FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549



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

                  For the quarterly period ended JUNE 30, 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)


                                   NO CHANGES

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

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

                             Yes [X]          No [ ]

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

          CLASS                                     OUTSTANDING AT JULY 31, 2002
- --------------------------------------------------------------------------------

COMMON STOCK, $.01 PER SHARE PAR VALUE                         60,328,300 SHARES
- --------------------------------------------------------------------------------





                              KANSAS CITY SOUTHERN

                                    FORM 10-Q

                                  JUNE 30, 2002

                                      INDEX

                                                                            PAGE

PART I - FINANCIAL INFORMATION

ITEM 1.           FINANCIAL STATEMENTS

Introductory Comments                                                          2


Consolidated Balance Sheets -
     June 30, 2002 and December 31, 2001                                       3


Consolidated Statements of Income -
     Three and Six Months Ended June 30, 2002 and 2001                         4


Computation of Basic and Diluted Earnings per Common Share                     4


Consolidated Statements of Cash Flows -
     Six Months Ended June 30, 2002 and 2001                                   5


Consolidated Statement of Changes in Stockholders' Equity -
     Six Months Ended June 30, 2002                                            6


Notes to Consolidated Financial Statements                                     7


ITEM 2.        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL

               CONDITION AND RESULTS OF OPERATIONS                            15


ITEM 3.        QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK     27


PART II - OTHER INFORMATION

ITEM 1.        LEGAL PROCEEDINGS                                              28



ITEM 6.        EXHIBITS AND REPORTS ON FORM 8-K                               28



SIGNATURES                                                                    28
- ----------













                              KANSAS CITY SOUTHERN

                                    FORM 10-Q

                                  JUNE 30, 2002

PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

INTRODUCTORY COMMENTS

The  Consolidated  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 accounting principles generally accepted in the United States of
America have been condensed or omitted  pursuant to such rules and  regulations,
although  the Company  believes  that the  disclosures  are adequate to enable a
reasonable  understanding  of  the  information  presented.  These  Consolidated
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 and six months
ended June 30, 2002 are not necessarily  indicative of the results  expected for
the full year 2002.




                              KANSAS CITY SOUTHERN
                           CONSOLIDATED BALANCE SHEETS
                              (DOLLARS IN MILLIONS)

                                                                                         
                                                                         June 30,           December 31,
                                                                           2002                 2001
                                                                    ------------------   ------------------
                                                                       (Unaudited)
 ASSETS

 Current assets:
      Cash and cash equivalents                                         $        23.5        $        24.7
      Accounts receivable, net                                                  131.5                130.0
      Inventories                                                                30.6                 27.9
      Other current assets                                                       36.1                 71.8
                                                                    ------------------   ------------------
          Total current assets                                                  221.7                254.4
                                                                    ------------------   ------------------

 Investments                                                                    394.7                386.8

 Properties (net of $682.9 and $660.2 accumulated
      depreciation and amortization, respectively)                            1,329.9              1,327.4

 Goodwill                                                                        10.8                 19.3

 Other assets                                                                    22.4                 23.0
                                                                    ------------------   ------------------
      Total assets                                                      $     1,979.5        $     2,010.9
                                                                    ==================   ==================

 LIABILITIES AND STOCKHOLDERS' EQUITY

 Current Liabilities:
      Debt due within one year                                          $        10.3        $        46.7
      Accounts and wages payable                                                 43.4                 50.4
      Accrued liabilities                                                       161.9                160.4
                                                                    ------------------   ------------------
          Total current liabilities                                             215.6                257.5
                                                                    ------------------   ------------------

 Other Liabilities

      Long-term debt                                                            584.7                611.7
      Deferred income taxes                                                     368.0                370.2
      Other deferred credits                                                     98.5                 91.2
                                                                    ------------------   ------------------
          Total other liabilities                                             1,051.2              1,073.1
                                                                    ------------------   ------------------

 Stockholders' Equity

      Preferred stock                                                             6.1                  6.1
      Common stock                                                                0.6                  0.6
      Retained earnings                                                         709.2                676.5
      Accumulated other comprehensive loss                                       (3.2)                (2.9)
                                                                    ------------------   ------------------
          Total stockholders' equity                                            712.7                680.3
                                                                    ------------------   ------------------

      Total liabilities and stockholders' equity                        $     1,979.5        $     2,010.9
                                                                    ==================   ==================





See accompanying notes to consolidated financial statements.




                              KANSAS CITY SOUTHERN
                        CONSOLIDATED STATEMENTS OF INCOME
                  (DOLLARS IN MILLIONS, EXCEPT PER SHARE DATA)
                                   (UNAUDITED)

                                                                                                           

                                                                     Three Months                        Six Months
                                                                    Ended June 30,                     Ended June 30,
                                                           ---------------------------------- ----------------------------------
                                                                2002              2001              2002             2001
                                                           ---------------- ----------------- ----------------- ----------------

Revenues                                                       $     137.9       $     143.2       $     280.4      $     287.2

Costs and expenses

   Compensation and benefits                                          46.5              47.6              95.9             96.7
   Depreciation and amortization                                      14.6              14.5              29.5             28.9
   Purchased services                                                 13.6              14.4              27.6             26.4
   Operating leases                                                   12.6              12.7              24.7             25.5
   Fuel                                                                9.3              11.4              18.8             23.8
   Casualties and insurance                                            7.2               7.7              15.1             22.3
   Car hire                                                            4.1               5.7               9.3             12.2
   Other                                                              15.5              16.3              31.6             32.4
                                                           ---------------- ----------------- ----------------- ----------------
Total costs and expenses                                             123.4             130.3             252.5            268.2

Operating income                                                      14.5              12.9              27.9             19.0

Equity in net earnings (losses) of unconsolidated
 affiliates:
     Grupo Transportacion Ferroviaria Mexicana, S.A.
      de C.V.                                                         13.0               4.9              17.8             16.0
     Other                                                            (1.3)              0.3              (1.2)             0.4
Gain on sale of Mexrail, Inc.                                          -                 -                 4.4              -
Interest expense                                                     (10.5)            (14.5)            (21.8)           (29.7)
Other income                                                           4.4               1.1               8.8              2.1
                                                           ---------------- ----------------- ----------------- ----------------
Income before income taxes, extraordinary item and
 cumulative effect of accounting changes                              20.1               4.7              35.9              7.8
Income tax provision (benefit)                                         2.9               -                 7.0             (3.2)
                                                           ---------------- ----------------- ----------------- ----------------
Income before extraordinary item and cumulative effect
      of accounting change                                            17.2               4.7              28.9             11.0
Extraordinary item, net of income taxes                               (2.7)              -                (2.7)             -
Cumulative effect of accounting change, net of income taxes            -                 -                 -               (0.4)
                                                           ---------------- ----------------- ----------------- ----------------
Net income                                                     $      14.5       $       4.7       $      26.2      $      10.6
                                                           ================ ================= ================= ================

PER SHARE DATA

Basic earnings per Common share

   Income before extraordinary item and cumulative effect
    of accounting change                                       $      0.28       $      0.08       $      0.48      $      0.19
   Extraordinary item, net of income taxes                           (0.04 )            -                (0.04)             -
   Cumulative effect of accounting change, net of income
    taxes                                                             -                 -                 -               (0.01)
                                                           ---------------- ----------------- ----------------- ----------------
       Total basic earnings per Common share                   $      0.24       $      0.08       $      0.44      $      0.18
                                                           ================ ================= ================= ================

Diluted earnings per Common share

   Income before extraordinary item and cumulative effect
    of accounting change                                       $      0.27       $      0.08       $      0.46      $      0.18
   Extraordinary item, net of income taxes                           (0.04 )            -                (0.04)
   Cumulative effect of accounting change, net of income
    taxes                                                             -                 -                 -               (0.01)
                                                           ---------------- ----------------- ----------------- ----------------
       Total diluted earnings per Common share                 $      0.23       $      0.08       $      0.42      $      0.17
                                                           ================ ================= ================= ================

Weighted average Common shares outstanding (in thousands)
       Basic                                                        60,095            58,380            59,918           58,321
       Potential dilutive common shares                              2,232             2,536             2,148            2,528
                                                           ---------------- ----------------- ----------------- ----------------
         Diluted                                                    62,327            60,916            62,066           60,849

Dividends per Preferred share                                  $      0.25       $      0.25       $      0.50      $      0.50





See accompanying  notes to  consolidated financial statements.




                              KANSAS CITY SOUTHERN
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (DOLLARS IN MILLIONS)
                                   (UNAUDITED)

                                                                                                             

                                                                                               Six Months
                                                                                             Ended June 30,
                                                                                ---------------------------------------
                                                                                       2002                 2001
                                                                                ------------------   ------------------
CASH FLOWS PROVIDED BY (USED FOR):

OPERATING ACTIVITIES:

   Net income                                                                        $       26.2         $       10.6
   Adjustments to reconcile net income to net cash
    provided by operating activities
     Depreciation and amortization                                                           29.5                 28.9
     Deferred income taxes                                                                   (1.1)                 9.5
     Equity in undistributed earnings of unconsolidated affiliates                          (16.6)               (16.4)
     Distributions from unconsolidated affiliates                                             -                    3.0
     Gain on sale of Mexrail, Inc.                                                           (4.4)                 -
     Gain on sale of property                                                                (8.9)                (3.1)
   Tax benefit realized upon exercise of stock options                                        1.0                  3.4
   Changes in working capital items
     Accounts receivable                                                                     (2.4)                (1.3)
     Inventories                                                                             (2.7)                 4.3
     Other current assets                                                                    34.6                  5.2
     Accounts and wages payable                                                              (8.8)                (6.9)
     Accrued liabilities                                                                      5.2                (19.2)
   Other, net                                                                                 9.0                 (3.2)
                                                                                ------------------   ------------------
     Net cash provided by operating activities                                               60.6                 14.8
                                                                                ------------------   ------------------


INVESTING ACTIVITIES:

   Property acquisitions                                                                    (39.1)               (27.0)
   Proceeds from disposal of property                                                        16.1                  6.2
   Investment in and loans to affiliates                                                     (3.5)                (5.5)
   Proceeds from sale of Mexrail, Inc.                                                       31.4                  -
   Other, net                                                                                 1.1                 (1.5)
                                                                                ------------------   ------------------
     Net cash provided by (used for) investing activities                                     6.0                (27.8)
                                                                                ------------------   ------------------


FINANCING ACTIVITIES:

   Proceeds from issuance of long-term debt                                                 200.0                 30.0
   Repayment of long-term debt                                                             (263.4)               (18.2)
   Debt issuance costs                                                                       (5.4)                 -
   Proceeds from stock plans                                                                  3.7                  1.6
   Cash dividends paid                                                                       (0.1)                (0.1)
   Other, net                                                                                (2.6)                (3.2)
                                                                                ------------------   ------------------
     Net cash provided by (used for) financing activities                                   (67.8)                10.1
                                                                                ------------------   ------------------


CASH AND CASH EQUIVALENTS:

   Net decrease in cash and cash equivalents                                                 (1.2)                (2.9)
   At beginning of year                                                                      24.7                 21.5
                                                                                ------------------   ------------------
   At end of period                                                                  $       23.5         $       18.6
                                                                                ==================   ==================













See accompanying notes to consolidated financial statements.




                                        KANSAS CITY SOUTHERN
                      CONSOLIDATED 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 (loss)        Total
                                         ------------------ --------------- ----------------- ---------------- -----------------
Balance at December 31, 2001                   $      6.1       $      0.6       $     676.5      $      (2.9)      $     680.3

Comprehensive income:
   Net income                                                                           26.2
   Change in fair value of cash flow
    hedge                                                                                                (0.3)

Comprehensive income                                                                                                       25.9

Dividends                                                                               (0.1)                              (0.1)
Options exercised and stock subscribed                                                   6.6                                6.6
                                         ------------------ --------------- ----------------- ---------------- -----------------
Balance at June 30, 2002                       $      6.1       $      0.6       $     709.2      $      (3.2)      $     712.7
                                         ================== =============== ================= ================ =================
































See accompanying notes to consolidated financial statements.


                              KANSAS CITY SOUTHERN
                   NOTES TO CONSOLIDATED 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 financial statements contain all adjustments  (consisting
of normal closing procedures) necessary to present fairly the financial position
of the Company and its subsidiary companies as of June 30, 2002 and December 31,
2001,  the results of its  operations  for the three months and six months ended
June 30,  2002 and 2001,  its cash flows for the six months  ended June 30, 2002
and 2001, and its changes in stockholders'  equity for the six months ended June
30, 2002. The accompanying  consolidated 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 and six month periods ended June 30, 2002 are not  necessarily  indicative
of the results to be expected for the full year 2002. Certain  comparative prior
year amounts in the consolidated  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 and six months  ended June 30,  2002 and 2001,
respectively (in thousands):

                                                                                       

                                                          Three Months                  Six Months
                                                         Ended June 30,               Ended June 30,
                                                  ---------------------------   --------------------------
                                                        2002          2001           2002          2001
                                                  -------------  ------------   ------------  ------------
       Basic shares                                     60,095        58,380         59,918        58,321
       Effect of dilution:  Stock options                2,232         2,536          2,148         2,528
                                                  -------------  ------------   ------------  ------------
       Diluted shares                                   62,327        60,916         62,066        60,849
                                                  =============  ============   ============  ============
        Shares excluded from diluted computation            55            20             38            27
                                                  -------------  ------------   ------------  ------------


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 June
30,  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 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.

Following the purchase of the Mexican  government's  24.6% interest in Grupo TFM
as discussed in note 9 below,  KCS owns  approximately  46.6% of Grupo TFM while
Grupo TMM (together with certain of its affiliates) owns approximately  48.5% of
Grupo TFM. The Mexican  government  owns an effective  interest of 4.9% in Grupo
TFM due to its 20% interest


in TFM, which  purchased the Grupo TFM shares from the Mexican  government.  The
Company is party to certain  agreements  with Grupo TMM  covering  the Grupo TFM
joint  venture.   These  agreements  contain  "change  in  control"  provisions,
provisions  intended to preserve  the  Company's  and Grupo 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").  Mexrail  financial results were consolidated into the accounts of Grupo
TFM  effective  April  1,  2002 and are not  presented  separately  .  Financial
information of immaterial unconsolidated affiliates has been omitted:

FINANCIAL CONDITION (DOLLARS IN MILLIONS):

                                                                                          
                                                June 30, 2002                           December 31, 2001
                                       -------------------------------    ---------------------------------------------
                                                            Southern                                         Southern
                                        PCRC     Grupo TFM   Capital       Mexrail     PCRC     Grupo TFM     Capital
                                       -------- ------------ ---------    ---------- --------- ------------- ----------

Current assets                          $  7.8    $   447.0   $   8.2       $  34.9   $   3.6     $   294.3    $   2.5
Non-current assets                        88.1      2,052.4     146.3          59.3      85.5       1,924.3      240.6
                                       -------- ------------ ---------    ---------- --------- ------------- ----------
       Assets                           $ 95.9    $ 2,499.4   $ 154.5       $  94.2   $  89.1     $  2,218.6   $ 243.1
                                       ======== ============ =========    ========== ========= ============= ==========

Current liabilities                     $  7.6    $   377.9   $   0.1       $  42.8   $  10.8     $   350.8    $ 196.6
Non-current liabilities                   69.1        808.2     107.4          27.5      55.3         593.8          -
Minority interest                            -        383.9         -             -         -         376.3          -
Equity of stockholders and partners       19.2        929.4      47.0          23.9      23.0         897.7       46.5
                                       -------- ----------------------    ---------- --------- ------------- ----------
       Liabilities and equity           $ 95.9    $ 2,499.4   $ 154.5       $  94.2   $  89.1     $ 2,218.6    $ 243.1
                                       ======== ============ =========    ========== ========= ============= ==========

KCS's investment                        $ 15.7    $   349.4   $  23.5       $  11.7   $  13.9     $   334.4    $  23.2
                                       -------- ------------ ---------    ---------- --------- ------------- ----------



OPERATING RESULTS (DOLLARS IN MILLIONS):

                                                                                                
                                                            Three Months                        Six Months
                                                           Ended June 30,                     Ended June 30,
                                                     ----------------------------       ----------------------------
                                                       2002              2001             2002              2001
                                                     ----------        ----------       ----------        ----------
Revenues:
    Mexrail                                             $    -           $  14.5          $  13.3           $  29.1
    PCRC                                                   0.6                 -              1.6                 -
    Grupo TFM                                            186.3             171.9            343.8             327.9
    Southern Capital                                       7.5               7.5             15.0              15.1

Operating costs and expenses:
    Mexrail                                             $    -           $  15.3          $  13.3           $  30.6
    PCRC                                                   3.1               0.5              6.0               0.9
    Grupo TFM                                            130.2             129.2            252.2             199.5
    Southern Capital                                       6.4               6.5             12.1              13.2

Net income (loss):
    Mexrail                                             $    -           $  (0.5)         $   0.0           $  (0.8)
    PCRC                                                  (2.0)             (0.3)            (3.8)             (0.3)
    Grupo TFM                                             35.0              13.3             48.0              43.5
    Southern Capital                                      (0.7)              1.1              1.2               2.0



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  six  months of 2002,  the  Company  has
received  approximately $1.9 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  common  stock  under the  Twelfth
Offering of the ESPP.  These shares,  totaling a purchase price of approximately
$4.5 million,  were subscribed 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  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 six months ended June 30, 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 six months ended June 30,
2002, the Company recorded comprehensive income (loss) of ($0.3) million related
to an  adjustment  to the fair  value of  interest  rate  swap  transactions  of
Southern Capital.

In  conjunction  with the  refinancing  transaction  discussed  below in note 7,
Southern Capital terminated these interest rate swap transactions.  As a result,
Southern  Capital will amortize the balance of accumulated  other  comprehensive
income  (loss)  into  interest  expense  over the former  remaining  life of the
interest  rate swap  transactions.  This charge will impact  Southern  Capital's
interest expense by approximately $1.3 million in 2002, $2.4 million in 2003 and
$0.9 million in each of 2004, 2005 and 2006. The Company will realize the impact
of this charge  through a related  reduction in equity  earnings  from  Southern
Capital and will amortize its balance in accumulated other comprehensive  income
(loss) to its investment in Southern Capital.

6.  IMPLEMENTATION OF NEW TRANSPORTATION  COMPUTER SYSTEM. On July 14, 2002, the
Company implemented its new Management Control System ("MCS") on The Kansas City
Southern Railway Company ("KCSR").  This state-of-the-art  system is designed to
provide better  analytical  tools for  management to use in its  decision-making
processes.  MCS, among other things,  provides tracking of individual  shipments
across our rail system and  compares  that  movement to the service  sold to the
customer.  If a shipment  falls behind  schedule,  MCS  automatically  generates
alerts  and  action  recommendations.  The  Company's  depreciation  expense  is
expected to increase by  approximately  $4.8 million per annum ($2.4  million in
2002) as a result of the implementation of MCS.

7.   DEBT REFINANCING. During the second quarter of 2002, the Company was party
to several debt refinancing transactions as described below.

SENIOR NOTES
On June 12,  2002,  KCSR issued $200 million of 7 1/2% senior notes due June 15,
2009 ("7 1/2% Notes") through a private offering pursuant to Rule 144A under the
Securities  Act of 1933 in the United States and Regulation S outside the United
States ("Note Offering").  The 7 1/2% Notes bear a fixed annual interest rate to
be paid  semi-annually  on June 15 and  December  15.  These  notes are  general
unsecured  obligations of KCSR, are guaranteed by the Company and certain of its
subsidiaries and contain certain  covenants and restrictions  customary for this
type of debt instrument and for borrowers with similar credit ratings.

Net proceeds from the Note Offering of $195.8 million,  together with cash, were
used to repay term debt under the Company's senior secured credit facility ("KCS
Credit  Facility") and certain other secured  indebtedness of the Company.  Debt
issuance costs related to the Note Offering of  approximately  $4.3 million were
deferred and are being  amortized over the seven-year  term of the 7 1/2% Notes.
See "New Credit Agreement" below.

NEW CREDIT AGREEMENT
On June 12, 2002, in conjunction with the repayment of certain of the term loans
under the KCS Credit  Facility  using the net  proceeds  received  from the Note
Offering,  the Company amended and restated the KCS Credit Facility (the amended
and  restated  credit  agreement  is  referred  to as the New  Credit  Agreement
herein).  The New Credit  Agreement  provides KCSR with a $150 million term loan
("Tranche B term  loan"),  which  matures on June 12,  2008,  and a $100 million


revolving  credit  facility  ("Revolver"),  which  matures on January 11,  2006.
Letters of credit are also  available  under the  Revolver  up to a limit of $15
million.  The proceeds from future borrowings under the Revolver may be used for
working capital and for general corporate purposes. The letters of credit may be
used for general corporate  purposes.  Borrowings under the New Credit Agreement
are secured by  substantially  all of the Company's assets and are guaranteed by
the majority of its subsidiaries.

The Tranche B term loan and the Revolver bear  interest at the London  Interbank
Offered Rate  ("LIBOR") or an alternate  base rate, as the Company shall select,
plus an applicable  margin. The applicable margin for the Tranche B term loan is
2%  for  LIBOR  borrowings  and 1%  for  alternate  base  rate  borrowings.  The
applicable  margin for the  Revolver is based on the  Company's  leverage  ratio
(defined  as the  ratio  of the  Company's  total  debt to  consolidated  EBITDA
(earnings before interest, taxes,  depreciation and amortization,  excluding the
undistributed  earnings of unconsolidated  affiliates) for the prior four fiscal
quarters).  Based on the  Company's  leverage  ratio as of June  30,  2002,  the
applicable  margin was 2.25% per annum for LIBOR  borrowings and 1.25% per annum
for alternate base rate borrowings.

The  New  Credit  Agreement  also  requires  the  payment  to the  lenders  of a
commitment  fee of 0.50% per annum on the average  daily,  unused  amount of the
Revolver and Tranche B term loan. Additionally,  a fee equal to a per annum rate
of 0.25%  plus the  applicable  margin  for LIBOR  priced  borrowings  under the
Revolver will be paid on any letter of credit issued under the Revolver.

The New Credit Agreement contains certain provisions, covenants and restrictions
customary for this type of debt and for borrowers  with a similar credit rating.
These provisions  include,  among others,  restrictions on the Company's ability
and its subsidiaries ability to 1) incur additional debt or liens; 2) enter into
sale and leaseback transactions; 3) merge or consolidate with another entity; 4)
sell  assets;  5) enter  into  certain  transactions  with  affiliates;  6) make
investments,  loans,  advances,  guarantees  or  acquisitions;  7) make  certain
restricted  payments,  including  dividends,  or make certain  payments on other
indebtedness;  or 8) make  capital  expenditures.  In  addition,  the Company is
required to comply with certain  financial  ratios,  including  minimum interest
expense  coverage and leverage  ratios.  The New Credit  Agreement also contains
certain  customary  events  of  default.  These  covenants,   along  with  other
provisions, could restrict maximum utilization of the Revolver.

Debt issuance costs related to the New Credit  Agreement of  approximately  $1.1
million were deferred and are being  amortized over the  respective  term of the
loans.  Extraordinary  debt retirement  costs  associated with the prepayment of
certain term loans under the KCS Credit  Facility  using  proceeds from the Note
Offering were approximately $4.3 million ($2.7 million, net of income taxes).

SOUTHERN CAPITAL
On June 25, 2002,  Southern  Capital  refinanced the outstanding  balance of its
one-year  bridge loan through the issuance of  approximately  $167.6  million of
pass through trust certificates and the sale of 50 locomotives. The pass through
trust  certificates  are secured by the sold  locomotives,  all of the remaining
locomotives  and rolling  stock owned by  Southern  Capital and rental  payments
payable by KCSR under the sublease of the sold locomotives and its leases of the
equipment owned by Southern  Capital.  Payments of interest and principal of the
pass through  trust  certificates,  which are due  semi-annually  on June 30 and
December 30  commencing  on December 30, 2002 and ending on June 30,  2022,  are
insured  under  a  financial   guarantee  insurance  policy  by  MBIA  Insurance
Corporation.  KCSR leases or subleases  all of the  equipment  securing the pass
through trust certificates.

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.  On April 1, 2002,  the first  payment of  approximately
$11.1  million was made under the terms of the MSGA,  reducing the  liability at
June 30, 2002 to  approximately  $11.2  million.  An additional  payment of $8.0
million was made on July 1, 2002, leaving a remaining liability of $3.0 million.
The final  payment of $3.0 million is expected to occur on October 1, 2002.  The
Company also has recorded an insurance  receivable  of $11.2 million at June 30,
2002 related to the Bogalusa cases.

9.  PURCHASE OF MEXICAN  GOVERNMENT'S  OWNERSHIP OF GRUPO TFM. KCS and Grupo TMM
have exercised  their call option and, on July 29, 2002,  completed the purchase
of  the  Mexican   government's  24.6%  ownership  of  Grupo  TFM.  The  Mexican
government's ownership interest of Grupo TFM was purchased by TFM for a purchase
price of $256.1 million, utilizing a combination of proceeds from an offering by
TFM of debt securities,  a credit from the Mexican  government for the reversion
of certain rail facilities and other resources.  This transaction  results in an
increase  in the  Company's  ownership  percentage  of Grupo  TFM from  36.9% to
approximately 46.6%.

10.  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.  These  transitional
disclosures are presented in the table below.

The  Company  has  presented  its  goodwill  as a  separate  line  item  on  the
accompanying  balance  sheets.  Additionally,  the  Company  has  performed  its
transitional  goodwill  impairment test and determined that existing goodwill is
not impaired.  During the six months ended June 30, 2002, the Company's goodwill
decreased $8.5 million due to the sale of Mexrail to TFM.


                                                                                     
                                                          Three Months                   Six Months
                                                         Ended June 30,                Ended June 30,
                                                    -------------------------     --------------------------
                                                       2002          2001            2002          2001
                                                    ------------  -----------     -----------   ------------
                                                        (dollars in millions, except per share amounts)

Reported net income                                      $ 14.5       $  4.7          $ 26.2         $ 10.6
Add back: Goodwill amortization                               -          0.2               -            0.3
                                                     -----------   ----------      ----------    -----------
Adjusted net income                                      $ 14.5       $  4.9          $ 26.2         $ 10.9
                                                     ===========   ==========      ==========    ===========

Reported diluted earnings per share                      $ 0.23       $ 0.08          $ 0.42         $ 0.17
Add back: Goodwill amortization                               -         0.00               -           0.01
                                                     -----------   ----------      ----------    -----------
Adjusted diluted earnings per share                      $ 0.23       $ 0.08          $ 0.42         $ 0.18
                                                     ===========   ==========      ==========    ===========



11.  CONDENSED  CONSOLIDATING  FINANCIAL  INFORMATION.  In September  2000, KCSR
issued $200 million of 9 1/2% senior notes due 2008.  In addition,  as discussed
above in note 7, KCSR issued $200 million of 7 1/2% senior notes due 2009.  Each
of these note issues is an 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. For the 9 1/2% senior notes due
2008,  KCS  registered  exchange  notes  with  the SEC that  have  substantially
identical  terms and  associated  guarantees and all of the initial senior notes
due 2008 were  exchanged  for $200 million of  registered  exchange  notes.  KCS
submitted a Form S-4  Registration  Statement  to the SEC on July 12,  2002,  as
amended on July 24, 2002,  relative to an exchange  offer for the $200 million 7
1/2% senior notes due 2009. On July 30, 2002, the SEC declared this Registration
Statement  effective and the exchange  offer is expected to be completed  during
the third quarter of 2002.


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

                                                                                           

                                                 Six months ended June 30, 2002 (dollars in millions)
                                  ------------------------------------------------------------------------------------
                                                                                Non-
                                                 Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                     Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ------------- ------------- ------------- ------------- -------------- -------------
Revenues                            $        -    $    276.4    $     13.4     $     7.9    $     (17.3)   $    280.4
Costs and expenses                         5.7         241.8          14.1           8.2          (17.3)        252.5
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Operating income (loss)              (5.7)         34.6          (0.7)         (0.3)             -          27.9

Equity in net earnings (losses)
   of unconsolidated affiliates and
   subsidiaries                           28.3          22.0          (0.1)         16.6          (50.2)         16.6
Gain on sale of Mexrail                    4.4           4.4             -             -           (4.4)          4.4
Interest expense                          (0.3)        (21.0)         (0.3)         (0.2)             -         (21.8)
Other income                               0.1           1.6           7.0           0.3           (0.2)          8.8
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Income (loss) before
       income taxes                       26.8          41.6           5.9          16.4          (54.8)         35.9
Income tax provision (benefit)            (2.1)          7.3           2.2          (0.4)             -           7.0
                                  ------------- ------------- ------------- ------------- -------------- -------------
Income (loss) before
   extraordinary item                     28.9          34.3           3.7          16.8          (54.8)         28.9
Extraordinary item                        (2.7)         (2.7)            -             -            2.7          (2.7)
                                  ------------- ------------- ------------- ------------- -------------- -------------
Net income                          $     26.2    $     31.6    $      3.7     $    16.8    $     (52.1)   $     26.2
                                  ============= ============= ============= ============= ============== =============



                                                 Six months ended June 30, 2001 (dollars in millions)
                                  ------------------------------------------------------------------------------------
                                                                                Non-
                                                 Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                     Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ------------- ------------- ------------- ------------- -------------- -------------
Revenues                            $        -    $    280.0    $     11.9     $     9.6    $     (14.3)   $    287.2
Costs and expenses                         6.2         256.5          10.2           9.6          (14.3)        268.2
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Operating income (loss)              (6.2)         23.5           1.7             -              -          19.0

Equity in net earnings (losses)
of unconsolidated affiliates and
   subsidiaries                           15.4          17.5          (0.1)         17.1          (33.5)         16.4
Interest expense                          (0.4)        (30.3)         (0.3)         (0.2)           1.5         (29.7)
Other income                                 -           3.6             -             -           (1.5)          2.1
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Income (loss) before
       income taxes                        8.8          14.3           1.3          16.9          (33.5)          7.8
Income tax provision (benefit)            (2.2)         (1.8)          0.5           0.3              -          (3.2)
Income (loss) before cumulative
   effect of accounting change            11.0          16.1           0.8          16.6          (33.5)         11.0
                                  ------------- ------------- ------------- ------------- -------------- -------------
Cumulative effect of accounting
   change, net of income taxes            (0.4)         (0.4)            -             -            0.4          (0.4)
                                  ------------- ------------- ------------- ------------- -------------- -------------
Net income                          $     10.6    $     15.7    $      0.8     $    16.6    $     (33.1)   $     10.6
                                  ============= ============= ============= ============= ============== =============




CONDENSED CONSOLIDATING BALANCE SHEETS

                                                                                           
                                                       As of June 30, 2002 (dollars in millions)
                                  ------------------------------------------------------------------------------------
                                                                                Non-
                                                 Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                     Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ------------- ------------- ------------- ------------- -------------- -------------
ASSETS

   Current assets                   $     38.0    $    226.8    $     29.3    $     17.6    $     (90.0)   $    221.7
   Investments                           731.2         423.5             -         402.9       (1,162.9)        394.7
   Properties, net                         0.2       1,291.8          36.2           1.7              -       1,329.9
   Goodwill and other assets               1.8          32.0           0.8           0.1           (1.5)         33.2
                                  ------------- ------------- ------------- ------------- -------------- -------------

     Total assets                   $    771.2    $  1,974.1    $     66.3    $    422.3    $  (1,254.4)   $  1,979.5
                                  ============= ============= ============= ============= ============== =============

LIABILITIES AND EQUITY
   Current liabilities              $      4.5    $    250.1    $      8.6    $     42.4    $     (90.0)   $    215.6
   Long-term debt                          1.3         577.1           1.8           4.5              -         584.7
   Payable to affiliates                  11.7             -           0.6             -          (12.3)            -
   Deferred income taxes                   9.5         356.1           4.9          (1.0)          (1.5)        368.0
   Other liabilities                      31.5          63.2           3.7           0.1              -          98.5
   Stockholders' equity                  712.7         727.6          46.7         376.3       (1,150.6)        712.7
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Total liabilities and
       equity                       $    771.2    $  1,974.1    $     66.3    $    422.3    $  (1,254.4)   $  1,979.5
                                  ============= ============= ============= ============= ============== =============




                                                     As of December 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
                                  ============= ============= ============= ============= ============== =============



CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

                                                                                           
                                                 Six months ended June 30, 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:         $    (11.0)   $     69.1    $     (7.5)    $     9.9     $      0.1    $     60.6
                                  ------------- ------------- ------------- ------------- -------------- -------------

Investing activities:
   Property acquisitions                     -         (38.1)         (1.0)            -              -         (39.1)
   Proceeds from disposal of
     property                              7.7           8.4                                       16.1
   Investments in and loans to
     affiliates                              -             -             -         (10.3)           6.8          (3.5)
   Proceeds from sale of
    investments                              -          31.4             -             -              -          31.4
   Other, net                                -           0.4           0.7             -              -           1.1
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Net                                     -           1.4           8.1         (10.3)           6.8           6.0
                                  ------------- ------------- ------------- ------------- -------------- -------------

Financing activities:
   Proceeds from issuance of
     long-term debt                          -         200.0             -             -              -         200.0
   Repayment of long-term debt            (0.4)       (261.8)         (1.0)         (0.2)             -        (263.4)
   Proceeds from loans from
     affiliates                            7.3             -           0.1             -           (7.4)            -
   Repayment of loans from
     affiliates                           (0.5)            -             -             -            0.5             -
   Debt issuance costs                       -          (5.4)                                                    (5.4)
   Proceeds from stock plans               3.7             -             -             -              -           3.7
   Cash dividends paid                    (0.1)            -             -             -              -          (0.1)
   Other, net                                -          (2.9)          0.3             -              -          (2.6)
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Net                                  10.0         (70.1)         (0.6)         (0.2)          (6.9)        (67.8)
                                  ------------- ------------- ------------- ------------- -------------- -------------

Cash and cash equivalents:
   Net increase (decrease)                (1.0)          0.4             -          (0.6)             -          (1.2)
   At beginning of period                  1.3          23.2             -           0.2              -          24.7
                                  ------------- ------------- ------------- ------------- -------------- -------------
   At end of period                 $      0.3    $     23.6    $        -     $    (0.4)    $        -    $     23.5
                                  ============= ============= ============= ============= ============== =============



                                                 Six months ended June 30, 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:         $     (4.5)   $     15.6     $     0.3     $     2.1     $      1.3    $     14.8
                                  ------------- ------------- ------------- ------------- -------------- -------------

Investing activities:
   Property acquisitions                     -         (26.3)         (0.7)            -              -         (27.0)
   Proceeds from disposal of
     property                                -           3.0           3.2             -              -           6.2
   Investments in and loans to
     affiliates                              -          (2.0)            -          (7.2)           3.7          (5.5)
   Proceeds from sale of
     investments                             -             -             -             -              -             -
   Other, net                                -          (1.3)          1.2             -           (1.4)         (1.5)
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Net                                     -         (26.6)          3.7          (7.2)           2.3         (27.8)
                                  ------------- ------------- ------------- ------------- -------------- -------------

Financing activities:
   Proceeds from issuance of
     long-term debt                          -          30.0             -             -              -          30.0
   Repayment of long-term debt               -         (17.0)         (1.0)         (0.2)             -         (18.2)
   Proceeds from loans from
     affiliates                            1.5             -             -             -           (1.5)            -
   Proceeds from stock plans               1.6             -             -             -              -           1.6
   Cash dividends paid                    (0.1)            -             -             -              -          (0.1)
   Other, net                                -          (3.4)            -           2.3           (2.1)         (3.2)
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Net                                   3.0           9.6          (1.0)          2.1           (3.6)         10.1
                                  ------------- ------------- ------------- ------------- -------------- -------------

Cash and cash equivalents:
   Net increase (decrease)                (1.5)         (1.4)          3.0          (3.0)             -          (2.9)
   At beginning of period                  1.5          19.2           0.3           0.5              -          21.5
                                  ------------- ------------- ------------- ------------- -------------- -------------
   At end of period                 $        -    $     17.8     $     3.3     $    (2.5)    $        -    $     18.6
                                  ============= ============= ============= ============= ============== =============




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

KCS  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% (46.6% effective July 29, 2002- see Recent Developments - Purchase of
     Mexican  government's  ownership of Grupo TFM below)  owned  unconsolidated
     affiliate, which owns 80% of the common stock of TFM, S.A. de C.V. ("TFM").
     TFM  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

PURCHASE OF MEXICAN GOVERNMENT'S  OWNERSHIP OF GRUPO TFM. KCS and Grupo TMM have
exercised their call option and, on July 29, 2002, completed the purchase of the
Mexican  government's  24.6%  ownership of Grupo TFM.  The Mexican  government's
ownership  interest of Grupo TFM was  purchased  by TFM for a purchase  price of
$256.1  million,  utilizing a combination of proceeds from an offering by TFM of
debt  securities,  a credit from the Mexican  government  for the  reversion  of
certain rail  facilities and other  resources.  This  transaction  results in an
increase  in the  Company's  ownership  percentage  of Grupo  TFM from  36.9% to
approximately 46.6%.

DEBT  REFINANCING.  During the second  quarter of 2002, the Company was party to
several debt refinancing transactions as described below.

SENIOR NOTES

On June 12,  2002,  KCSR issued $200 million of 7 1/2% senior notes due June 15,
2009 ("7 1/2% Notes") through a private offering pursuant to Rule 144A under the
Securities  Act of 1933 in the United States and Regulation S outside the United
States ("Note  Offering").  The 7 1/2% Notes bear a fixed annual  interest rate,
with interest to be paid  semi-annually  on June


15 and December 15. These notes are general  unsecured  obligations of KCSR, are
guaranteed by the Company and certain of its  subsidiaries  and contain  certain
covenants and  restrictions  customary for this type of debt  instrument and for
borrowers with similar credit ratings.

Net proceeds from the Note Offering of $195.8 million,  together with cash, were
used to repay term debt under the KCS Credit  Facility and certain other secured
indebtedness of the Company. Debt issuance costs related to the Note Offering of
approximately  $4.3  million  were  deferred  and are being  amortized  over the
seven-year term of the 7 1/2% Notes. See "New Credit Agreement" below.

NEW CREDIT AGREEMENT
On June 12, 2002, in conjunction with the repayment of certain of the term loans
under the Company's senior secured credit facility ("KCS Credit Facility") using
the net  proceeds  received  from the Note  Offering,  the  Company  amended and
restated the KCS Credit Facility (the amended and restated  credit  agreement is
referred  to as the New  Credit  Agreement  herein).  The New  Credit  Agreement
provides  KCSR with a $150  million  term loan  ("Tranche B term  loan"),  which
matures  on  June  12,  2008,  and a  $100  million  revolving  credit  facility
("Revolver"),  which  matures on January  11,  2006.  Letters of credit are also
available  under the  Revolver up to a limit of $15 million.  The proceeds  from
future  borrowings  under the Revolver  may be used for working  capital and for
general  corporate  purposes.  The  letters  of credit  may be used for  general
corporate  purposes.  Borrowings  under the New Credit  Agreement are secured by
substantially  all of the Company's assets and are guaranteed by the majority of
its subsidiaries.

The Tranche B term loan and the Revolver bear  interest at the London  Interbank
Offered Rate  ("LIBOR") or an alternate  base rate, as the Company shall select,
plus an applicable  margin. The applicable margin for the Tranche B term loan is
2%  for  LIBOR  borrowings  and 1%  for  alternate  base  rate  borrowings.  The
applicable  margin for the  Revolver is based on the  Company's  leverage  ratio
(defined  as the  ratio  of the  Company's  total  debt to  consolidated  EBITDA
(earnings before interest, taxes,  depreciation and amortization,  excluding the
undistributed  earnings of unconsolidated  affiliates) for the prior four fiscal
quarters).  Based on the  Company's  leverage  ratio as of June  30,  2002,  the
applicable  margin was 2.25% per annum for LIBOR  borrowings and 1.25% per annum
for alternate base rate borrowings.

The  New  Credit  Agreement  also  requires  the  payment  to the  lenders  of a
commitment  fee of 0.50% per annum on the average  daily,  unused  amount of the
Revolver and Tranche B term loan. Additionally,  a fee equal to a per annum rate
of 0.25%  plus the  applicable  margin  for LIBOR  priced  borrowings  under the
Revolver will be paid on any letter of credit issued under the Revolver.

The New Credit Agreement contains certain provisions, covenants and restrictions
customary for this type of debt and for borrowers  with a similar credit rating.
These provisions  include,  among others,  restrictions on the Company's ability
and its subsidiaries ability to 1) incur additional debt or liens; 2) enter into
sale and leaseback transactions; 3) merge or consolidate with another entity; 4)
sell  assets;  5) enter  into  certain  transactions  with  affiliates;  6) make
investments,  loans,  advances,  guarantees  or  acquisitions;  7) make  certain
restricted  payments,  including  dividends,  or make certain  payments on other
indebtedness;  or 8) make  capital  expenditures.  In  addition,  the Company is
required to comply with certain  financial  ratios,  including  minimum interest
expense  coverage and leverage  ratios.  The New Credit  Agreement also contains
certain  customary  events  of  default.  These  covenants,   along  with  other
provisions, could restrict maximum utilization of the Revolver.

Debt issuance costs related to the New Credit  Agreement of  approximately  $1.1
million were deferred and are being  amortized over the  respective  term of the
loans.  Extraordinary  debt retirement  costs  associated with the prepayment of
certain term loans under the KCS Credit  Facility  using  proceeds from the Note
Offering were approximately $4.3 million ($2.7 million, net of income taxes).

SOUTHERN CAPITAL
On June 25, 2002,  Southern  Capital  refinanced the outstanding  balance of its
one-year  bridge loan through the issuance of  approximately  $167.6  million of
pass through trust certificates and the sale of 50 locomotives. The pass through
trust  certificates  are secured by the sold  locomotives,  all of the remaining
locomotives  and rolling  stock owned by  Southern  Capital and rental  payments
payable by KCSR under the sublease of the sold locomotives and its leases of the
equipment owned by Southern  Capital.  Payments of interest and principal of the
pass through  trust  certificates,  which are due  semi-annually  on June 30 and
December 30  commencing  on December 30, 2002 and ending on June 30,  2022,  are
insured  under  a  financial   guarantee  insurance  policy  by  MBIA  Insurance
Corporation.  KCSR leases or subleases  all of the  equipment  securing the pass
through trust certificates.


IMPLEMENTATION  OF NEW  TRANSPORTATION  COMPUTER  SYSTEM.  On July 14, 2002, the
Company  implemented  its new Management  Control  System ("MCS") on KCSR.  This
state-of-the-art  system is  designed  to provide  better  analytical  tools for
management to use in its  decision-making  processes.  MCS,  among other things,
provides  tracking of individual  shipments  across our rail system and compares
that  movement to the service sold to the customer.  If a shipment  falls behind
schedule,  MCS automatically  generates alerts and action  recommendations.  The
Company's  depreciation  expense is expected to increase by  approximately  $4.8
million per annum ($2.4  million in 2002) as a result of the  implementation  of
MCS.

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  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 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 the impact of this rate change  during the first  quarter of
2002. After  consideration of minority interest,  the impact of this rate change
did not have a significant  impact on the Company's  equity in earnings of Grupo
TFM for the first quarter of 2002.

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.


RESULTS OF OPERATIONS

The following table  summarizes the income  statement  components of the Company
for the  three  and six  months  ended  June  30,  respectively,  for use in the
analysis below. See  consolidated  statements of income  accompanying  this Form
10-Q for other captions not presented in this table (IN MILLIONS):


                                                                                                  
                                                                 Three Months                      Six Months
                                                               Ended June 30,                   Ended June 30,
                                                       -------------------------------  -------------------------------
                                                            2002            2001             2002            2001
                                                       ---------------- --------------  --------------- ---------------

Revenues                                                    $    137.9      $   143.2       $    280.4      $    287.2
Costs and expenses                                               123.4          130.3            252.5           268.2
                                                       ---------------- --------------  --------------- ---------------
Operating income                                                  14.5           12.9             27.9            19.0
Equity in net earnings (losses) of unconsolidated
  affiliates                                                      11.7            5.2             16.6            16.4
Gain on sale of Mexrail, Inc.                                        -              -              4.4               -
Interest expense                                                 (10.5)         (14.5)           (21.8)          (29.7)
Other income                                                       4.4            1.1              8.8             2.1
                                                       ---------------- --------------  --------------- ---------------
Income before income taxes, extraordinary item, and
   cumulative effect of accounting change                         20.1            4.7             35.9             7.8
Income tax provision (benefit)                                     2.9              -              7.0            (3.2)
                                                       ---------------- --------------  --------------- ---------------
Income before extraordinary item and cumulative effect
   of accounting change                                           17.2            4.7             28.9            11.0
Extraordinary item, net of income taxes                           (2.7)             -             (2.7)              -
Cumulative effect of accounting change, net of income
   taxes                                                             -              -                -            (0.4)
                                                       ---------------- --------------  --------------- ---------------
Net income                                                  $     14.5      $     4.7       $     26.2      $     10.6
                                                       ================ ==============  =============== ===============




The following table  summarizes the revenues and carload  statistics of KCSR for
the three and six months  ended June 30,  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           Six months               Three months           Six months
                                ended June 30,        ended June 30,            ended June 30,        ended June 30,
                             --------------------------------------------    --------------------- ---------------------
                                2002       2001       2002       2001           2002      2001       2002       2001
                             ----------- ---------- ---------- ----------    ----------- --------- ---------- ----------
General commodities:
   Chemical and petroleum      $   33.8   $   30.8   $   65.7   $   63.4           37.8      36.7       73.7       77.9
   Paper and forest                34.1       31.8       66.1       61.9           45.0      45.2       88.9       89.7
   Agricultural and mineral        22.5       20.9       46.3       42.2           31.4      31.0       64.4       61.9
                             ----------- ---------- ---------- ----------    ----------- --------- ---------- ----------
Total general commodities          90.4       83.5      178.1      167.5          114.2     112.9      227.0      229.5
   Intermodal and automotive       15.1       18.0       29.3       36.6           71.3      73.5      138.3      150.3
   Coal                            21.5       28.2       50.3       55.9           46.6      48.2      105.1       94.7
                             ----------- ---------- ---------- ----------    ----------- --------- ---------- ----------
Carload revenues and carload
   and intermodal units           127.0      129.7      257.7      260.0          232.1     234.6      470.4      474.5
 Other rail-related revenues        9.3       10.5       19.0       20.4     =========== ========= ========== ==========
                             ----------- ---------- ---------- ----------
    Total KCSR revenues           136.3      140.2      276.7      280.4
 Other subsidiary revenues          1.6        3.0        3.7        6.8
                             ----------- ---------- ---------- ----------
    Total consolidated
       revenues                $  137.9   $  143.2   $  280.4   $  287.2
                             =========== ========== ========== ==========




The following table summarizes KCS consolidated costs and expenses for the three
and six months ended June 30, 2002 and 2001,  respectively.  Certain  prior year
amounts have been reclassified for conform to the current year presentation.

                                                                                                     

                                                              Three Months                        Six Months
                                                             Ended June 30,                     Ended June 30,
                                                     -------------------------------    -------------------------------
                                                          2002            2001               2002            2001
                                                     --------------- ---------------    --------------- ---------------

Compensation and benefits                                $     46.5      $     47.6         $     95.9      $     96.7
Depreciation and amortization                                  14.6            14.5               29.5            28.9
Purchased services                                             13.6            14.4               27.6            26.4
Operating leases                                               12.6            12.7               24.7            25.5
Fuel                                                            9.3            11.4               18.8            23.8
Casualties and insurance                                        7.2             7.7               15.1            22.3
Car hire                                                        4.1             5.7                9.3            12.2
Other                                                          15.5            16.3               31.6            32.4
                                                     --------------- ---------------    --------------- ---------------
   Total consolidated costs and expenses                 $    123.4      $    130.3         $    252.5      $    268.2
                                                     =============== ===============    =============== ===============


THREE MONTHS ENDED JUNE 30, 2002 COMPARED WITH THREE MONTHS ENDED JUNE 30, 2001

NET  INCOME.  Net income  for the three  months  ended  June 30,  2002 was $14.5
million  (23(cent)  per diluted  share)  compared to $4.7  million  (8(cent) per
diluted  share) for the three  months  ended June 30,  2001.  This $9.8  million
quarter to quarter  increase was primarily the result of a $6.9 million  decline
in consolidated operating expenses, a $4.0 million decrease in interest expense,
a $3.3 million  increase in other income and an $8.1 million  increase in equity
in earnings from Grupo TFM.  These factors  leading to an increase in net income
were partially reduced by a $5.3 million decline in consolidated revenue, a $1.6
million  decrease  in equity in  earnings  (losses)  from  other  unconsolidated
affiliates   and  a  $2.9  million   increase  in  the  income  tax   provision.
Additionally,   net  income  for  the  quarter  ended  June  30,  2002  includes
extraordinary debt retirement costs of $2.7 million (after-tax)  associated with
the early retirement of term debt in June 2002.

REVENUES.  Consolidated  revenues  for the three months ended June 30, 2002 were
$137.9 million  compared to $143.2 million for the same period in 2001.  Revenue
from KCSR declined $3.9 million compared to the same period in 2001 due to lower
coal and  automotive  revenue,  partially  offset by an increase in chemical and
petroleum  products,  agriculture  and minerals,  paper and forest  products and
intermodal  revenue.  Additionally,  revenue from other  subsidiaries  decreased
approximately  $1.4 million from the same period in 2001 primarily due to demand
driven volume declines.  The following  discussion  provides an analysis of KCSR
revenues by commodity group.

       CHEMICAL AND  PETROLEUM  PRODUCTS.  Revenues  for chemical and  petroleum
products  for the three  months  ended  June 30,  2002  increased  $3.0  million
compared to the same period in 2001.  This increase  resulted from a combination
of higher traffic volumes for most  commodities in this business group,  coupled
with targeted rate  increases and longer hauls due to gateway  changes.  Traffic
volume increases for gases,  petroleum and plastic products resulted mostly from
increased production at certain customer facilities. The increase in revenue for
inorganic  products was mostly due to increased access to production  facilities
in Geismar,  Louisiana as well as new business  previously shipped by other rail
carriers.  These  increases were  partially  offset by a decrease in agriculture
chemical  revenues  primarily  as a result of  production  decreases  by certain
customers.

       PAPER AND FOREST PRODUCTS.  Paper and forest product  revenues  increased
$2.3  million  for the three  months  ended June 30,  2002  compared to the same
period in 2001.  The increase in  pulp/paper  product  revenue was partially the
result of  production  growth in the paper  industry.  Increases in revenues for
lumber and plywood  products reflect strength in the home building market and an
increase in housing starts.  The revenue  increase for paper and forest products
was also due to targeted rate increases and longer hauls.  These  increases were
partially  offset by decreases in scrap paper,  pulpwood and wood chip  products
and metal and scarp products. Decreases in pulpwood, logs and chips product were
primarily  the result of declines in  industrial  production  as a result of the
continued slowdown of the U.S. economy.

       AGRICULTURAL   AND  MINERALS.   Revenues  for  agricultural  and  mineral
shipments  increased  $1.6  million  for the three  months  ended June 30,  2002
compared to the three months ended June 30, 2001.  This  increase  resulted from
higher revenues for domestic and export grain, ores and minerals and stone, clay
and glass  products,  partially  offset by  declines in food  product  revenues.
Export  grain  revenues  increased  due to higher  demand  from Mexico and other
export markets.

Higher revenues for domestic grain,  ores and minerals and stone, clay and glass
products resulted from certain rate increases and longer hauls.  These increases
were partially  offset by a decline in food product revenues due to lower demand
for soybean meal due to a soft market for domestic poultry.

       INTERMODAL AND AUTOMOTIVE.  Intermodal and automotive  revenues decreased
$2.9  million  for the three  months  ended June 30,  2002  compared to the same
period in 2001.  This  decrease was primarily the result of nearly a 70% decline
in carload volume for automotive traffic. This traffic decline was mostly due to
the impact of the weakness in the U.S.  economy on the automotive  industry,  as
well as the loss of certain  Ford  business in the third  quarter of 2001 due to
competitive pricing from another railroad. The decline in automotive revenue was
partially  offset by a 17%  increase in  intermodal  revenue.  A 10% increase in
intermodal carloads resulted from higher demand for domestic intermodal traffic,
as well as an increase in intermodal traffic to Mexico.

       COAL. Coal revenues decreased $6.7 million for the second quarter of 2002
compared  to the  second  quarter  of 2001.  Coal  revenues  were  significantly
impacted by a rate reduction for KCSR's largest customer,  Southwestern Electric
Power Company  ("SWEPCO" - a wholly owned subsidiary of American  Electric Power
Company, Inc.), which took effect on January 1, 2002. Additionally,  the loss of
a coal  customer  in April 2002 due to the  expiration  of a contract as well as
lower volumes at certain customers resulted in a 3% decline in total coal volume
for the three months ended June 30, 2002 compared to the same period in 2001.

       OTHER.  Other rail related revenues  decreased $1.2 million for the three
months ended June 30, 2002 compared to the same period in 2001  primarily due to
decreases in switching and demurrage  revenue partially offset by higher haulage
revenues.

COSTS AND EXPENSES.  Consolidated  costs and expenses decreased $6.9 million for
the  three  months  ended  June 30,  2002  compared  to the same  period in 2001
primarily as a result of lower KCSR expenses of $5.6 million and lower  expenses
at certain other subsidiaries of $1.3 million.

       COMPENSATION AND BENEFITS. Consolidated compensation and benefits expense
for the three months ended June 30, 2002 decreased $1.1 million to $46.5 million
compared to $47.6 for the same period in 2001. The decrease in compensation  and
benefits  expense was the result of a 3.8% reduction in employee  counts,  lower
overtime costs, the automation of certain  locomotive  operations and the use of
fewer relief crews due to improved  operating  efficiency.  Fringe benefit costs
remained relatively flat quarter to quarter as an increase in health and welfare
costs was offset by lower  costs  associated  with  railroad  retirement  taxes.
Additionally, compensation costs were impacted by a favorable adjustment related
to an accrual for retroactive wage increases to union employees,  which were not
provided for in the recently completed national labor union contract.

       DEPRECIATION AND AMORTIZATION. Consolidated depreciation and amortization
expense was $14.6  million for the three months ended June 30, 2002  compared to
$14.5 million for the same period in 2001. This $0.1 million  increase  resulted
from a higher asset base partially offset by property retirements.  Depreciation
and amortization  expense is expected to increase by approximately  $2.4 million
during the remainder of 2002 due to the implementation of MCS, which occurred on
July 14, 2002.

       PURCHASED   SERVICES.   For  the  three   months  ended  June  30,  2002,
consolidated purchased services expense decreased $0.8 million compared with the
same  period  in 2001  primarily  as a result of the  impact  of a $1.8  million
insurance  settlement  partially offset by higher purchases  services related to
equipment and right of way maintenance.

       OPERATING LEASES. For the three months ended June 30, 2002,  consolidated
operating lease expense remained  relatively flat compared to the second quarter
of 2001.  Lower costs  resulting from the expiration of certain leases that have
not  been  renewed  due to  continued  improvements  in fleet  utilization  were
somewhat  mitigated  by an  increase  in  operating  leases 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.

       FUEL.  For the three months ended June 30, 2002,  fuel expense  decreased
$2.1  million or 18.4% to $9.3  million  compared  to $11.4  million in the same
period in 2001.  This  decrease in fuel expense was the result of a 14% decrease
in the average price per gallon as well as a 5% decrease in fuel usage.


       CASUALTIES  AND  INSURANCE.  For the three  months  ended June 30,  2002,
consolidated casualties and insurance expense decreased $0.5 million compared to
the three  months ended June 30,  2001.  This  reduction  was  primarily  due to
slightly  higher expenses  associated with  derailments and third party personal
injury  claims  offset by the  impact  of a $1.4  million  insurance  settlement
agreement in the second quarter of 2002.

       CAR HIRE.  Car hire  expense  for the three  months  ended June 30,  2002
decreased  $1.6  million  compared  to the same  period in 2001.  This  decrease
resulted  from a decrease in the number of freight cars from other  railroads on
the  Company's  rail line  partially  mitigated by fewer KCSR freight cars being
used by other railroads  during the second quarter of 2002. Some of this decline
in 2002 was a result of higher costs in 2001 related to the impact of congestion
on the  railroad  during  the first half of 2001.  Additionally,  as a result of
reduced  automotive  transport,  fewer auto rack cars were being used during the
second quarter of 2002 compared to the same period in 2001.

       OPERATING INCOME AND KCSR OPERATING RATIO.  Consolidated operating income
for the three months ended June 30, 2002 increased $1.6 million to $14.5 million
compared to $12.9 million for the same period in 2001.  This  increase  resulted
from an $6.9 million decrease in operating  expenses  partially offset by a $5.3
million decrease in revenues. The operating ratio for KCSR improved to 86.5% for
the quarter ended June 30, 2002 compared to 88.1% for the quarter ended June 30,
2001.

INTEREST EXPENSE.  Consolidated interest expense for the three months ended June
30, 2002 declined $4.0 million (28%)  compared to the same period in 2001.  This
decrease was primarily the result of lower  interest rates on variable rate debt
and lower average debt balances. The Company's total debt has been reduced $91.5
million over the last twelve months to $595.0  million at June 30, 2002 compared
to $686.5 million at June 30, 2001.

OTHER  INCOME.  For the three months ended June 30, 2002,  the  Company's  other
income increased $3.3 million compared to the prior year quarter  primarily as a
result of a $3.5  million  gain  recorded  on the sale of certain  non-operating
property at a subsidiary.

INCOME TAX EXPENSE.  For the three months  ended June 30,  2002,  the  Company's
income tax  provision  was $2.9 million  compared to an income tax  provision of
zero for the prior year quarter.  This  increase in income tax expense  resulted
primarily from an increase in the Company's  domestic operating income and gains
recorded on the sale of certain  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 June
30, 2002 was 40.8%.

EQUITY IN NET EARNINGS  (LOSSES) OF UNCONSOLIDATED  AFFILIATES.  For the quarter
ended  June  30,  2002,  the  Company   recorded   equity  in  net  earnings  of
unconsolidated  affiliates  of $11.7  million  compared to $5.2  million for the
quarter ended June 30, 2001.  This $6.5 million  increase  resulted from an $8.1
million  increase in equity in  earnings  from Grupo TFM  partially  offset by a
decline in equity in earnings  (losses)  related to Southern Capital and PCRC of
$0.9  million  and $1.0  million,  respectively.  Southern  Capital's  equity in
earnings  declined  due  mostly  to the  impact of the  refinancing  transaction
discussed  above  in  "Recent   Developments"  and  the   sale/leaseback  of  50
locomotives, which resulted in a loss. Also impacting this increase was Mexrail,
which  contributed  equity in losses of $0.3  million in the  second  quarter of
2001. Mexrail was sold in March 2002 to TFM.

Exclusive of the results from  Mexrail,  which was  consolidated  into Grupo TFM
effective  April 1, 2002,  second  quarter 2002 Grupo TFM  revenues  improved 1%
compared  to the second  quarter of 2001 and  operating  expenses  decreased  8%
(under U.S.  GAAP).  Second  quarter  2002 results for Grupo TFM include a $27.8
million deferred tax benefit (calculated under U.S. GAAP) compared to a deferred
tax expense of $2.9 million in the same period in 2001. This variance was caused
by a weakening of the peso  exchange  rate as well as tax benefits  derived from
the impact of Mexican inflation.  The fluctuation in the peso exchange rate also
contributed  to an $18.4 million  exchange  loss for the second  quarter of 2002
compared to an exchange gain of $1.1 million in the same period of 2001.

The  Company  reports  its equity in Grupo TFM under U.S.  GAAP while  Grupo TFM
reports under International Accounting Standards ("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.

EXTRAORDINARY  ITEM.  During  the  quarter  ended  June 30,  2002,  the  Company
refinanced   approximately   $200  million  of  term  debt  and  other   secured
indebtedness  using the proceeds received from the Note Offering discussed above
in "Recent  Developments  - Debt  Refinancing".  KCS  reported an  extraordinary
charge of $2.7 million (after-tax) related to this refinancing transaction.

SIX MONTHS ENDED JUNE 30, 2002 COMPARED WITH SIX MONTHS ENDED JUNE 30, 2001

NET INCOME.  For the six months ended June 30, 2002, net income  increased $15.6
million to $26.2  million  (42(cent)  per  diluted  share)  from  $10.6  million
(17(cent)  per  diluted  share) for the six months  ended  June 30,  2001.  This
increase resulted primarily from a $15.7 million decline in operating  expenses,
a $1.8  million  increase in equity in net earnings of Grupo TFM, a $7.9 million
decrease in interest expense, a $6.7 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 $6.8  million  decline in  consolidated  revenue,  a $1.6
million decline in equity earnings (losses) from other unconsolidated affiliates
and a $10.2  million  increase in the income tax  provision.  Additionally,  net
income for the year to date 2002 includes extraordinary debt retirement costs of
$2.7 million  (after-tax)  associated with the early  retirement of term debt in
June  2002.  Net income for year to date 2001  includes  a $0.4  million  charge
relating to the  implementation of Statement of Financial  Accounting  Standards
No. 133 "Accounting for Derivative  Instruments and Hedging  Activities"  ("SFAS
133").

REVENUES.  Consolidated  revenues  for the six months  ended June 30,  2002 were
$280.4  million  compared to $287.2  million  for the six months  ended June 30,
2001.  Revenue from KCSR declined $3.7 million  compared to the six months ended
June 30, 2001  primarily  due to lower coal and  automotive  revenue,  partially
offset by  increases  in  chemical  and  petroleum  products,  agricultural  and
minerals,  paper and  forest  products  and  intermodal  revenue.  Additionally,
revenue from other  subsidiaries  declined  approximately  $3.1 million from the
same period in 2001 primarily as a result of demand driven volume declines.  The
following discussion provides an analysis of KCSR revenues by commodity group.

       CHEMICAL AND  PETROLEUM  PRODUCTS.  Revenues  for chemical and  petroleum
products  increased $2.3 million for the six months ended June 30, 2002 compared
to the same  period in 2001.  Similar  to the  second  quarter  of 2002,  higher
revenues for gases were primarily the result of production  increases by certain
customers and revenue  increases  for plastics  resulted  mostly from  increased
production in PVC and plastic  pellet  products.  Higher  revenues for inorganic
products  resulted  primarily  from  increased  access to facilities in Geismar,
Louisiana  as well as  additional  traffic  previously  shipped  by  other  rail
carriers.  These increases were somewhat mitigated by decreases in petroleum and
agricultural chemicals product due to lower industrial production as a result of
the continued  slowdown of the U.S.  economy.  Chemical and  petroleum  products
revenue  accounted  for 25.5% and 24.4% of total  carload  revenues  for the six
months ended June 30, 2002 and 2001, respectively.

       PAPER AND FOREST  PRODUCTS.  Paper and forest product  revenue  increased
$4.2 million for the six months ended June 30, 2002  compared to the same period
in 2001. Increases in pulp/paper product,  lumber/plywood and military and other
carloads were partially offset by decreases in scrap paper, pulpwood/logs/chips,
and metal and scrap  product.  As in the second  quarter of 2002,  increases  in
pulp/paper  partially  resulted from growth in industry  production while higher
lumber and plywood product revenues reflect strength in the home building market
and an increase in housing  starts.  A portion of these higher revenues can also
be attributed to targeted  rate  increases and longer hauls.  Decreases in scrap
paper,  pulpwood/logs  and wood chip products and metal and scrap  products were
due to declines in industrial  production as a result of the continued  slowdown
of the U.S.  economy.  Paper and forest product revenue  accounted for 25.6% and
23.8% of total carload revenues for the six months ended June 30, 2002 and 2001,
respectively.

       AGRICULTURAL  AND MINERAL  PRODUCTS.  Agricultural  and  mineral  product
revenues  increased $4.1 million for the six months ended June 30, 2002 compared
to the same period in 2001. This increase  resulted mostly from increases in the
domestic  and 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 led to the increase
in related  revenue.  Demand has also increased for domestic grain  shipments to
poultry   producers   resulting  from  an  increase  in  consumer   consumption.
Agricultural and mineral products accounted for 18.0% and 16.2% of total carload
revenues for the first six months of 2002 and 2001, respectively.


       INTERMODAL AND AUTOMOTIVE.  Intermodal and automotive  revenues decreased
$7.3 million for the six months ended June 30, 2002  compared to the same period
in 2001, resulting primarily from a 60% decline in automotive carloads. This was
mostly due to loss of certain Ford  business in the third quarter of 2001 due to
competitive pricing from another railroad, as well as the impact of the weakness
in the U.S.  economy on the  automotive  industry.  The  decline  in  automotive
revenue was partially  offset by an increase in intermodal  revenue of 5% driven
by higher traffic volumes and certain rate increases. The increase in intermodal
traffic resulted from domestic carloads,  as well as shipments moving to Mexico.
Intermodal and automotive  product revenues accounted for 11.4% of total carload
revenues  for the  quarter  ended June 30,  2002  compared to 14.1% for the same
period of 2001

       COAL. Coal revenues  decreased $5.6 million for the six months ended June
30, 2002 compared to the same period in 2001. As in the second  quarter of 2002,
coal revenues for the six months ended June 30, 2002 were significantly impacted
by a rate reduction for SWEPCO business and the loss of a coal customer in April
2002 due to the expiration of a contract.  Reductions related to these items was
partially mitigated by volume increases related to the June 2001 re-opening of a
utility plant in Kansas City that has been out of service since July 1999.  Coal
revenues  accounted  for 19.5% and 21.5% of total  carload  revenues for the six
months ended June 30, 2002 and 2001, respectively.

       OTHER.  Other rail related  revenues  decreased  $1.4 million for year to
date 2002 compared to year to date 2001  primarily due to a decline in switching
and demurrage revenues, partially offset by higher haulage and other revenue.

COSTS AND EXPENSES.  Consolidated costs and expenses decreased $15.7 million for
the six months ended June 30, 2002  compared to the six months ended same period
in 2001  primarily as a result of lower KCSR expenses of $15.0 million and lower
expenses at certain other subsidiaries of $0.7 million.

       COMPENSATION AND BENEFITS. Consolidated compensation and benefits expense
for the six months ended June 30, 2002  decreased  $0.8 million to $95.9 million
compared to $96.7 for the same period in 2001.  Similar to the second quarter, a
$3.4  million  decrease in  compensation  expense  resulted  from a reduction in
employee  counts,  lower overtime  costs,  the automation of certain  locomotive
operations  and the use of fewer relief crews as a result of improved  operating
efficiency. Also contributing to this decline was a favorable adjustment related
to an accrual for retroactive wage increases to union  employees,  which was not
provided  for in the  national  labor union  contract.  Additionally,  costs for
compensation  and benefits for the first six months of 2001 include $1.3 million
associated  with a  workforce  reduction.  Partially  offsetting  the decline in
compensation  costs were higher fringe benefits,  which resulted mostly from the
impact of a $2.0 million reduction in  retirement-based  costs for certain union
employees  recorded in 2001.  Additionally,  higher costs for health and welfare
were mitigated by lower railroad retirement taxes.

       DEPRECIATION AND AMORTIZATION. Consolidated depreciation and amortization
expense  was $29.5  million for the six months  ended June 30, 2002  compared to
$28.9 million for the six months ended June 30, 2001. This $0.6 million increase
resulted  from a higher  asset base  partially  offset by property  retirements.
Depreciation and  amortization  expense is expected to increase by approximately
$2.4  million  in  the  second  half  of  2002  compared  to  2001  due  to  the
implementation of MCS.

       PURCHASED SERVICES.  Consolidated  purchased services expense for the six
months ended June 30, 2002,  increased $1.2 million to $27.6 compared with $26.4
million for 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,  partially offset by an insurance settlement of $1.8
million.

       OPERATING LEASES. Consolidated operating lease expense for the six months
ended June 30, 2002,  decreased $0.8 million to $24.7 million  compared to $25.5
million  for the same  period  in 2001.  This  decrease  was the  result  of the
expiration  of  certain  leases  that  have not been  renewed  due to  continued
improvements  in fleet  utilization.  This  decrease was  somewhat  mitigated by
increases in costs  associated  with the lease for the  Company's  new corporate
headquarters building discussed above.

       FUEL. For the six months ended June 30, 2002, fuel expense decreased $5.0
million to $18.8 million compared to $23.8 million for the six months ended June
30, 2001.  This  decrease in fuel expense was the result of a 20.6%  decrease in
the average price per gallon in addition to a 0.6% decrease in fuel usage.

       CASUALTIES  AND  INSURANCE.  For the six  months  ended  June  30,  2002,
casualties  and insurance  expense  decreased  $7.2 million  compared to the six
months ended June 30, 2001. The Company  encountered  approximately $8.5 million
in


increased costs related to several significant derailments and the settlement of
a significant personal injury claim in the first quarter of 2001. This reduction
also  reflects the impact of a $1.4 million  insurance  settlement in the second
quarter of 2002.

       CAR HIRE.  Car hire  expense  for the first six months of 2002  decreased
$2.9 million compared to the same period of 2001. During the first six months of
2002, KCSR was operating a more efficient and well-controlled  railroad compared
to the first six months of 2001,  leading to an improvement  in car  utilization
and reduction of car hire costs. In early 2001, an unusual number of significant
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 six  months 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 during the first six months of 2001.

       OPERATING INCOME AND KCSR OPERATING RATIO.  Consolidated operating income
for the six months ended June 30, 2002  increased  $8.9 million to $27.9 million
compared to $19.0 million for the same period in 2001.  This  increase  resulted
from an $15.7 million decrease in operating  expenses partially offset by a $6.8
million decrease in revenues. The operating ratio for KCSR improved to 86.9% for
the six months  ended June 30,  2002  compared  to 91.1% for the same  period in
2001.

INTEREST  EXPENSE.  Consolidated  interest expense for the six months ended June
30, 2002 declined  $7.9 million  compared to the six months ended June 30, 2001.
This decrease was primarily the result of lower  interest rates on variable rate
debt as well as a lower average debt balance.

OTHER INCOME. For the six months ended June 30, 2002, the Company's other income
increased $6.7 million compared to the prior year quarter  primarily as a result
of $6.8 million in gains recorded on the sale of certain non-operating  property
during year to date 2002.

INCOME TAX EXPENSE. For the six months ended June 30, 2002, the Company's income
tax provision was $7.0 million compared to an income tax benefit of $3.2 million
for the same  period in 2001.  This  increase  in income  tax  expense  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 as well as certain
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 six months  ended June 30,  2002 was 38.7%  compared  to
(39.0%) for the same period in 2001.

EQUITY IN NET EARNINGS (LOSSES) OF UNCONSOLIDATED AFFILIATES. For the six months
ended  June  30,  2002,  the  Company   recorded   equity  in  net  earnings  of
unconsolidated affiliates of $16.6 million compared to $16.4 million in the same
period of 2001. A $1.8 million increase in equity in earnings from Grupo TFM and
a $0.6 million  improvement  in equity  earnings  related to Mexrail were mostly
offset by $1.8  million and $0.4 million  declines  related to PCRC and Southern
Capital, respectively, as discussed above in the second quarter.

In 2001, equity in earnings  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 year to date 2002 equity in earnings from Grupo
TFM increased  $10.9 million  compared to the same period in 2001.  Exclusive of
Mexrail's results for the year to date 2002, Grupo TFM's revenue improved nearly
1% compared to the same period in 2001 and operating  expenses (under U.S. GAAP)
were 5% lower (exclusive of the 2001 reversion income). For the six months ended
June 30, 2002, Grupo TFM's results included a $31.3 million deferred tax benefit
(calculated under U.S. GAAP) compared to a deferred tax expense of $24.6 million
in the same  period  in 2001.  This  variance  was  caused by  several  factors,
including a deferred tax expense recorded in 2001 related to the income from the
line reversion, the weakening of the peso exchange rate, as well as tax benefits
derived from the impact of Mexican  inflation in 2002.  The  fluctuation  in the
peso exchange rate also contributed to a $17.6 million exchange loss for year to
date 2002  compared to an exchange  gain of $4.2  million for the same period in
2001.

EXTRAORDINARY  ITEM,  NET OF  INCOME  TAXES.  In the  accompanying  consolidated
financial  statements  for the six months ended June 30,  2002,  KCS reported an
extraordinary charge of $2.7 million (after-tax) related to the debt refinancing
transaction discussed above in "Recent Developments - Debt Refinancing".


CUMULATIVE  EFFECT OF ACCOUNTING  CHANGE.  The Company adopted the provisions of
SFAS 133 effective  January 1, 2001. As a result of this change in the method of
accounting  for  derivative  financial  instruments,  the  Company  recorded  an
after-tax  charge to earnings of $0.4 million in the first quarter of 2001. This
charge  is  presented  as a  cumulative  effect of an  accounting  change in the
accompanying consolidated financial statements.

TRENDS AND OUTLOOK

The Company has been able to improve its profitability and pay down debt despite
the  continued  economic  distress  in North  America and its impact on revenue.
Consolidated  revenue  for the  second  quarter  and year to date  2002  periods
declined 3.7% and 2.4%, respectively,  due mostly to the impact of the slow U.S.
economy and reduced coal  revenues,  which occurred as a result of a contractual
rate decline and the  expiration  of a contract  (See  analysis of Coal revenues
above).  Efforts to maintain the Company's cost structure,  however, have proven
effective as operating  income for both second quarter and year to date 2002 has
increased  compared to the same periods in 2001,  despite these revenue declines
in both  periods.  Operating  income  for the  second  quarter  2002 rose  12.4%
compared  to the second  quarter of 2001.  Operating  income rose 46.8% to $27.9
million for year to date 2002 compared to $19.0 million for the same period last
year. The Company's  second  quarter and year to date 2002 diluted  earnings per
share  increased  188% and 147%,  respectively,  compared to the same periods in
2001.

The  Company's  investment in Grupo TFM continues to contribute to the Company's
net income.  Equity in earnings  from Grupo TFM  increased  $8.1  million in the
second quarter of 2002 and $10.9 million  (exclusive of $9.1 million  related to
the reversion of certain  concession assets to the Mexican  government) for year
to date  2002  compared  to the  respective  periods  in 2001.  We  believe  the
additional  ownership  interest in Grupo TFM  obtained  from the purchase of the
Mexican  government's  24.6% interest in Grupo TFM will provide the  opportunity
for profitability growth.

The Company  reduced its debt balance by  approximately  $33 million  during the
second  quarter of 2002 and by $92 million  during the course of the last twelve
months,  resulting in a debt balance of $595.0 million at June 30, 2002. In June
2002,  KCSR issued $200  million of 7 1/2% senior  notes due in 2009.  This debt
offering will provide stability for the current and future capital structure.

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 previously  discussed,  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 that total revenues for the remainder of 2002 will
decline  approximately  1% compared  to the second half of 2001 as coal  revenue
declines are expected to be only  partially  offset by higher  revenues in other
commodity groups through new business and targeted rate increases.

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 40% 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  continues to
respond 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  costs 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  for the  remainder of 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.


LIQUIDITY AND CAPITAL RESOURCES

Summary cash flow data for the Company is as follows (IN MILLIONS):

                                                    Six Months
                                                  Ended June 30,
                                          -------------------------------

                                              2002              2001
                                          -------------     -------------
Cash flows provided by (used for):

   Operating activities                      $    60.6         $    14.8
   Investing activities                            6.0             (27.8)
   Financing activities                          (67.8)             10.1
                                          -------------     -------------
   Cash and cash equivalents:
     Net decrease                                 (1.2)             (2.9)
     At beginning of year                         24.7              21.5
                                          -------------     -------------
     At end of period                        $    23.5         $    18.6
                                          =============     =============


During the six months  ended June 30,  2002,  the  Company's  consolidated  cash
position decreased $1.2 million from December 31, 2001, primarily as a result of
debt  repayments  and  property  acquisitions  mostly  mitigated by the proceeds
received  from the sale of Mexrail,  proceeds  received from the sale of certain
non-operating property and operating cash flows. Net operating cash inflows were
$60.6 million and $14.8 million for the six months ended June 30, 2002 and 2001,
respectively.  The $45.8 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 income  tax  refunds  during the first six
months of 2002.

Net investing cash inflows  (outflows) were $6.0 million and ($27.8) million for
the six months ended June 30, 2002 and 2001,  respectively.  This $33.8  million
difference  was  driven  by  proceeds  received  from the sale of the  Company's
investment in Mexrail of $31.4  million and a $9.9 million  increase in proceeds
received  from the  disposal of property  sale of other  assets in the first six
months of 2002.  These cash inflows  were  partially  offset by a $12.1  million
increase in capital expenditures.

For the six months  ended  June 30,  2002,  financing  cash  outflows  were used
primarily to repay  long-term  debt and to fund debt issuance  costs  associated
with the $200 million note  offering.  Cash inflows were generated from proceeds
from the note  offering  and from the  issuance of common  stock under  employee
stock plans.  For the first six months of 2002, net financing cash outflows were
$67.8 million  compared to net  financing  cash inflows of $10.1 million for the
first six months of 2001. This difference was primarily due to net repayments of
long-term  debt of $63.4 million during the first six months of 2002 compared to
net borrowings of $11.8 million during the first six 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 45.5% and
49.2% at June 30, 2002 and December 31, 2001,  respectively.  The Company's debt
decreased  $63.4  million from  December 31, 2001 to $595.0  million at June 30,
2002 as a result of the net repayment of long-term  debt.  This decrease in debt
was  coupled  with an increase in the  Company's  stockholders'  equity of $32.4
million to $712.7  million at June 30, 2002.  This increase was due primarily to
net income of $26.2  million  and the  issuance of common  stock under  employee
stock  plans.   Management   anticipates   that  the  ratio  of  debt  to  total
capitalization will continue to 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
Revolver with a maximum  borrowing amount of $100 million.  As of June 30, 2002,
all $100 million was  available  under the  Revolver.  The New Credit  Agreement
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 Revolver may be restricted. The Company was in full
compliance with all covenant provisions of the credit agreement at June 30, 2002
and  expects to be in  compliance  at the end of the third  quarter  and for the
foreseeable future. See "Recent Developments - Debt Refinancing".


As discussed in "Recent Developments- Debt Refinancing",  on June 12, 2002, KCSR
used the net proceeds  from the Note Offering of $195.8  million,  together with
cash, to repay term debt under the KCS Credit Facility and certain other secured
indebtedness of the Company. The 7 1/2% Notes are general unsecured  obligations
of KCSR,  are  guaranteed  by the Company and  certain of its  subsidiaries  and
contain  certain  covenants  and  restrictions  customary  for this type of debt
instrument and for borrowers with similar credit ratings.

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
June 30, 2002,  the total purchase  price would have been  approximately  $491.2
million.

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.

OTHER

NEW ACCOUNTING PRONOUNCEMENT.  In April 2002, the Financial Accounting Standards
Board  ("FASB")  issued  Statement of Financial  Accounting  Standards  No. 145,
Rescission of FASB Statements No. 4, 44 and 64,  Amendment of FASB Statement No.
13, and  Technical  Corrections  ("SFAS  145").  SFAS 145,  among other  things,
rescinds  Statement of Accounting  Standards No. 4, "Reporting  Gains and Losses
from  Extinguishment  of Debt ("SFAS 4"),  which  provided that gains and losses
from the  extinguishment  of debt were to be reported as extraordinary  items in
the statement of income.  The  provisions of SFAS 145 relating to the rescission
of SFAS 4 are  effective  for fiscal years  beginning  after May 15,  2002.  The
Company has  reviewed  the  provisions  of SFAS 145 and  determined  that,  upon
adoption,  all items currently reported as extraordinary  items in the Company's
Consolidated  Statements of Income will be  reclassified to a separate line item
presented  above `income before income taxes'.  The related income taxes,  which
were previously  presented net with the extraordinary item, will be presented as
a  component  of the income tax  provision.  The  Company may elect to adopt the
provisions of SFAS 145 before its required effective date.

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.


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

Information  regarding the Company's 2002 Annual Meeting of Stockholders held on
May 2, 2002 is included in Form 10-Q for the three  months  ended March 31, 2002
and is hereby incorporated by reference.


ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K

a)   Exhibits

     Exhibit 99.1 Certification  Pursuant to 18 U.S.C.  Section 1350, as Adopted
                  Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

     Exhibit 99.2 Certification Pursuant to 18 U.S.C.  Section 1350,  as Adopted
                  Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002


b)   Reports on Form 8-K

        The Company  furnished a Current Report on Form 8-K dated April 10, 2002
        announcing  the date of its first  quarter  2002  earnings  release  and
        conference call. The information included in this Current Report on Form
        8-K was  furnished  pursuant  to Item 9 and  shall  not be  deemed to be
        filed.

        The Company  furnished a Current Report on Form 8-K dated April 25, 2002
        reporting  its first quarter 2002  operating  results.  The  information
        included in this Current  Report on Form 8-K was  furnished  pursuant to
        Item 9 and shall not be deemed to be filed.

        The Company  furnished  a Current  Report on Form 8-K dated June 5, 2002
        under Item 5 of such form,  announcing  that the Company had priced $200
        million  of  senior  unsecured  noted due 2009 at par with a coupon of 7
        1/2%.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company
has duly  caused  this  report  to be signed  on its  behalf by the  undersigned
thereunto duly authorized and in the capacities indicated on August 13, 2002.

                              Kansas City Southern

                               /S/ RONALD G. RUSS
               --------------------------------------------------
                                 Ronald G. Russ
                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)