               32.1        7.1
  At beginning of year                                    24.7       21.5
                                                      --------    -------
  At end of period                                    $   56.8    $  28.6
                                                      ========    =======









    See accompanying notes to consolidated condensed financial statements.

                                       5


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

                                                                    

                                                                    Accumulated
                                 $25 Par   $.01 Par                    other
                                Preferred   Common     Retained    comprehensive
                                  stock     stock      Earnings       income      Total
                                 -------    -------     -------       ------     -------
Balance at December 31, 2001     $   6.1    $   0.6     $ 676.5       $ (2.9)    $ 680.3
Comprehensive income:
   Net income                                              11.7
   Change in fair market value
    of cash flow hedge of
    unconsolidated affiliate                                             0.7
Comprehensive income                                                                12.4
Dividends                                                  (0.1)                    (0.1)
Options exercised and stock
 subscribed                            -          -         6.1            -         6.1
                                 -------    -------     -------       ------     -------

Balance at March 31, 2002        $   6.1    $   0.6     $ 694.2      $  (2.2)    $ 698.7
                                 =======    =======     =======      =======     =======


































    See accompanying notes to consolidated condensed financial statements.

                                       6


                              KANSAS CITY SOUTHERN
             NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

1. Accounting Policies and Interim Financial  Statements.  In the opinion of the
management  of Kansas  City  Southern  ("Company"  or "KCS"),  the  accompanying
unaudited  consolidated  condensed financial  statements contain all adjustments
(consisting  of normal  closing  procedures)  necessary  to  present  fairly the
financial  position of the Company and its subsidiary  companies as of March 31,
2002 and December 31, 2001,  the results of its  operations for the three months
ended March 31, 2002 and 2001,  its cash flows for the three  months ended March
31, 2002 and 2001, and its changes in stockholders'  equity for the three months
ended  March  31,  2002.  The  accompanying   consolidated  condensed  financial
statements have been prepared consistently with accounting policies described in
Note 2 to the consolidated financial statements included in the Company's Annual
Report on Form 10-K for the year  ended  December  31,  2001 (as  amended).  The
results  of  operations  for the  three  months  ended  March  31,  2002 are not
necessarily  indicative  of the results to be  expected  for the full year 2002.
Certain  comparative prior year amounts in the consolidated  condensed financial
statements have been reclassified to conform to the current period presentation.

2. Earnings Per Share Data.  The effect of stock options to employees  represent
the only  difference  between  the  weighted  average  shares used for the basic
earnings  per share  computation  compared  to the  diluted  earnings  per share
computation.  The following is a reconciliation from the weighted average shares
used for the basic earnings per share  computation and the diluted  earnings per
share  computation  for  the  three  months  ended  March  31,  2002  and  2001,
respectively (in thousands):

                                                 Three Months
                                                Ended March 31,
                                                 -------------
                                                  2002   2001
                                                 ------ ------
        Basic shares                             59,777 58,257
        Effect of Dilution:
           Stock Options                          2,065  2,519
                                                 ------ ------
        Diluted Shares                           61,842 60,776
                                                 ====== ======

        Excluded from Diluted Computation            20     34
                                                 ------ ------

Shares were  excluded from the  applicable  periods  diluted  earnings per share
computation  because the exercise  prices were  greater than the average  market
price of the common shares.  Preferred  dividends are the only  adjustments that
affect the numerator of the diluted earnings per share computation.  Adjustments
related to preferred dividends were not material for the periods presented.

3.  Investments.  Investments  in  unconsolidated  affiliates  and certain other
investments accounted for under the equity method generally include all entities
in which the Company or its  subsidiaries  have significant  influence,  but not
more than 50% voting control.  Investments in unconsolidated affiliates at March
31,  2002  include,  among  others,  equity  interests  in Grupo  Transportacion
Ferroviaria Mexicana,  S.A. de C.V. ("Grupo TFM"), Southern Capital Corporation,
LLC ("Southern Capital"), and the Panama Canal Railway Company ("PCRC").

The Company,  our Mexican  partner,  Grupo TMM, S.A. de C.V.  ("Grupo TMM"), and
certain of Grupo TMM's affiliates entered into an agreement on February 27, 2002
with  TFM,  S.A.  de C.V.  ("TFM")  to sell to TFM all of the  common  stock  of
Mexrail, Inc., ("Mexrail") a former 49% unconsolidated affiliate of the Company.
Mexrail owns the northern half of the international railway bridge at Laredo and
all of the common stock of The  Texas-Mexican  Railway Company ("Tex Mex").  The
sale  closed on March 27,  2002 and the  Company  received  approximately  $31.4
million for its 49% interest in Mexrail.  The Company used the proceeds from the
sale to  reduce  debt.  Although  the  Company  no longer  directly  owns 49% of
Mexrail,  it retains an indirect  ownership through its 36.9% ownership of Grupo
TFM. The proceeds from the sale of Mexrail to TFM exceeded the carrying value of
the Company's  investment in Mexrail by $11.2 million.  The Company recognized a
$4.4  million  gain on the sale of Mexrail to TFM in the first  quarter of 2002,
while the remaining $6.8 of excess proceeds has been deferred.


                                       7


The Company is party to certain agreements with Grupo TMM covering the Grupo TFM
joint  venture.  KCS owns  approximately  36.9% of Grupo  TFM  while  Grupo  TMM
(together with certain of its affiliates) owns approximately 38.4% of Grupo TFM.
These agreements contain "change in control" provisions,  provisions intended to
preserve the Company's and TMM's  proportionate  ownership of the joint venture,
and super  majority  provisions  with  respect to voting on certain  significant
transactions. Such agreements also provide a right of first refusal in the event
that either party  initiates a divestiture of its equity  interest in Grupo TFM.
Under  certain  circumstances,   such  agreements  could  affect  the  Company's
ownership percentage and rights in these equity affiliates.

Condensed financial  information of certain  unconsolidated  affiliates is shown
below.  All  amounts,  including  those  for  Grupo  TFM,  are  presented  under
accounting  principles generally accepted in the United States of America ("U.S.
GAAP").  March 31, 2002 balance sheet  information for Mexrail is included below
in the  consolidated  accounts of Grupo TFM due to the sale of Mexrail to TFM on
March 27, 2002. Financial  information of immaterial  unconsolidated  affiliates
has been omitted:

Financial Condition (dollars in millions):

                                                                    

                               March 31, 2002                     December 31, 2001
                         ----------------------------   -------------------------------------
                                             Southern                                Southern
                         PCRC    Grupo TFM    Capital   Mexrail    PCRC   Grupo TFM   Capital
                         ------  ---------    -------   -------   ------  ---------   -------

Current assets           $  2.4   $  304.1    $   0.2    $ 34.9    $  3.6  $  294.3   $   2.5
Non-current assets         92.4    1,986.4      240.6      59.3      85.5   1,924.3     240.6
                         ------   --------    -------    ------    ------  --------   -------
      Assets             $ 94.8   $2,290.5    $ 240.8    $ 94.2    $ 89.1  $2,218.6   $ 243.1
                         ======   ========    =======    ======    ======  ========   =======

Current liabilities      $  9.8   $  389.9    $   0.7    $ 42.8    $ 10.8  $  350.8   $ 196.6
Non-current liabilities    63.0      610.1      190.5      27.5      55.3     593.8       -
Minority interest           -        379.8        -         -         -       376.3       -
Equity of stockholders
  and partners             22.0      910.7       49.6      23.9      23.0     897.7      46.5
                         ------   --------    -------    ------    ------  --------   -------
     Liabilities and
      equity             $ 94.8   $2,290.5    $ 240.8    $ 94.2    $ 89.1  $2,218.6   $ 243.1
                         ======   ========    =======    ======    ======  ========   =======
 KCS's investment        $ 11.1   $  339.2    $  24.8    $ 11.7    $ 11.9  $  334.4   $  23.2
                         ======   ========    =======    ======    ======  ========   =======




Operating Results (dollars in millions):

                                                              Three Months
                                                             Ended March 31,
                                                         ---------------------
                                                           2002        2001
                                                         --------     --------
Revenues:
   Mexrail                                               $   13.3     $  14.6
   PCRC                                                       1.0         -
   Grupo TFM                                                157.5       156.1
   Southern Capital                                           7.5         7.6

  Operating costs and expenses:
   Mexrail                                               $   13.3     $  15.3
   PCRC                                                       2.9         0.4
   Grupo TFM                                                122.0        70.3
   Southern Capital                                           5.7         6.7

  Net income (loss):
   Mexrail                                               $    0.0     $  (0.3)
   PCRC                                                      (1.8)        0.0
   Grupo TFM                                                 13.0        30.2
   Southern Capital                                           1.9         0.9


4.  Noncash  Investing  and  Financing  Activities.  The Company  initiated  the
Thirteenth  Offering of KCS common stock under the Employee  Stock Purchase Plan
("ESPP") during 2001.  Stock  subscribed  under the Thirteenth  Offering will be
issued to  employees  in 2003 and is being  paid for  through  employee  payroll
deductions  in 2002.  During the first  quarter of 2002,  the  Company  received
approximately  $0.6  million  from  payroll   deductions   associated  with  the
Thirteenth  Offering  of the ESPP.  In the first  quarter of 2002,  the  Company
issued  approximately  611,107  shares of KCS under the Twelfth  Offering of the
ESPP.  These shares,  totaling a purchase price of  approximately  $4.5 million,
were subscribed

                                       8


and paid for  through  employee  payroll  deductions  in 2001.  During the first
quarter of 2001, the Company received approximately $1.0 million associated with
the Twelfth Offering of the ESPP.

5.  Derivative  Financial  Instruments.  The Company  adopted the  provisions of
Statement of Financial  Accounting  Standards No. 133 "Accounting for Derivative
Instruments and Hedging Activities" ("SFAS 133") effective January 1, 2001. As a
result of this  change in the  method of  accounting  for  derivative  financial
instruments,  the  Company  recorded  an  after-tax  charge to  earnings of $0.4
million in the first  quarter of 2001.  This charge is presented as a cumulative
effect  of an  accounting  change  in the  accompanying  consolidated  condensed
financial statements and represents the ineffective portion of interest rate cap
agreements  that the Company  held at the time of  adoption  of SFAS 133.  These
interest rate cap  agreements,  which expired  during the first quarter of 2002,
had a fair value of approximately  zero at December 31, 2001 and were completely
charged off during 2001.  During the first quarter of 2002,  the Company did not
record any adjustments to income for derivative  transactions.  The Company does
not currently have any derivative financial instruments outstanding.

In  addition,  the  Company  records  adjustments  to its  stockholders'  equity
(accumulated  other  comprehensive   income  (loss))  for  its  portion  of  the
adjustment  to the fair  value  of  interest  rate  swap  transactions  to which
Southern Capital, a 50% owned unconsolidated  affiliate,  is a participant.  The
Company also  adjusts its  investment  in Southern  Capital by the change in the
fair value of these  derivative  instruments.  During the first quarter of 2002,
the  Company  recorded  comprehensive  income  of  $0.7  million  related  to an
adjustment  to the fair value of  interest  rate swap  transactions  of Southern
Capital.  During the first quarter of 2001, the Company  recorded ($2.3) million
of  comprehensive  income  (loss)  associated  with  these  interest  rate  swap
transactions.

6.  Cost  Reduction  Plan.  During  the  first  quarter  of  2001,  the  Company
implemented a cost reduction  strategy designed to keep the Company  competitive
during  the  economic  slow-down  existing  at that  time.  The  cost  reduction
strategy, among other things, resulted in a reduction of approximately 6% of the
Company's  total  workforce  quarter  to  quarter  (both  management  and  union
employees).   Additionally,   KCS  implemented  a  voluntary,  temporary  salary
reduction for middle and senior  management and  temporarily  suspended  certain
management benefits.  This voluntary,  temporary salary reduction ended December
31,  2001.  The Company  also  delayed the  implementation  of its new  computer
system,  Management  Control  System  ("MCS").  During  November  2001,  a small
functional  part of MCS was installed  relating to  waybilling  functions at the
Company's customer service center.  Management expects to fully implement MCS in
mid-2002.  Also as part of the cost  reduction  strategy,  2001 planned  capital
expenditures were reduced by approximately $16 million. These capital reductions
did not affect the maintenance for the physical  structure of the railroad,  but
limited the amount of  discretionary  expenditures for projects such as capacity
improvements.   During  the  first  quarter  of  2001,   the  Company   recorded
approximately  $1.3 million of costs  related to severance  benefits  associated
with the workforce reduction.

7. Waiver and  Amendments  for Credit  Facility  Covenants.  As discussed in the
Company's  Annual  Report on Form 10-K for the year ended  December 31, 2001, as
amended by Amendment No. 1 on Form 10-K/A  ("2001 Form 10-K"),  during the first
quarter of 2001,  the Company  requested and received from lenders a waiver from
certain of the financial and coverage covenant provisions outlined in the credit
agreement  for  the  Company's  senior  secured  credit  facility  ("KCS  Credit
Facility").  This waiver was granted on March 19, 2001 and was  effective  until
May 15, 2001. In addition, on May 10, 2001, the lenders approved and executed an
amendment to the applicable covenant provisions of the credit agreement,  which,
among  other  things,  revised  certain of the  covenant  provisions  (including
financial and coverage  provisions) through March 31, 2002. As further discussed
in Item 7,  "Management's  Discussion  and Analysis of Financial  Condition  and
Results of Operations - Developments  Concerning  Dispute with Grupo TMM" in the
2001 Form 10-K, due to the  uncertainty of the timing of the dispute  resolution
with Grupo TMM and the associated  transactions,  as well as the return on April
1, 2002 of the leverage  ratio  covenant  provision to the original  calculation
under the credit agreement, the Company obtained, as a precautionary measure, an
additional amendment to the credit agreement. This amendment, which was approved
by the lenders on March 28, 2002,  revises the leverage ratio covenant provision
for the period  April 1, 2002 through  June 29,  2002.  At March 31,  2002,  the
Company had $369.4 million of term debt borrowed  under the KCS Credit  Facility
and there were no borrowings outstanding under the revolving debt portion of the
credit facility.  The Company was in compliance with all covenant  provisions of
the credit agreement (as amended) at March 31, 2002.
                                        9



8. Commitments and Contingencies.  The Company has had no significant changes in
its  outstanding  litigation or other  commitments and  contingencies  from that
previously  reported in Note 11 of the Company's  Annual Report on Form 10-K for
the  year  ended  December  31,  2001 in the  Notes  to  Consolidated  Financial
Statements. The following provides an update of the Bogalusa cases.

Bogalusa Cases.  In July 1996, KCSR was named as one of twenty-seven  defendants
in various lawsuits in Louisiana and Mississippi arising from the explosion of a
rail car loaded with chemicals in Bogalusa,  Louisiana on October 23, 1995. As a
result of the explosion,  nitrogen  dioxide and oxides of nitrogen were released
into the atmosphere over parts of that town and the  surrounding  area allegedly
causing  evacuations and injuries.  Approximately  25,000 residents of Louisiana
and Mississippi  (plaintiffs)  have asserted claims to recover damages allegedly
caused by exposure to the  released  chemicals.  On October 29,  2001,  KCSR and
representatives  for its excess  insurance  carriers  negotiated a settlement in
principle with the  plaintiffs  for $22.3 million.  The settlement was finalized
with the execution of a Master  Global  Settlement  Agreement  ("MSGA") in early
2002. In Louisiana,  the Court will evaluate the MSGA at a fairness  hearing and
decide whether the proposed  settlement is fair for the class of plaintiffs.  In
Mississippi,  the  plaintiffs  are  expected  to  individually  execute  release
instruments. The first payment under the MSGA of $11.1 million was made on April
1, 2002,  reducing the recorded  liability  from $22.3 million to $11.2 million.
The Company also has recorded an insurance  receivable of $19.3 million  related
to the Bogalusa cases.

9.  New  Accounting  Pronouncement.  Effective  January  1,  2002,  the  Company
implemented  Statement of Financial  Accounting Standards No. 142, "Goodwill and
Other Intangible  Assets" ("SFAS 142").  SFAS 142 provides,  among other things,
that goodwill with an indefinite life shall no longer be amortized, but shall be
evaluated for  impairment on an annual  basis.  SFAS 142 also requires  separate
presentation  of goodwill on the balance sheet and  impairment  losses are to be
shown as a separate item on the income statement.  Additionally,  changes in the
carrying  amount  of  goodwill  should  be  disclosed  in the  footnotes  to the
financial  statements.  SFAS 142 also requires various transitional  disclosures
until  all  periods   presented  reflect  the  provisions  of  SFAS  142.  These
transitional disclosures include the presentation of net income and earnings per
share  information  adjusted  to exclude  amortization  expense  (including  the
related income tax effects) for all periods  presented.  The  reconciliation  of
reported net income to adjusted net income is presented in the table below.  For
the three months ended March 31, 2001, the  adjustment to add back  amortization
expense  associated with goodwill did not have an impact on the related basic or
diluted earnings per share computations.

In  accordance  with SFAS 142,  the  Company  has  presented  its  goodwill as a
separate  line item on the  balance  sheet.  The  Company  is in the  process of
performing its  transitional  goodwill  impairment test to determine if existing
goodwill was impaired at the time of adoption of SFAS 142.  Management  does not
believe that any impairment will result from this evaluation. During the quarter
ended March 31, 2002, the Company's  goodwill  decreased $8.5 million due to the
sale of Mexrail to TFM. A gain was  recognized on the Mexrail  transaction,  and
thus,  there was no  impairment of this goodwill to be recognized as a change in
accounting principle.

                                           Three Months
                                          Ended March 31,
                                       ---------------------
                                          2002         2001
                                       --------     --------
Reported net income                    $   11.7     $    5.9
Add back: Amortization of goodwill,
 net of income taxes                        -            0.1
                                       --------     --------
Adjusted net income                    $   11.7         $6.0
                                       ========     ========


10.  Condensed  Consolidating  Financial  Information.  In September  2000, KCSR
issued $200  million of 9.5% Senior  Notes due 2008.  These notes are  unsecured
obligations of KCSR, however,  they are also jointly and severally and fully and
unconditionally  guaranteed  on an unsecured  senior basis by KCS and certain of
the  subsidiaries  (all of which are  wholly-owned)  within the KCS consolidated
group.  KCS  registered  exchange  notes  with the SEC that  have  substantially
identical  terms and  associated  guarantees and all of the initial Senior Notes
were exchanged for $200 million of registered exchange notes.

                                       10


The accompanying condensed consolidating financial information has been prepared
and presented pursuant to SEC Regulation S-X Rule 3-10 "Financial  statements of
guarantors and issuers of guaranteed securities registered or being registered."
This information is not intended to present the financial  position,  results of
operations and cash flows of the individual  companies or groups of companies in
accordance with U.S. GAAP.

Condensed Consolidating Statements of Income





                                 Three months ended March 31, 2002 (dollars in millions)
                      ---------------------------------------------------------------------------
                                                                       

                                                             Non-
                                Subsidiary   Guarantor     Guarantor   Consolidating Consolidated
                        Parent    Issuer    Subsidiaries  Subsidiaries  Adjustments      KCS

Revenues                $  -      $  140.3    $   6.0       $    3.7      $   (7.5)    $  142.5
Costs and expenses         2.2       123.9        6.8            3.7          (7.5)       129.1
                        ------    --------    -------       --------      --------     --------
  Operating income
  (loss)                  (2.2)       16.4       (0.8)           -             -           13.4

Equity in net
earnings of
 unconsolidated
 affiliates and
 subsidiaries              8.9         7.3        -              4.9         (16.2)         4.9
Gain on sale of Mexrail    4.4         4.4        -              -            (4.4)         4.4
Interest expense          (0.3)      (10.8)      (0.2)          (0.1)          0.1        (11.3)
Other income               0.1         0.9        3.4            0.1          (0.1)         4.4
                        ------    --------    -------       --------      --------     --------
   Income before
    income taxes          10.9        18.2        2.4            4.9         (20.6)        15.8
Income tax provision
 (benefit)                (0.8)        4.0        0.9            -             -            4.1
                        ------    --------    -------       --------      --------     --------
Net income              $ 11.7    $   14.2    $   1.5       $    4.9      $  (20.6)    $   11.7
                        ======    ========    =======       ========      ========     ========



                                  Three months ended March 31, 2001 (dollars in millions)
                      ---------------------------------------------------------------------------
                                                              Non-
                                Subsidiary   Guarantor     Guarantor   Consolidating Consolidated
                        Parent    Issuer    Subsidiaries  Subsidiaries  Adjustments      KCS
                        ------    --------    -------       --------      --------     --------
Revenues                $  -      $  139.8    $   6.6       $    5.5      $   (7.9)    $  144.0
Costs and expenses         2.4       132.6        5.2            5.6          (7.9)       137.9
                        ------    --------    -------       --------      --------     --------
   Operating income
    (loss)                (2.4)        7.2        1.4           (0.1)          -            6.1
Equity in net
earnings of
 unconsolidated
 affiliates and
 subsidiaries              8.0        11.6        -             11.6         (20.0)        11.2
Interest expense          (0.2)      (15.5)      (0.1)          (0.1)          0.7        (15.2)
Other income               -           1.7        -              -            (0.7)         1.0
                        ------    --------    -------       --------      --------     --------
   Income before
    income taxes           5.4         5.0        1.3           11.4         (20.0)         3.1
Income tax provision
 (benefit)                (0.9)       (2.9)       0.5            0.1           -           (3.2)
                        ------    --------    -------       --------      --------     --------
Income before
 cumulative effect
  of accounting change     6.3         7.9        0.8           11.3         (20.0)         6.3
                        ------    --------    -------       --------      --------     --------

Cumulative effect of
 accounting change, net
 of income taxes          (0.4)       (0.4)       -              -             0.4         (0.4)
                        ------    --------    -------       --------      --------     --------
Net income              $  5.9    $    7.5    $   0.8       $   11.3      $  (19.6)    $    5.9
                        ======    ========    =======       ========      ========     ========




                                       11






                                 Three months ended March 31, 2002 (dollars in millions)
                      ---------------------------------------------------------------------------
                                                                       

                                                             Non-
                                Subsidiary   Guarantor     Guarantor   Consolidating Consolidated
                        Parent    Issuer    Subsidiaries  Subsidiaries  Adjustments      KCS
                        ------    --------    -------       --------      --------     --------
ASSETS:
  Current assets        $ 34.1    $  246.2    $  25.4       $    6.6     $   (52.6)    $  259.7
  Investments            715.4       409.7        -            391.1      (1,133.9)       382.3
  Properties, net          0.3     1,285.8       37.4            1.7           -        1,325.2
  Goodwill and other
   assets                  1.7        31.4        1.0            0.2          (1.6)        32.7
                        ------    --------    -------       --------      --------     --------
   Total assets         $751.5    $1,973.1    $  63.8       $  399.6     $(1,188.1)    $1,999.9
                        ======    ========    =======       ========      ========     ========
LIABILITIES AND EQUITY:
  Current liabilities   $  3.8    $  270.9    $   7.4       $   23.6     $   (52.8)    $  252.9
  Long-term debt           1.3       571.3        2.8            4.6           -          580.0
  Payable to affiliates   12.2         -          0.5            -           (12.7)         -
  Deferred income taxes    9.5       352.2        5.0            6.0          (1.6)       371.1
  Other liabilities       26.0        67.5        3.6            0.1           -           97.2
  Stockholders equity    698.7       711.2       44.5          365.3      (1,121.0)       698.7
                        ------    --------    -------       --------      --------     --------
    Total liabilities
     and equity         $751.5    $1,973.1    $  63.8       $  399.6     $(1,188.1)    $1,999.9
                        ======    ========    =======       ========      ========     ========


                                 Three months ended March 31, 2001 (dollars in millions)
                      ---------------------------------------------------------------------------
                                                             Non-
                                Subsidiary   Guarantor     Guarantor   Consolidating Consolidated
                        Parent    Issuer    Subsidiaries  Subsidiaries  Adjustments      KCS
                        ------    --------    -------       --------      --------     --------
ASSETS:
  Current assets        $ 25.5    $  223.4    $  22.0       $    6.6     $   (23.1)    $  254.4
  Investments            701.4       413.6        -            376.4      (1,104.6)       386.8
  Properties, net          0.3     1,287.1       38.2            1.8           -        1,327.4
  Goodwill and other
   assets                  1.7        40.4        1.7            0.1          (1.6)        42.3
                        ------    --------    -------       --------      --------     --------
    Total assets        $728.9    $1,964.5    $  61.9       $  384.9     $(1,129.3)    $2,010.9
                        ======    ========    =======       ========      ========     ========

LIABILITIES AND EQUITY:
  Current liabilities   $  7.2    $  252.3    $   6.9       $   14.2     $   (23.1)    $  257.5
  Long-term debt           1.3       602.9        2.8            4.7           -          611.7
  Payable to affiliates    4.8         -          0.6            -            (5.4)         -
  Deferred income taxes    9.5       350.9        5.2            6.2          (1.6)       370.2
  Other liabilities       25.8        62.0        3.4            -             -           91.2
  Stockholders equity    680.3       696.4       43.0          359.8      (1,099.2)       680.3
                        ------    --------    -------       --------      --------     --------
    Total liabilities
     and equity         $728.9    $1,964.5    $  61.9       $  384.9     $(1,129.3)    $2,010.9
                        ======    ========    =======       ========      ========     ========


                                       12

Condensed Consolidating Statements of Cash Flows


                                 Three months ended March 31, 2002 (dollars in millions)
                      ---------------------------------------------------------------------------
                                                                       

                                                             Non-
                                Subsidiary   Guarantor     Guarantor   Consolidating Consolidated
                        Parent    Issuer    Subsidiaries  Subsidiaries  Adjustments      KCS
                        ------    --------    -------       --------      --------     --------
Net cash flows
 provided by (used
 for) operating
 activities:            $(10.5)   $   42.7    $  (4.4)      $    9.3      $    0.1     $   37.2
                        ------    --------    -------       --------      --------     --------
Investing activities:
 Property acquisitions     -         (17.2)      (0.2)           -             -          (17.4)
 Investments in and
  loans to affiliates      -           -          -             (9.1)          7.3         (1.8)
 Proceeds from sale
  of investments           -          31.4        -              -             -           31.4
 Other, net               (0.1)        6.5        4.3            -            (0.1)        10.6
                        ------    --------    -------       --------      --------     --------
      Net                 (0.1)       20.7        4.1           (9.1)          7.2         22.8
                        ------    --------    -------       --------      --------     --------

Financing activities:
 Proceeds from issuance
  of long-term debt        -           -          -              -             -            -
 Repayment of long-term
  debt                     -         (30.4)       -             (0.1)          -          (30.5)
 Proceeds from loans
  from affiliates          7.3         -          -              -            (7.3)         -
 Proceeds from
  stock plans              2.1         -          -              -             -            2.1
 Cash dividends paid      (0.1)        -          -              -             -           (0.1)
 Other, net                0.4         0.1        0.1            -             -            0.6
                        ------    --------    -------       --------      --------     --------
      Net                  9.7       (30.3)       0.1           (0.1)         (7.3)       (27.9)
                        ------    --------    -------       --------      --------     --------
Cash and equivalents:
 Net increase decrease)   (0.9)       33.1       (0.2)           0.1           -           32.1
 At beginning of period    1.3        23.2       -               0.2           -           24.7
                        ------    --------    -------       --------      --------     --------
 At end of period       $  0.4    $   56.3    $  (0.2)      $    0.3      $    -       $   56.8
                        ======    ========    =======       ========      ========     ========


                                 Three months ended March 31, 2001 (dollars in millions)
                      ---------------------------------------------------------------------------
                                                             Non-
                                Subsidiary   Guarantor     Guarantor   Consolidating Consolidated
                        Parent    Issuer    Subsidiaries  Subsidiaries  Adjustments      KCS
                        ------    --------    -------       --------      --------     --------
Net cash flows
 provided by (used
 for) operating
 activities:            $ (2.9)   $   14.6    $   2.5       $    0.3      $   (0.7)    $   13.8
                        ------    --------    -------       --------      --------     --------
Investing activities:
 Property acquisitions     -         (13.7)      (0.2)           -             -          (13.9)
 Investments in and
  loans to affiliates      -           -          -             (2.8)          2.4         (0.4)
 Other, net                -           0.2        0.6            -            (0.1)         0.7
                        ------    --------    -------       --------      --------     --------
      Net                  -         (13.5)       0.4           (2.8)          2.3        (13.6)
                        ------    --------    -------       --------      --------     --------

Financing activities:
 Proceeds from issuance
  of long-term debt        -          15.0        -              -             -           15.0
  Repayment of
  long-term debt           -          (7.9)       -              -            (7.9)         -
 Proceeds from loans
  from affiliates          2.4         -          -              -            (2.4)         -
 Proceeds from
  stock plans              0.8         -          -              -             -            0.8
 Cash dividends paid      (0.1)        -          -              -             -           (0.1)
 Other, net               (1.3)        0.4        -              -             -           (0.9)
                        ------    --------    -------       --------      --------     --------
      Net                  1.8         7.5        -              -            (2.4)         6.9
                        ------    --------    -------       --------      --------     --------
Cash and equivalents:
 Net increase (decrease)  (1.1)        8.6        2.9           (2.5)         (0.8)         7.1
 At beginning of period    1.5        19.1        0.4            0.5           -           21.5
                        ------    --------    -------       --------      --------     --------
 At end of period       $  0.4    $   27.7    $   3.3       $   (2.0)     $   (0.8)    $   28.6
                        ======    ========    =======       ========      ========     ========

                                       13



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

OVERVIEW

The  discussion  set forth below,  as well as other  portions of this Form 10-Q,
contains   forward-looking   comments   that  are  not  based  upon   historical
information.  Such forward-looking comments are based upon information currently
available to management and  management's  perception  thereof as of the date of
this Form 10-Q. Readers can identify these  forward-looking  comments by the use
of such verbs as expects, anticipates, believes or similar verbs or conjugations
of such verbs.  The actual results of operations of Kansas City Southern  ("KCS"
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 Company's  Current Report on Form 8-K dated December 11, 2001,
which is on file with the U.S.  Securities  and  Exchange  Commission  (File No.
1-4717) and is hereby  incorporated  by reference  herein.  Readers are strongly
encouraged to consider these factors when evaluating  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.

General

Kansas City Southern  ("KCS" or the "Company") is a Delaware corporation.
KCS, formerly named Kansas City Southern Industries, Inc., is a holding
company and its principal subsidiaries and affiliates include the following:

o  The Kansas City Southern Railway Company ("KCSR"), a wholly-owned subsidiary;
o  Grupo Transportacion Ferroviaria Mexicana, S.A. de C.V. ("Grupo TFM"),
   a 36.9% owned unconsolidated affiliate, which owns 80% of the common stock
   of TFM, S.A. de C.V. ("TFM") and wholly owns Mexrail, Inc. ("Mexrail").
   Mexrail owns 100% of 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 to KCSR;
o  Panama Canal Railway Company ("PCRC"),  an unconsolidated  affiliate of which
   KCSR  owns 50% of the  common  stock.  PCRC owns all of the  common  stock of
   Panarail Tourism Company ("Panarail").

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

RECENT DEVELOPMENTS

Sale of Mexrail, Inc. to TFM. The Company, Grupo TMM, and certain of Grupo TMM's
affiliates  entered  into an  agreement on February 27, 2002 with TFM to sell to
TFM all of the common stock of Mexrail.  Mexrail  owns the northern  half of the
international railway bridge at Laredo, Texas and all of the common stock of the
Tex  Mex.  The  sale  closed  on  March  27,  2002  and  the  Company   received
approximately  $31.4  million for its 49% interest in Mexrail.  The Company used
the proceeds  from the sale of Mexrail to reduce  debt.  Although the Company no
longer directly owns 49% of Mexrail,  it retains an indirect  ownership  through
its 36.9%  ownership of Grupo TFM. The proceeds  from the sale of Mexrail to TFM
exceeded  the carrying  value of the  Company's  investment  in Mexrail by $11.2
million.  The Company  recognized  a $4.4 million gain on the sale of Mexrail to
TFM in the first quarter of 2002,  while the remaining  $6.8 of excess  proceeds
has been deferred.

Company  Changes  Name to Kansas City  Southern.  On May 2, 2002,  at the Annual
Meeting of Stockholders,  the shareholders of the Company approved a proposal to
amend the  Certificate of  Incorporation  to change the name of the Company from
"Kansas City  Southern  Industries,  Inc." to "Kansas City  Southern."  The name
change  became  effective  on May 2, 2002  following  the filing of the  amended
Certificate  of  Incorporation  with the  Secretary  of  State  of the  State of
Delaware.  The name change  reflects  the change in the  Company's  business and
holdings  following the spin-off of Stilwell Financial Inc. on July 12, 2000. By
dropping "Industries,  Inc." from the name, KCS will maintain

                                       14

the identification in the marketplace of the Company and KCSR, while emphasizing
our focus on transportation rather than a variety of industries. The name change
does not require a change in the security  ticker  symbol of KSU on the New York
Stock Exchange.

Changes to Mexican Tax Law. As discussed in the Company's  Annual Report on Form
10-K for the year ended December 31, 2001, as amended by Amendment No. 1 on Form
10-K/A ("2001 Form 10-K"), effective January 1, 2002, Mexico implemented changes
in its income tax laws.  One of these  changes  reduced  the  Mexican  corporate
income tax rate from 35% to 32% in  one-percent  increments  beginning  in 2003,
resulting  in a 32%  income  tax rate in  2005.  Accordingly,  under  accounting
principles  generally  accepted in the United States of America  ("U.S.  GAAP"),
Grupo TFM recorded an additional $1.7 million  deferred tax expense arising from
this rate  change due to a related  decline  in its  deferred  tax asset.  After
consideration of minority interest,  this rate change resulted in a $0.5 million
reduction in the Company's equity in earnings of Grupo TFM for the first quarter
of 2002.

Another  initial  change in the Mexican tax law was the repeal of the  provision
that  allowed  Grupo TFM to  utilize  certain  tax  credits  resulting  from the
purchase of diesel fuel to offset non-income taxes.  According to the management
of Grupo TFM, because of the unintended  adverse impact of this provision of the
law on the  railroad  industry,  the law has been  modified to conform  with the
provision of the earlier law,  which provides that these credits are not limited
and may be used to offset taxes other than income.

Waiver and Amendments for Credit  Facility  Covenants.  As discussed in the 2001
Form 10-K,  during the first quarter of 2001, the Company requested and received
from  lenders a waiver  from  certain of the  financial  and  coverage  covenant
provisions  outlined in the credit  agreement for the Company's  senior  secured
credit  facility ("KCS Credit  Facility").  This waiver was granted on March 19,
2001 and was  effective  until May 15, 2001. In addition,  on May 10, 2001,  the
lenders approved and executed an amendment to the applicable covenant provisions
of the credit  agreement,  which,  among other  things,  revised  certain of the
covenant provisions  (including financial and coverage provisions) through March
31, 2002. As further discussed in Item 7, "Management's  Discussion and Analysis
of  Financial  Condition  and Results of  Operations -  Developments  Concerning
Dispute  with Grupo TMM" in the 2001 Form 10-K,  due to the  uncertainty  of the
timing of the dispute resolution with Grupo TMM and the associated transactions,
as well as the return on April 1, 2002 of the leverage ratio covenant  provision
to the original calculation under the credit agreement, the Company obtained, as
a precautionary  measure, an additional amendment to the credit agreement.  This
amendment,  which was  approved  by the lenders on March 28,  2002,  revises the
leverage ratio covenant  provision for the period April 1, 2002 through June 29,
2002.  At March 31, 2002,  the Company had $369.4  million of term debt borrowed
under the KCS Credit Facility.  There were no borrowings of revolving debt under
the KCS Credit Facility at March 31, 2002. At March 31, 2002, the Company was in
full  compliance  with all  covenant  provisions  of the  credit  agreement  (as
amended) and  management  believes that the Company will be in compliance at the
end of the second quarter and for the foreseeable future.

KCSR and The  Burlington  Northern and Santa Fe Railway  Company  ("BNSF")  Form
Marketing  Alliance.  On April 22, 2002,  KCSR and BNSF entered into a marketing
agreement   forming  a  comprehensive   joint  marketing   alliance  to  promote
cooperation,  revenue  growth and extend market reach for both  railroads in the
United  States and Canada.  The  marketing  alliance is also designed to improve
operating  efficiencies  for both KCSR and BNSF in key market areas,  as well as
provide  customers with expanded service options.  KCSR and BNSF will coordinate
marketing and operational  initiatives in a number of target markets.  Plans are
being developed to enhance competitive options for shippers in the West Lake and
West  Lake  Charles,  Louisiana,  region.  Similarly,  KCSR and BNSF  will  also
coordinate operations to provide improved and extended service options for grain
customers.  The marketing  alliance is expected to allow the two railroads to be
more responsive to shippers'  requests for rates and service,  whenever mutually
advantageous.  Coal and unit train  operations  are excluded  from the marketing
alliance,  as well as any points  where KCSR and BNSF are the only  direct  rail
competitors.  Movements  to and from Mexico by either  party are also  excluded.
Management   believes  this  new  marketing   alliance  will  provide  important
opportunities to grow KCSR's revenue base,  particularly in the chemical,  grain
and forest product markets,  and provide both  participants with expanded access
to important  markets and provide shippers with enhanced options and competitive
alternatives.

                                       15




RESULTS OF OPERATIONS

The following table  summarizes the income  statement  components of the Company
for the three  months  ended  March 31,  respectively,  for use in the  analysis
below. See consolidated  condensed  statements of income  accompanying this Form
10-Q for other captions not presented in this table (in millions):

                                                            Three Months
                                                           Ended  March 31,
                                                        --------------------

                                                          2002         2001
                                                        -------      -------
Revenues                                                $ 142.5      $ 144.0
Costs and expenses                                        129.1        137.9
                                                        -------      -------
Operating income                                           13.4          6.1
Equity in net earnings of
  unconsolidated affiliates                                 4.9         11.2
Gain on sale of Mexrail, Inc.                               4.4          -
Interest expense                                          (11.3)       (15.2)
Other, net                                                  4.4          1.0
                                                        -------      -------
Income before income taxes and cumulative
  effect of accounting change                              15.8          3.1
Income tax provision (benefit)                              4.1         (3.2)
                                                        -------      -------
Income before cumulative effect of accounting
  change                                                   11.7          6.3
Cumulative effect of accounting change,
  net of income taxes                                       -           (0.4)
                                                        -------      -------
Net income                                              $  11.7      $   5.9
                                                        =======      =======


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

                                                                 Carloads and
                                      Revenues                 Intermodal Units
                                 --------------------        -------------------
                                    (in millions)               (in thousands)
                                     Three months                Three months
                                    ended March 31,            ended March 31,
                                 --------------------        -------------------
                                    2002        2001           2002        2001
                                 --------    --------       --------    --------
  General commodities:
   Chemical and petroleum        $   31.9    $   32.6           35.9        41.2
   Paper and forest                  32.0        30.1           43.8        44.5
   Agriculture and mineral           23.8        21.3           33.0        30.9
                                 --------    --------       --------    --------
  Total general commodities          87.7        84.0          112.7       116.6
   Intermodal and automotive         14.2        18.6           67.0        76.8
   Coal                              28.8        27.6           58.5        46.5
                                 --------    --------       --------    --------
  Carload revenues and carload
   and intermodal units             130.7       130.2          238.2       239.9
  Other rail-related revenues         9.7         9.9       ========    ========
                                 --------    --------
   Total KCSR revenues              140.4       140.1
  Other subsidiary revenues           2.1         3.9
                                 --------    --------
   Total consolidated revenues   $  142.5    $  144.0
                                 ========    ========


                                       16


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

                                                      Three Months
                                                     Ended March 31,
                                                   ------------------
                                                     2002       2001
                                                   -------    ------
Compensation and benefits                           $ 49.4    $ 49.1
Depreciation and amortization                         14.9      14.4
Purchased services                                    14.0      12.0
Operating leases                                      12.1      12.8
Fuel                                                   9.5      12.4
Casualties and insurance                               7.9      14.6
Car hire                                               5.2       6.5
Other                                                 16.1      16.1
                                                    ------    ------
   Total consolidated costs and expenses            $129.1    $137.9
                                                    ======    ======

Three Months Ended March 31, 2002 Compared With Three Months Ended
March 31, 2001

Net Income. For the three months ended March 31, 2002, net income increased $5.8
million  to $11.7  million  (19(cent)  per  diluted  share)  from  $5.9  million
(10(cent)  per diluted  share) for the three months  ended March 31, 2001.  This
quarter to quarter  increase was primarily the result of an $8.8 million decline
in operating  expenses,  a $3.9  million  decrease in interest  expense,  a $3.4
million increase in other income and a $4.4 million gain realized on the sale of
Mexrail to TFM. These increases were partially offset by a $1.5 million decrease
in revenue,  a $6.3 million decrease in equity in net earnings of unconsolidated
affiliates and a $7.3 million increase in the income tax provision.

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

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

     Paper and forest products. Paper and forest product revenues increased $1.9
million  (6.3%) for the three months ended March 31, 2002 compared with the same
period of 2001.  Increases in revenues for paper and lumber  products as well as
military  shipments  were  partially  offset  by a  decrease  in  metal  product
revenues. The increase in revenue for shipments of lumber products resulted from
volume  gains due to strength in the home  building  market,  as well as certain
rate  increases  and longer  hauls.  Higher  revenue for paper  products was due
mostly to an increase in the revenue per  carload  arising  from  targeted  rate
increases and longer hauls.  Demand driven volume declines  contributed to lower
revenue for metal products quarter to quarter. Paper and forest products revenue
accounted  for 24.5% and 23.1% of total  carload  revenues  for the three months
ended March 31, 2002 and 2001, respectively.

     Agricultural  and  mineral  products.   Agricultural  and  mineral  product
revenues  increased  $2.5  million  (11.7%) for the three months ended March 31,
2002 compared to the three months ended March 31, 2001.  This increase  resulted
mostly from  strength in the export  grain and food  product  markets  partially
offset by lower  revenues for ores and minerals.  Higher demand for export grain
and food products coupled with increases in certain rates and length of haul

                                       17


led to the  increase in related  revenue.  Demand  also  improved  slightly  for
domestic  grain  shipments to poultry  producers  due to an increase in consumer
consumption.  Agricultural  and mineral  products  accounted  for 18.2% of total
carload  revenues for the first  quarter of 2002 compared to 16.4% for the first
quarter of 2001.

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

     Coal.  Coal  revenues  increased  $1.2 million  (4.3%) for the three months
ended March 31, 2002 compared to the same period in 2001,  resulting mostly from
a 30% increase in tons delivered due to higher customer  demand,  as well as the
re-opening  of the KCPL  Hawthorn  plant in June 2001.  Hawthorn had been out of
service  since  January 1999 due to an  explosion  at the Kansas City  facility.
Revenue increases  resulting from higher traffic levels were somewhat  mitigated
by a  contractual  rate  reduction  for KCSR's  largest  customer,  Southwestern
Electric  Power  Company  ("SWEPCO"  - a wholly  owned  subsidiary  of  American
Electric Power Company,  Inc.).  This rate  reduction,  as well as the loss of a
coal customer beginning in April 2002 due to the expiration of the contract,  is
expected to result in a reduction of coal revenues during the remainder of 2002.
Coal  revenues  accounted  for  22.0% of total  carload  revenues  for the first
quarter of 2002 compared to 21.2% for the first quarter of 2001.

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

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

     Compensation and Benefits.  Consolidated  compensation and benefits expense
for the three  months  ended  March 31,  2002  increased  $0.3  million to $49.4
million  compared to $49.1  million for the three months ended March 31, 2001. A
$2.3 million  decrease in compensation  expense  resulted from reduced  employee
counts,  lower overtime costs, and the use of fewer relief crews due to improved
operating  efficiency.  This  decrease was offset by a $2.6 million  increase in
fringe benefits as a result of a 15% increase in health and welfare costs during
the first quarter of 2002 and a $2.0 million reduction in retirement-based costs
for  certain  union  employees  recorded  during  the  first  quarter  of  2001.
Additionally,  first quarter 2001 costs for  compensation  and benefits  include
approximately $1.3 million associated with a workforce reduction.

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

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

     Operating  Leases.  For the three months  ended March 31,  2002,  operating
lease expense  decreased as a result of the  expiration  of certain  leases that
have not been renewed due to continued improvements in fleet utilization.  Lease
expense is expected  to  increase  in the second  quarter of 2002 as a result of
costs  associated  with the lease for the Company's  new corporate  headquarters
building.  The Company began leasing this new facility in April 2002. The annual
lease payment is expected to be approximately $2.5 million.  The net increase in
lease expense is expected to be  approximately  $1.9 million in 2002 compared to
2001.

                                       18


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

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

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

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

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

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

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

Equity in Net  Earnings  (Losses) of  Unconsolidated  Affiliates.  For the three
months  ended March 31,  2002,  the Company  recorded  equity in net earnings of
unconsolidated affiliates of $4.9 million compared to $11.2 million for the same
period in 2001.  This decrease is primarily the result of lower equity  earnings
from Grupo TFM of $6.3 million and PCRC of $0.8 million  partially  offset by an
increase in equity in earnings from Southern Capital of $0.5 million and Mexrail
of $0.3 million.

For the three  months ended March 31,  2001,  equity in earnings  from Grupo TFM
reflected  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.  Exclusive of this 2001 reversion income, the Company's
first  quarter  2002 equity in earnings  from Grupo TFM  increased  $2.8 million
compared to the same period in 2001.  Grupo TFM's  revenue for the three  months
ended  March 31,  2002  improved  1%  compared  to the same period in 2001 while
operating  expenses declined slightly for the same period.  Under  International
Accounting Standards ("IAS"), Grupo TFM's first quarter 2002 operating ratio was

                                       19

77.3% compared to 79.8% in the same period in 2001.  Grupo TFM's results for the
first  quarter of 2002 include a $3.5 million  deferred tax benefit  (calculated
under U.S. GAAP)  compared to a deferred  income tax expense of $21.7 million in
the first quarter of 2001.  This variance  resulted from an income tax provision
on the  reversion  income  recorded  in the first  quarter  of 2001,  as well as
fluctuations in the peso exchange rate and inflation. Also contributing to Grupo
TFM's  deferred  income  tax  calculation  in the first  quarter  of 2002 was an
approximate  $1.7  million  expense  arising  from  the  change  in the  Mexican
corporate income tax rate, which is being reduced from 35% to 32% in one percent
increments  beginning in 2003.  Under U.S. GAAP, the impact of this 3% graduated
rate  reduction was recognized for deferred tax purposes in the first quarter of
2002. This rate reduction adversely impacted the results under U.S. GAAP because
Grupo TFM has a deferred tax asset,  which had  previously  been recorded  based
upon higher income tax rates and was reduced as a result of the rate  reduction.
After  consideration of minority  interest,  this rate change resulted in a $0.5
million reduction in the Company's equity earnings of Grupo TFM during the first
quarter 2002.

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

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

TRENDS AND OUTLOOK

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

The Company has been  aggressively  reducing its debt balance since the spin-off
of Stilwell Financial Inc. in July 2000. The Company's corporate debt balance as
of the  date  of  the  spin-off  was  approximately  $682  million  compared  to
approximately  $628 million at March 31, 2002.  The Company has further  reduced
its debt balance by approximately $30 million through additional  payments since
March 31, 2002. This trend is the result of a focused costs control,  sound cash
management and the sale of various assets, including the Company's investment in
Mexrail to TFM in March 2002. Debt reduction will continue to be a high priority
for the Company.

The Company has resolved its dispute  with its Mexican  partner,  Grupo TMM in a
manner  satisfactory  for both  parties.  Management  believes  that the Mexrail
transaction  will help promote  better  operational  efficiency and provide more
synergistic opportunities for the NAFTA rail network.

                                       20


A current  outlook for the Company's  businesses for the remainder of 2002 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):

As discussed in the Company's 2001 Form 10-K,  management  expects coal revenues
for the remainder of 2002 to decline as a result of a contractual rate reduction
at SWEPCO,  as well as the loss of business due to the  expiration of a contract
that was not renewed. Management believes, however, that total revenues for 2002
will remain  essentially flat compared to 2001 as these anticipated coal revenue
declines are expected to be offset by higher revenues in other commodity  groups
through new business and  targeted  rate  increases.  As  discussed  above,  the
Company  recently  announced a marketing  agreement with BNSF,  which management
believes will provide  important  opportunities  to grow the  Company's  revenue
base, particularly in the chemical, grain and forest product markets.

Except as  outlined  herein,  variable  costs and  expenses  are  expected to be
proportionate with revenue activity,  assuming normalized rail operations.  Fuel
prices are expected to fluctuate subject to market  conditions.  To mitigate the
market risk associated with fuel, the Company currently has approximately 47% of
its remaining  budgeted fuel usage for 2002 under  purchase  commitments,  which
lock in a specific  price.  Casualty  expenses  are  expected to be lower in the
remainder of 2002  compared to 2001 based on the Company's  continued  focus and
success on safety issues and the settlement  approach  implemented  during 2001.
Insurance costs are expected to rise as the insurance  industry  responds to the
September 11, 2001 terrorist  attacks and health care costs are also expected to
be higher in 2002 based on the market trends. These increases are expected to be
offset by declines in certain railroad retirement issues as described further in
"Recent Developments - New Railroad Retirement Improvement Act" of the Company's
2001 Form 10-K.  Depreciation  expense is  expected  to  increase  beginning  in
mid-2002  following the  implementation  of MCS and  operating  lease expense is
expected to remain relatively flat.

The Company expects to continue to participate in the  earnings/losses  from its
equity  investments  in  Grupo  TFM,  Southern  Capital  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.

KCS and Grupo TMM have a call option exercisable on or prior to July 31, 2002 to
purchase  the  24.6%  interest  in Grupo  TFM  currently  owned  by the  Mexican
government.  It is the  intention of the Company and Grupo TMM to exercise  this
call option on or prior to its  expiration on July 31, 2002.  The purchase price
will be calculated by accreting the Mexican  government's  initial investment of
$199 million from the date of the Mexican  government's  investment  through the
date of the  purchase,  using  the  interest  rate  on  one-year  U.S.  Treasury
securities.  Various  financing  alternatives are currently being explored.  One
source of financing  could include the use of  approximately  $81 million due to
TFM from the Mexican  government as a result of the reversion,  during the first
quarter of 2001, of a portion of the Concession to the Mexican government by TFM
that covers the  Hercules-Mariscala  rail line.  The  remainder of the financing
required to purchase the Mexican government's Grupo TFM shares is expected to be
raised at TFM or by the Company and Grupo TMM, respectively.  Management expects
this  transaction to be completed  during the second  quarter of 2002.  However,
there  can be no  assurances  that the  Company  and  Grupo  TMM will be able to
complete this transaction prior to the expiration of the call option.

LIQUIDITY AND CAPITAL RESOURCES

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

                                                   Three Months
                                                  Ended March 31,
                                             -------------------------
                                                  2002        2001
                                                -------     -------
Cash flows provided by (used for):
   Operating activities                         $  37.2     $  13.8
   Investing activities                            22.8       (13.6)
   Financing activities                           (27.9)        6.9
                                                -------     -------
   Cash and equivalents:
    Net increase                                   32.1         7.1
    At beginning of year                           24.7        21.5
                                                -------     -------
    At end of period                            $  56.8     $  28.6
                                                =======     =======

                                       21


During the three months ended March 31, 2002,  the Company's  consolidated  cash
position  increased $32.1 million from December 31, 2001. This increase resulted
primarily from  operating  activities and from the net proceeds from the sale of
Mexrail to TFM. Net operating  cash inflows were $37.2 million and $13.8 million
for the three  months  ended  March 31,  2002 and 2001, respectively.  The $23.4
million  increase in operating cash flows was primarily  attributable  to higher
net income and  changes in working  capital  balances,  comprised  mainly of the
receipt of an income tax refund during the first quarter of 2002.

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

For the three months ended March 31, 2002,  financing  cash  outflows  were used
primarily  to repay  long-term  debt  while cash  inflows  were  generated  from
proceeds  from the  issuance of common  stock under stock  plans.  For the first
quarter of 2002, net financing cash outflows were $27.9 million  compared to net
financing  cash  inflows of $6.9  million  for the first  quarter of 2001.  This
difference  was primarily  due to repayments of long-term  debt of $30.5 million
during the first  quarter of 2002  compared  with  long-term  borrowings of $7.1
million during the first three months of 2001.

Management  expects cash flows from  operations  to be positive  throughout  the
remainder  of 2002 as a result  of  operating  income,  which  has  historically
resulted in positive operating cash flows. Investing activities are projected to
use  significant  amounts  of cash  for  capital  expenditures.  Future  roadway
improvement  projects  will  continue to be primarily  funded by operating  cash
flows or, secondarily, through borrowings under the Company's line of credit.

The Company's  consolidated ratio of debt to total  capitalization was 47.3% and
49.2% at March 31, 2002 and December 31, 2001, respectively.  The Company's debt
decreased  $30.5 million from  December 31, 2001 to $627.9  million at March 31,
2002 as a result of the repayment of long-term  debt.  This decrease in debt was
coupled with an increase in the Company's  stockholders' equity of $18.4 million
to $698.7  million at March 31, 2002.  This  increase  was due  primarily to net
income of $11.7  million and the issuance of common stock under the stock plans.
Management  anticipates  that the  ratio of debt to  total  capitalization  will
decline  slightly  during the remainder of 2002 as debt  continues to be reduced
and equity increases.

In addition to operating cash flows,  the Company has financing  available under
the revolving portion ("KCS Revolver") of the KCS Credit Facility with a maximum
borrowing  amount of $100  million.  As of March 31, 2002,  all $100 million was
available under the KCS Revolver. The KCS Credit Facility contains,  among other
provisions,  various  financial  covenants.  As a result  of  certain  financial
covenants  contained  in  the  credit  agreement,  maximum  utilization  of  the
Company's  available line of credit may be  restricted.  The Company was in full
compliance with all covenant  provisions of the credit agreement (as amended) at
March 31, 2002 and expects to be in compliance at the end of the second  quarter
and for the foreseeable future. See "Recent Developments - Waiver and Amendments
for Credit  Facility  Covenants"  for a discussion of the  amendments to the KCS
Credit Facility.

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

As  discussed  in the 2001 Form 10-K,  Grupo TMM and KCS, or either Grupo TMM or
KCS,  could be required to purchase  the Mexican  government's  interest in TFM.
However, this provision is not exercisable prior to October 31, 2003 without the
consent of Grupo TFM. If KCS and Grupo TMM, or either KCS or Grupo TMM alone had
been  required to purchase  the Mexican  government's  20% interest in TFM as of
March 31, 2002, the total purchase  price would have been  approximately  $537.2
million.

                                       22

During  2001,  Southern  Capital,  a 50%  owned  unconsolidated  affiliate  that
provides KCSR with access to equipment  financing  alternatives,  refinanced its
five-year  credit  facility,  which was scheduled to mature on October 19, 2001,
with a one-year bridge loan for $201 million.  There was $190.5 million borrowed
under the bridge loan as of March 31, 2002. Southern Capital is currently in the
process of refinancing  the bridge loan with long-term  debt.  This  refinancing
transaction is expected to occur during the second quarter of 2002.

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

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

There  have  been no  significant  changes  in the  Company's  Quantitative  and
Qualitative  Disclosures About Market Risk from that previously  reported in the
Annual Report on Form 10-K for the year ended December 31, 2001.










                                       23



PART II - OTHER INFORMATION

Item 1.     Legal Proceedings

Part I,  Item 1.  Financial  Statements,  Note 8 to the  Consolidated  Condensed
Financial  Statements  of  this  Form  10-Q is  hereby  incorporated  herein  by
reference.

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

a)    The  Company  held  its  2002  Annual  Meeting  of  Stockholders  ("Annual
      Meeting")  on May 2,  2002.  A total of  55,168,602  shares of the  Common
      Stock, $.01 per share par value, and Preferred Stock, par value $25.00 per
      share,  or 91.7%  of the  outstanding  voting  stock  on the  record  date
      (60,188,041  shares),  was  represented  at the  Annual  Meeting,  thereby
      constituting a quorum. These shares voted together as a single class.

b)    Proxies for the meeting were solicited  pursuant to Regulation  14A; there
      was no solicitation  in opposition to management's  nominees for directors
      as listed in such Proxy Statement and all such nominees were elected.  The
      voting for the election of directors was as follows:

                                                              Total
                                                              Shares
                                                            -----------
      Election of Two Directors
          (i)   Rodney E. Slater

                     For                                     54,079,560
                     Against                                          -
                     Withheld                                 1,287,136
                                                            -----------
                                    Total                    55,366,696
                                                            ===========

          (ii)  Byron G. Thompson

                     For                                     53,683,372
                     Against                                          -
                     Withheld                                 1,287,136
                                                            -----------
                                    Total                    54,970,508
                                                            ===========


c)    Listed  below  are the  other  matters  voted  on at the  Company's Annual
      Meeting. These  matters are fully  described in the  Company's  Definitive
      Proxy Statement. The voting was as follows:
                                                              Total
                                                              Shares
                                                            -----------

      Amendment of the Certificate of Incorporation
      To Change the Company Name from "Kansas City
      Southern Industries, Inc." to "Kansas City Southern"

                     For                                     54,920,981
                     Against                                    154,083
                     Abstentions                                 93,538
                     Non-votes                                        -
                                                            -----------
                                    Total                    55,168,602
                                                            ===========



                                       24





      Ratification of the Board of Directors'
      selection of KPMG LLP as the Company's
       Independent Accountants for 2002

                     For                                     54,352,073
                     Against                                    679,693
                     Abstentions                                138,836
                     Non-votes                                        -
                                                            -----------
                                    Total                    55,168,602
                                                            ===========



Item 6.     Exhibits and Reports on Form 8-K

a)    Exhibits

(3)   Articles of Incorporation and Bylaws

      Articles of Incorporation

3.1   Certificate of Amendment of Certificate of  Incorporation  of Kansas City
       Southern is attached to this Form 10-Q as Exhibit 3.1

      Bylaws

3.2   By-laws of Kansas City Southern,  as  amended and restated to May 2, 2002,
      is attached to this Form 10-Q as Exhibit 3.2

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

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

(10)  Material Contracts

10.1  Third  Amendment to the Credit  Agreement  (dated as of January 11, 2000)
      dated as of March 28, 2002, among Kansas City Southern  Industries,  Inc.
      The Kansas City Southern  Railway  Company,  the Lenders party hereto and
      The Chase  Manhattan Bank, as  administrative  agent,  collateral  agent,
      issuing  bank and  swingline  lender  is  attached  to this  Form 10-Q as
      Exhibit 10.1

b)    Reports on Form 8-K

      The Company  furnished a Current  Report on Form 8-K dated January 7, 2002
      announcing  the date of its fourth  quarter  and  year-end  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  filed a Current  Report on Form 8-K dated  January  15, 2002
      under Item 5 of such form,  announcing  that the Mexican  courts agreed to
      hear the legal  actions  initiated  by NAFTA Rail S.A. de C.V.,  a Mexican
      subsidiary of KCS, challenging certain resolutions adopted by Grupo TFM at
      the end of 2001.


                                       25


      The Company  furnished a Current Report on Form 8-K dated January 31, 2002
      reporting its fourth quarter and year-end quarter 2001 operating  results.
      The information  included in this Current Report on Form 8-K was furnished
      pursuant to Item 9 and shall not be deemed to be filed.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company
has duly  caused  this  report  to be signed  on its  behalf by the  undersigned
thereunto duly authorized and in the capacities indicated on May 10, 2002.

                              Kansas City Southern

                               /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)




                                       26