FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549



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

                For the quarterly period ended SEPTEMBER 30, 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 OCTOBER 31, 2002
- --------------------------------------------------------------------------------

COMMON STOCK, $.01 PER SHARE PAR VALUE                         60,954,700 SHARES
- --------------------------------------------------------------------------------





                              KANSAS CITY SOUTHERN

                                    FORM 10-Q

                               SEPTEMBER 30, 2002

                                      INDEX

                                                                           PAGE

PART I - FINANCIAL INFORMATION

ITEM 1.         FINANCIAL STATEMENTS

Introductory Comments                                                         2


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


Consolidated Statements of Income -
     Three and Nine Months Ended September 30, 2002 and 2001                  4
     Per Share Data                                                           4


Consolidated Statements of Cash Flows -
     Nine Months Ended September 30, 2002 and 2001                            5


Consolidated Statement of Changes in Stockholders' Equity -
     Nine Months Ended September 30, 2002                                     6


Notes to Consolidated Financial Statements                                    7


ITEM 2.         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                CONDITION AND RESULTS OF OPERATIONS                          16


ITEM 3.         QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK   28


ITEM 4.         CONTROLS AND PROCEDURES                                      28


PART II - OTHER INFORMATION

ITEM 1.         LEGAL PROCEEDINGS                                            28



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



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




                              KANSAS CITY SOUTHERN

                                    FORM 10-Q
                               SEPTEMBER 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 (the "Company" or "KCS"),  without  audit,  pursuant to the
rules and regulations of the Securities and Exchange Commission ("SEC"). Certain
information and footnote  disclosures  normally included in financial statements
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America ("U.S.  GAAP") 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  consolidated  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  nine  months  ended  September  30,  2002  are not
necessarily indicative of the results expected for the full year 2002.







                                                                                                    


                                      KANSAS CITY SOUTHERN
                                   CONSOLIDATED BALANCE SHEETS
                                     (DOLLARS IN MILLIONS)

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

 Current assets:
      Cash and cash equivalents                                                     $        35.5        $        24.7
      Accounts receivable, net                                                              112.3                130.0
      Inventories                                                                            35.3                 27.9
      Other current assets                                                                   38.3                 71.8
                                                                                ------------------   ------------------
          Total current assets                                                              221.4                254.4
                                                                                ------------------   ------------------

 Investments                                                                                404.6                386.8

 Properties (net of $686.5 and $660.0 accumulated
       depreciation and amortization, respectively)                                       1,336.3              1,327.4

 Goodwill                                                                                    10.6                 19.3

 Other assets                                                                                22.8                 23.0
                                                                                ------------------   ------------------

      Total assets                                                                  $     1,995.7        $     2,010.9
                                                                                ==================   ==================

 LIABILITIES AND STOCKHOLDERS' EQUITY

 Current Liabilities:
      Debt due within one year                                                      $        10.0        $        46.7
      Accounts and wages payable                                                             40.3                 50.4
      Accrued liabilities                                                                   153.9                150.0
                                                                                ------------------   ------------------
          Total current liabilities                                                         204.2                247.1
                                                                                ------------------   ------------------

 Other Liabilities

      Long-term debt                                                                        578.7                611.7
      Deferred income taxes                                                                 374.3                370.2
      Other liabilities and deferred credits                                                108.9                101.6
                                                                                ------------------   ------------------
          Total other liabilities                                                         1,061.9              1,083.5
                                                                                ------------------   ------------------

 Stockholders' Equity

      Preferred stock                                                                         6.1                  6.1
      Common stock                                                                            0.6                  0.6
      Retained earnings                                                                     725.8                676.5
      Accumulated other comprehensive loss                                                   (2.9)                (2.9)
                                                                                ------------------   ------------------
          Total stockholders' equity                                                        729.6                680.3
                                                                                ------------------   ------------------

      Total liabilities and stockholders' equity                                    $     1,995.7        $     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                        Nine Months
                                                                 Ended September 30,                 Ended September 30,
                                                           ---------------------------------- ----------------------------------
                                                                2002              2001              2002             2001
                                                           ---------------- ----------------- ----------------------------------

Revenues                                                       $     137.6       $     144.6       $     418.0      $     431.8

Costs and expenses
   Compensation and benefits                                          51.2              48.7             147.1            145.4
   Depreciation and amortization                                      15.8              14.7              45.3             43.6
   Purchased services                                                 15.9              15.4              43.5             41.8
   Operating leases                                                   12.4              12.6              37.1             38.1
   Fuel                                                                8.9              11.5              27.7             35.3
   Casualties and insurance                                            6.9               6.1              22.0             28.4
   Car hire                                                            5.6               3.5              14.9             15.7
   Other                                                              14.7              16.1              46.3             48.5
                                                           ---------------- ----------------- ----------------- ----------------
Total costs and expenses                                             131.4             128.6             383.9            396.8

Operating income                                                       6.2              16.0              34.1             35.0

Equity in net earnings (losses) of unconsolidated
 affiliates:
     Grupo Transportacion Ferroviaria Mexicana, S.A. de C.V.           9.8               7.5              27.6             23.5
     Other                                                            (0.7)             (0.6)             (1.9)            (0.2)
Gain on sale of Mexrail, Inc.                                          -                 -                 4.4              -
Interest expense                                                     (11.5)            (13.2)            (33.3)           (42.9)
Other income                                                           6.5               0.9              15.3              3.0
                                                           ---------------- ----------------- ----------------- -----------------
Income before income taxes, extraordinary item and
 cumulative effect of accounting change                               10.3              10.6              46.2             18.4
Income tax provision (benefit)                                        (0.3)              1.6               6.7             (1.6)
                                                           ---------------- ----------------- ----------------- -----------------

Income before extraordinary item and cumulative effect
  of accounting change                                                10.6               9.0              39.5             20.0
Extraordinary item, net of income taxes                                -                 -                (2.7)             -
Cumulative effect of accounting change, net of income taxes            -                 -                 -               (0.4)
                                                           ---------------- ----------------- ----------------- -----------------
Net income                                                     $      10.6        $      9.0       $      36.8      $      19.6
                                                           ================ ================= ================= =================

PER SHARE DATA

Basic earnings per Common share

   Income before extraordinary item and cumulative effect
      of accounting change                                     $      0.17       $      0.15       $      0.65      $      0.34
   Extraordinary item, net of income taxes                            -                 -                (0.04)             -
   Cumulative effect of accounting change, net of income
    taxes                                                             -                 -                  -              (0.01)
                                                           ---------------- ----------------- ----------------- -----------------
       Total basic earnings per Common share                   $      0.17       $      0.15       $      0.61      $      0.33
                                                           ================ ================= ================= =================

Diluted earnings per Common share

   Income before extraordinary item and cumulative effect
      of accounting change                                     $      0.17       $      0.15       $      0.63      $      0.33
   Extraordinary item, net of income taxes                            -                 -                (0.04)             -
   Cumulative effect of accounting change, net of income
    taxes                                                             -                 -                 -               (0.01)
                                                           ---------------- ----------------- ----------------- -----------------
       Total diluted earnings per Common share                 $      0.17       $      0.15       $      0.59      $      0.32
                                                           ================ ================= ================= =================

Weighted average Common shares outstanding (in thousands)
       Basic                                                        60,481            58,656            60,123           58,442
       Potential dilutive Common shares                              1,972             2,515             2,090            2,492
                                                           ---------------- ----------------- ----------------- -----------------
         Diluted                                                    62,453            61,171            62,213           60,934
                                                           ================ ================= ================= =================
Dividends per Preferred share                                  $      0.25       $      0.25       $      0.75      $      0.75



              See  accompanying  notes  to  consolidated   financial statements.





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

                                                                                                         

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

OPERATING ACTIVITIES:
   Net income                                                                      $       36.8         $       19.6
   Adjustments to reconcile net income to net cash
    Provided by operating activities
     Depreciation and amortization                                                         45.3                 43.6
     Deferred income taxes                                                                  1.7                 14.9
     Equity in undistributed earnings of unconsolidated affiliates                        (25.7)               (23.3)
     Distributions from unconsolidated affiliates                                           -                    3.0
     Gain on sale of investments                                                           (9.3)                 -
     Gain on sale of property                                                             (10.0)                (3.5)
   Tax benefit realized upon exercise of stock options                                      3.6                  4.6
   Changes in working capital items
     Accounts receivable                                                                   18.7                 (6.4)
     Inventories                                                                           (7.4)                 5.2
     Other current assets                                                                  35.8                  7.6
     Accounts and wages payable                                                           (10.3)                (4.6)
     Accrued liabilities                                                                    5.9                (26.0)
   Other, net                                                                               8.9                 (4.5)
                                                                                ----------------   ------------------
     Net cash provided by operating activities                                             94.0                 30.2
                                                                                ----------------   ------------------


INVESTING ACTIVITIES:
   Property acquisitions                                                                  (63.1)               (42.2)
   Proceeds from disposal of property                                                      17.5                 15.0
   Investment in and loans to affiliates                                                   (4.0)                (6.1)
   Proceeds from sale of investments, net                                                  31.7                  -
   Other, net                                                                              (1.3)                (0.8)
                                                                                ----------------   ------------------
     Net cash used for investing activities                                               (19.2)               (34.1)
                                                                                ----------------   ------------------


FINANCING ACTIVITIES:
   Proceeds from issuance of long-term debt                                               200.0                 35.0
   Repayment of long-term debt                                                           (264.8)               (24.8)
   Debt issuance costs                                                                     (5.5)                (0.4)
   Proceeds from stock plans                                                                7.7                  5.6
   Cash dividends paid                                                                     (0.2)                (0.2)
   Other, net                                                                              (1.2)                (5.9)
                                                                                ----------------   ------------------
     Net cash provided by (used for) financing activities                                 (64.0)                 9.3
                                                                                ----------------   ------------------


CASH AND CASH EQUIVALENTS:
   Net increase in cash and cash equivalents                                               10.8                  5.4
   At beginning of year                                                                    24.7                 21.5
                                                                                ----------------   ------------------
   At end of period                                                                $       35.5         $       26.9
                                                                                ================   ==================









            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                                                                           36.8
   Change in fair value of cash flow  hedge                                                              (0.3)

   Amortization of accumulated other
     comprehensive income (loss) related
     to interest rate swap                                                                                0.3
Comprehensive income                                                                                                       36.8

Dividends                                                                               (0.2)                              (0.2)
Options exercised and stock subscribed                                                  12.7                               12.7
                                         ------------------ --------------- ----------------- ---------------- -----------------
Balance at September 30, 2002                  $      6.1       $      0.6       $     725.8      $      (2.9)      $     729.6
                                         ================== =============== ================= ================ =================



























             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, 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 September 30, 2002 and December
     31,  2001,  the  results of its  operations  for the three  months and nine
     months  ended  September  30,  2002 and 2001,  its cash  flows for the nine
     months ended September 30, 2002 and 2001, and its changes in  stockholders'
     equity for the nine months  ended  September  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 as of and
     for the  year  ended  December  31,  2001  (as  amended).  The  results  of
     operations  for the three and nine month periods  ended  September 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. These reclassifications did not impact net income.

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  nine  months  ended
     September 30, 2002 and 2001, respectively (in thousands):


                                                                                      

                                                             Three Months                  Nine Months
                                                         Ended September 30,           Ended September 30,
                                                       -------------------------   --------------------------
                                                         2002          2001           2002          2001
                                                     -------------  ------------   --------------------------
           Basic shares                                    60,481        58,656         60,123        58,442
           Effect of dilution:  Stock options               1,972         2,515          2,090         2,492
                                                     -------------  ------------   ------------  ------------
           Diluted shares                                  62,453        61,171         62,213        60,934
                                                     =============  ============   ============  ============

            Shares excluded from diluted computation          175            79             83            44
                                                     -------------  ------------   ------------  ------------


     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,  which were not
     material for the periods  presented,  are the only  adjustments that affect
     the numerator of the diluted earnings per share computation.

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 September  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.  ("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  Company's  share of 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 was deferred and is being
     amortized into net income over 20 years.

     As discussed in note 8 below,  on July 29, 2002, TFM completed the purchase
     of the Mexican  government's  24.6%  ownership  of Grupo TFM for a purchase
     price of $256.1  million,  and the shares  purchased  are held as  treasury
     stock by TFM.  This  transaction  results in an increase  in the  Company's
     ownership  percentage  of Grupo  TFM from  36.9%  to  approximately  46.6%.
     Following  this  transaction,  Grupo  TMM  (together  with  certain  of its
     affiliates)  owns  approximately


     48.5% of Grupo TFM and the Mexican government owns an effective interest of
     4.9% in Grupo TFM due to its 20% minority interest in TFM.

     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  and a
     prohibition on transfers to competitors. 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 U.S.  GAAP.  Mexrail  financial  results were  consolidated  into the
     accounts  of  Grupo  TFM  effective  April 1,  2002  and are not  presented
     separately.  The amounts  reflected herein for Grupo TFM do not include the
     recognition  of any  recovery  relating to the value of the Value Added Tax
     ("VAT") claim of Grupo TFM (See note 10). For purposes of recording  equity
     in earnings of  unconsolidated  affiliate and investment in  unconsolidated
     subsidiary,  KCS has not recognized the value of the VAT credit certificate
     pending  completion  of  the  legal  process.   Financial   information  of
     immaterial unconsolidated affiliates has been omitted:

     FINANCIAL CONDITION (DOLLARS IN MILLIONS):

                                                                                           

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

Current assets                          $  5.1     $   277.6   $  13.0       $  34.9    $   3.6    $    294.3   $   2.5
Non-current assets                        87.6       1,991.8     143.0          59.3       85.5       1,924.3     240.6
                                       --------  ------------ ---------     --------- ---------- ------------- ---------
       Assets                           $ 92.7     $ 2,269.4   $ 156.0       $  94.2    $  89.1    $  2,218.6   $ 243.1
                                       ========  ============ =========     ========= ========== ============= =========

Current liabilities                     $  3.9     $   128.0   $   3.4       $  42.8    $  10.8    $    350.8   $ 196.6
Non-current liabilities                   71.9       1,049.9     104.0          27.5       55.3         593.8         -
Minority interest                            -         339.6         -             -          -         376.3         -
Equity of stockholders and partners       16.9         751.9      48.6          23.9       23.0         897.7      46.5
                                       --------  ------------ ---------     --------- ---------- ------------- ---------
       Liabilities and equity           $ 92.7     $ 2,269.4   $ 156.0       $  94.2    $  89.1    $  2,218.6   $ 243.1
                                       ========  ============ =========     ========= ========== ============= =========

KCS's investment                        $ 15.0*    $   361.9   $  24.3       $  11.7    $  13.9    $    334.4   $  23.2
                                       --------  ------------ ---------     --------- ---------- ------------- ---------



OPERATING RESULTS (DOLLARS IN MILLIONS):

                                                                                               

                                                            Three Months                        Nine Months
                                                         Ended September 30,                Ended September 30,
                                                     ----------------------------       ----------------------------
                                                        2002              2001            2002**             2001
                                                     ----------        ----------       ----------        ----------
Revenues:
    Mexrail                                             $    -           $  11.7          $  13.3           $  40.8
    PCRC                                                   0.9                 -              2.5                 -
    Grupo TFM                                            175.3             168.1            519.1             496.0
    Southern Capital                                       8.0               7.6             23.0              22.7

Operating costs and expenses:
    Mexrail                                             $    -           $  13.6          $  13.3           $  44.2
    PCRC                                                   2.5               0.9              8.5               1.8
    Grupo TFM                                            132.1             123.6            384.3             323.1
    Southern Capital                                       7.1               6.4             19.2              19.6

Net income (loss):
    Mexrail                                             $    -           $  (0.7)          $  0.0           $  (1.5)
    PCRC                                                  (2.2)             (0.3)            (6.0)             (0.6)
    Grupo TFM                                             23.1              20.1             71.1              63.6
    Southern Capital                                       0.9               1.1              2.1               3.1


*    Of this investment, approximately $9.0 million constitutes an investment in equity,  while  approximately $6.0 million is
     comprised of notes receivable from PCRC.

**   Results for Mexrail are through March,  2002 only.  Consolidated with Grupo TFM effective April 1, 2002.




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 nine  months of 2002,  the
     Company has received  approximately  $2.4  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.

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 nine months ended  September 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 nine months
     ended September 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 6,
     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 is realizing 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.  During the nine months  ended  September  30,  2002,  the Company
     recorded  amortization  of its balance in accumulated  other  comprehensive
     income (loss) of $0.3 million.

6.   DEBT REFINANCING.  During the second quarter of 2002, the Company completed
     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").  These notes
     are general  unsecured  obligations of Kansas City Southern Railway Company
     ("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  $4.4 million were deferred and are being  amortized over the
     seven-year term of the 7 1/2% Notes. See "New Credit Agreement" below.

     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  thereby  providing  the
     opportunity  for  holders of the  initial 7 1/2%  Senior  Notes due 2009 to
     exchange them for registered notes with substantially  identical terms. All
     of the 7 1/2% Senior Notes due 2009 were exchanged for


     $200 million of registered  notes due June 15, 2009. The  registered  notes
     bear a fixed annual interest rate to be paid  semi-annually  on June 15 and
     December 15 and are due June 15, 2009.

     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 September 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;  and 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 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.

7.   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. 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  ("MGSA") in early 2002.
     As of September  30, 2002,  the Company had made $19.3  million of payments
     under the MGSA and remitted the final payment of $3.0 million on October 1,
     2002.  Additionally the Company has collected  approximately  $16.3 million
     from its excess  insurance  carriers  for these cases and has an  insurance
     receivable  of $ 3.0 million  recorded at September 30, 2002 related to the
     final payment.  This is expected to be collected  during the fourth quarter
     of 2002.

8.   PURCHASE OF MEXICAN GOVERNMENT'S  OWNERSHIP OF GRUPO TFM. KCS and Grupo TMM
     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%.

9.   NEW  ACCOUNTING  PRONOUNCEMENT.  Effective  January  1, 2002,  the  Company
     implemented  Statement of Financial Accounting Standards No. 142, "Goodwill
     and Other Intangible  Assets" ("SFAS 142"). SFAS 142 provides,  among other
     things, that goodwill with an indefinite life shall no longer be amortized,
     but shall be evaluated for  impairment  on an annual  basis.  SFAS 142 also
     requires  separate  presentation  of  goodwill  on the  balance  sheet  and
     impairment  losses  are to be  shown  as a  separate  item  on  the  income
     statement.  Additionally, changes in the carrying amount of goodwill should
     be disclosed in the  footnotes to the financial  statements.  SFAS 142 also
     requires  various  transitional  disclosures  until all  periods  presented
     reflect the provisions of SFAS 142. These transitional  disclosures include
     the presentation of net income and earnings per share information  adjusted
     to exclude  amortization expense (including the related income tax effects)
     for all periods presented.  These transitional disclosures are presented in
     the table below.

     The  Company has  presented  its  goodwill  as a separate  line item in the
     accompanying  balance sheets.  Additionally,  the Company has performed its
     transitional goodwill impairment test and determined that existing goodwill
     is not  impaired.  During the nine months ended  September  30,  2002,  the
     Company's goodwill decreased $8.5 million due to the sale of Mexrail to TFM
     and $0.2 million due to the sale of Wyandotte Garage Corporation.


                                                                               

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

     Reported net income                                $ 10.6       $  9.0          $ 36.8         $ 19.6
     Add back: Goodwill amortization                         -          0.2               -            0.5
                                                    -----------   ----------      ----------    -----------
     Adjusted net income                                $ 10.6       $  9.2          $ 36.8         $ 20.1
                                                    ===========   ==========      ==========    ===========

     Reported diluted earnings per share                $ 0.17       $ 0.15          $ 0.59         $ 0.32
     Add back: Goodwill amortization                         -         0.00               -           0.01
                                                    -----------   ----------      ----------    -----------
     Adjusted diluted earnings per share                $ 0.17       $ 0.15          $ 0.59         $ 0.33
                                                    ===========   ==========      ==========    ===========



10.  FAVORABLE RULING IN VALUE ADDED TAX LAWSUIT. As previously announced in the
     Company's  Current Report on Form 8-K dated October 11, 2002, a three judge
     panel of the Court of the First  Circuit  ("Federal  Court") in Mexico City
     unanimously ruled in favor of Grupo TFM in its VAT lawsuit. The claim dates
     back to January 1997. By a unanimous decision, the three-judge panel of the
     Federal  Court  found  that the  ruling by the  Superior  Court of  Federal
     Tribunal of Fiscal and  Administrative  Justice  ("Fiscal  Court")  denying
     TFM's claim had violated  TFM's  constitutional  rights.  The Federal Court
     remanded the case back to the Fiscal Court with  specific  instructions  to
     vacate its prior  decision  and enter a new  decision  consistent  with the
     guidance  provided by the Federal Court's ruling.  The Federal Court ruling
     requires the fiscal authorities to issue the VAT credit certificate only in
     the name of the interested party, to issue the VAT credit


     certificate  only in strict  accordance  with the terms of the fiscal code,
     and to deliver the VAT credit certificate only to the beneficiary.  The new
     decision  of the  Fiscal  Court  must be  issued  in  accordance  with  the
     guidelines  of the  Federal  Court.  The  Company  and  Grupo TMM have been
     advised  that the  Federal  Court's  order is not  subject to appeal by the
     Mexican government. However, the Fiscal Court's forthcoming decision may be
     challenged  by either of the  parties if such party  believes  that the new
     ruling does not comply with the order of the Federal Court. In addition,  a
     third  party who can  establish  that its rights  have been  adversely  and
     improperly  affected  by the new ruling  may seek to bring a claim  against
     TFM, but TFM  management  has  indicated to the Company that it believes it
     would  prevail  in any  such  action.  The  face  value  of the VAT  credit
     certificate at issue is approximately  $206 million,  and the amount of any
     recovery  will reflect that  principal  amount  adjusted for  inflation and
     interest  accruals from 1997 in accordance  with Mexican Law. For the three
     and nine months  ended  September  30,  2002,  the amounts  reported in the
     Company's  consolidated  financial  statements as equity in net earnings of
     Grupo TFM of $9.8 million and $27.6 million,  respectively,  do not include
     the  recognition  of any  recovery  relating to the value of the VAT credit
     certificate which might be received. Based upon the language of the Federal
     Court's  order and the advice of legal  counsel,  Grupo TMM and the Company
     remain optimistic about the ultimate outcome of this matter.  However,  the
     Company's  independent  accountants and outside legal counsel have advised,
     and management  believes,  that the recognition of any recovery relating to
     the VAT credit certificate,  including the timing and final amount thereof,
     must await the conclusion of the legal process.

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 6, in June 2002, KCSR issued $200 million of 7 1/2%
     senior  notes  due  2009.  Both  of  these  note  issues  are an  unsecured
     obligation 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 each of these note issues, KCS registered exchange
     notes with the SEC that have  substantially  identical terms and associated
     guarantees  and all of the  initial  senior  notes for each issue have been
     exchanged for $200 million of registered exchange notes for each respective
     note issue.

     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

                                                                                            

                                              Nine months ended September 30, 2002 (dollars in millions)
                                  ------------------------------------------------------------------------------------
                                                                                Non-
                                                 Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                     Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ------------- ------------- ------------- ------------- -------------- -------------
Revenues                             $       -    $    412.4    $     20.7    $     12.5    $     (27.6)   $    418.0
Costs and expenses                         8.3         370.5          19.8          12.9          (27.6)        383.9
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Operating income (loss)              (8.3)         41.9           0.9          (0.4)             -          34.1

Equity in net earnings (losses)
 of Unconsolidated affiliates and
 subsidiaries                             36.9          32.3          (0.1)         25.8          (69.2)         25.7
Gain on sale of Mexrail                    4.4           4.4             -             -           (4.4)          4.4
Interest expense                          (0.3)        (32.6)         (0.4)         (0.2)           0.2         (33.3)
Other income                               5.0           2.6           7.5           0.4           (0.2)         15.3
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Income (loss) before
      income taxes                        37.7          48.6           7.9          25.6          (73.6)         46.2
Income tax provision (benefit)            (1.8)          6.2           3.0          (0.7)             -           6.7
                                  ------------- ------------- ------------- ------------- -------------- -------------
Income (loss) before
 extraordinary item                       39.5          42.4           4.9          26.3          (73.6)         39.5
Extraordinary item                        (2.7)         (2.7)            -             -            2.7          (2.7)
                                  ------------- ------------- ------------- ------------- -------------- -------------
Net income                           $    36.8    $     39.7    $      4.9    $     26.3    $     (70.9)   $     36.8
                                  ============= ============= ============= ============= ============== =============





                                              Nine months ended September 30, 2001 (dollars in millions)
                                  ------------------------------------------------------------------------------------
                                                                                Non-
                                                 Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                     Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ------------- ------------- ------------- ------------- -------------- -------------
Revenues                             $       -    $    422.4    $     15.9    $     13.0    $     (19.5)   $    431.8
Costs and expenses                         9.8         379.5          14.1          12.9          (19.5)        396.8
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Operating income (loss)              (9.8)         42.9           1.8           0.1              -          35.0

Equity in net earnings (losses)
  of  Unconsolidated affiliates
  and subsidiaries                        26.7          24.8          (0.1)         24.1          (52.2)         23.3
Interest expense                          (0.5)        (43.8)         (0.5)         (0.3)           2.2         (42.9)
Other income                               0.2           4.9           0.1             -           (2.2)          3.0
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Income (loss) before
       income taxes                       16.6          28.8           1.3          23.9          (52.2)         18.4
Income tax provision (benefit)            (3.4)          1.1           0.5           0.2              -          (1.6)
Income (loss) before cumulative
   effect of accounting change            20.0          27.7           0.8          23.7          (52.2)         20.0
                                  ------------- ------------- ------------- ------------- -------------- -------------
Cumulative effect of accounting
   change, net of income taxes            (0.4)         (0.4)            -             -            0.4          (0.4)
                                  ------------- ------------- ------------- ------------- -------------- -------------
Net income                          $     19.6    $     27.3     $     0.8     $    23.7    $     (51.8)   $     19.6
                                  ============= ============= ============= ============= ============== =============





CONDENSED CONSOLIDATING BALANCE SHEETS

                                                                                               

                                                    As of September 30, 2002 (dollars in millions)
                                  ------------------------------------------------------------------------------------
                                                                                Non-
                                                 Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                     Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ------------- ------------- ------------- ------------- -------------- -------------
ASSETS
   Current assets                   $     46.2   $     241.9    $     28.2    $      9.2   $     (104.1)  $     221.4
   Investments                           742.7         434.2             -         411.4       (1,183.7)        404.6
   Properties, net                         0.2       1,300.0          36.1             -              -       1,336.3
   Goodwill and other assets               1.6          31.7           1.5           2.2           (3.6)         33.4
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Total assets                   $    790.7   $   2,007.8    $     65.8    $    422.8   $   (1,291.4)  $   1,995.7
                                  ============= ============= ============= ============= ============== =============

LIABILITIES AND EQUITY
   Current liabilities              $      8.8   $     274.4    $      7.0    $     18.1   $     (104.1)  $     204.2
   Long-term debt                          1.3         575.7           1.7             -              -         578.7
   Payable to affiliates                  10.1             -           0.6             -          (10.7)            -
   Deferred income taxes                   9.6         362.5           4.9           1.2           (3.9)        374.3
   Other liabilities                      31.3          58.9           3.7          15.0              -         108.9
   Stockholders' equity                  729.6         736.3          47.9         388.5       (1,172.7)        729.6
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Total liabilities and
      equity                        $    790.7   $   2,007.8    $     65.8    $    422.8   $   (1,291.4)  $   1,995.7
                                  ============= ============= ============= ============= ============== =============




                                                     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    $      3.8   $      (23.1)  $     247.1
   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          10.4              -         101.6
   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

                                                                                             

                                              Nine months ended September 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:          $    (14.1)   $    106.1    $     (6.6)    $     8.2     $      0.4    $     94.0
                                  ------------- ------------- ------------- ------------- -------------- -------------

Investing activities:
   Property acquisitions                     -         (61.4)         (1.7)            -              -         (63.1)
   Proceeds from disposal of
    property                                 -           8.7           8.8             -              -          17.5
   Investments in and loans to
    affiliates                               -             -             -          (9.3)           5.3          (4.0)
   Proceeds from sale of
    investments                            1.4          31.4             -             -           (1.1)         31.7
   Other, net                                -           0.3             -          (2.2)           0.6          (1.3)
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Net                                   1.4         (21.0)          7.1         (11.5)           4.8         (19.2)
                                  ------------- ------------- ------------- ------------- -------------- -------------

Financing activities:
   Proceeds from issuance of
     long-term debt                          -         200.0             -             -              -         200.0
   Repayment of long-term debt            (0.4)       (263.2)         (1.0)         (0.2)             -        (264.8)
   Proceeds from loans from
    affiliates                             7.3             -           0.1             -           (7.4)            -
   Repayment of loans from
    affiliates                            (2.0)            -             -             -            2.0             -
   Debt issuance costs                       -          (5.5)            -             -              -          (5.5)
   Proceeds from stock plans               7.7             -             -             -              -           7.7
   Cash dividends paid                    (0.2)            -             -             -              -          (0.2)
   Other, net                                -          (6.2)          0.2           4.6            0.2          (1.2)
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Net                                  12.4         (74.9)         (0.7)          4.4           (5.2)        (64.0)
                                  ------------- ------------- ------------- ------------- -------------- -------------

Cash and cash equivalents:
   Net increase (decrease)                (0.3)         10.2          (0.2)          1.1              -          10.8
   At beginning of period                  1.3          23.2             -           0.2              -          24.7
                                  ------------- ------------- ------------- ------------- -------------- -------------
   At end of period                  $     1.0   $      33.4    $     (0.2)    $     1.3     $        -    $     35.5
                                  ============= ============= ============= ============= ============== =============


                                              Nine months ended September 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:          $     (7.7)   $     34.8    $     (3.6)    $     5.5     $      1.2    $     30.2
                                  ------------- ------------- ------------- ------------- -------------- -------------

Investing activities:
   Property acquisitions                     -         (41.3)         (0.9)            -              -         (42.2)
   Proceeds from disposal of
    property                                 -          11.5           3.5             -              -          15.0
   Investments in and loans to
    affiliates                               -          (2.0)            -          (7.3)           3.2          (6.1)
   Proceeds from sale of
    investments                              -             -             -             -              -             -
   Other, net                                -          (2.2)          1.7             -           (0.3)         (0.8)
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Net                                     -         (34.0)          4.3          (7.3)           2.9         (34.1)
                                  ------------- ------------- ------------- ------------- -------------- -------------

Financing activities:
   Proceeds from issuance of
     long-term debt                          -          35.0             -             -              -          35.0
   Repayment of long-term debt               -         (23.6)         (1.0)         (0.2)             -         (24.8)
   Proceeds from loans from
    affiliates                             1.7             -             -             -           (1.7)            -
   Debt issuance costs                       -          (0.4)            -             -              -          (0.4)
   Proceeds from stock plans               5.6             -             -             -              -           5.6
   Cash dividends paid                    (0.2)            -             -             -              -          (0.2)
   Other, net                             (0.3)         (5.6)          0.3           2.1           (2.4)         (5.9)
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Net                                   6.8           5.4          (0.7)          1.9           (4.1)          9.3
                                  ------------- ------------- ------------- ------------- -------------- -------------

Cash and cash equivalents:
   Net increase (decrease)                (0.9)          6.2             -           0.1              -           5.4
   At beginning of period                  1.5          19.4           0.1           0.5              -          21.5
                                  ------------- ------------- ------------- ------------- -------------- -------------
   At end of period                 $      0.6   $      25.6    $      0.1    $      0.6     $        -    $     26.9
                                  ============= ============= ============= ============= ============== =============



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
FINANCIAL  STATEMENTS  INCLUDED UNDER ITEM 1 OF THIS FORM 10-Q.  THIS DISCUSSION
SHOULD BE READ IN CONJUNCTION WITH THESE CONSOLIDATED  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
     46.6% 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

FAVORABLE  RULING IN VALUE ADDED TAX  LAWSUIT.  As  previously  announced in the
Company's Current Report on Form 8-K dated October 11, 2002, a three judge panel
of the Court of the First Circuit  ("Federal  Court") in Mexico City unanimously
ruled in favor of Grupo TFM in its VAT lawsuit.  The claim dates back to January
1997. By a unanimous decision,  the three-judge panel of the Federal Court found
that the  ruling  by the  Superior  Court of  Federal  Tribunal  of  Fiscal  and
Administrative  Justice  ("Fiscal Court") denying TFM's claim had violated TFM's
constitutional  rights.  The Federal Court  remanded the case back to the Fiscal
Court with specific  instructions  to vacate its prior  decision and enter a new
decision  consistent  with the guidance  provided by the Federal Court's ruling.
The Federal Court ruling requires the fiscal authorities to issue the VAT credit
certificate  only in the name of the interested  party,  to issue the VAT credit
certificate only in strict  accordance with the terms of the fiscal code, and to
deliver the VAT credit certificate only to the beneficiary.  The new decision of
the Fiscal Court must be issued in accordance with the guidelines of the Federal
Court.  The Company  and Grupo TMM have been  advised  that the Federal  Court's
order is not subject to appeal by the Mexican  government.  However,  the Fiscal
Court's forthcoming  decision may be challenged by either of the parties if such
party believes that the new ruling does not comply with the order of the Federal
Court.  In addition,  a third party who can establish  that its rights have been
adversely  and  improperly  affected by the new ruling may seek to bring a claim
against TFM, but TFM management has indicated to the Company that it believes it
would prevail in any such action.  The face value of the VAT credit  certificate
at issue is  approximately  $206  million,  and the amount of any recovery  will
reflect that principal amount adjusted for inflation and interest  accruals from
1997 in  accordance  with  Mexican  Law.  For the  three


and nine months ended September 30, 2002, the amounts  reported in the Company's
consolidated financial statements as equity in net earnings of Grupo TFM of $9.8
million and $27.6 million,  respectively,  do not include the recognition of any
recovery  relating  to the value of the VAT credit  certificate  which  might be
received. Based upon the language of the Federal Court's order and the advice of
legal counsel,  Grupo TMM and the Company remain  optimistic  about the ultimate
outcome of this matter.  However,  the  Company's  independent  accountants  and
outside  legal  counsel  have  advised,  and  management   believes,   that  the
recognition of any recovery  relating to the VAT credit  certificate,  including
the timing and final  amount  thereof,  must await the  conclusion  of the legal
process.

PURCHASE  OF MEXICAN  GOVERNMENT'S  OWNERSHIP  OF GRUPO  TFM.  KCS and Grupo TMM
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  resulted 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  completed
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"). 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  $4.4 million were
deferred and are being  amortized over the seven-year  term of the 7 1/2% Notes.
See "New Credit Agreement" below.

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 thereby providing the opportunity for holders of the initial
7 1/2%  Senior  Notes  due 2009 to  exchange  them  for  registered  notes  with
substantially  identical  terms.  All of the 7 1/2%  Senior  Notes due 2009 were
exchanged for $200 million of registered notes due June 15, 2009. The registered
notes bear a fixed annual interest rate to be paid  semi-annually on June 15 and
December 15 and are due June 15, 2009.

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 September 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;  and 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
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  initiated a switch-over from its legacy system operating  platform to a
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.

As previously  announced,  the Company's  third quarter and year to date results
were impacted by higher  operating costs and some temporary  traffic  diversions
caused by  congestion  directly  related to the  implementation  of MCS. The MCS
implementation  slowed the railroad as employees  learned to respond to the data
discipline  demanded by this new system.  Although  management believes that the
issues with the  implementation of MCS have been largely  resolved,  the initial
difficulties  experienced by office and field personnel in transitioning to this
new platform led to the congestion  issues and operating  inefficiencies  during
the third quarter 2002, which contributed to a decline in consolidated operating
income.  See Results of Operations below for a discussion of the impact on third
quarter operations.

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 Company's  proportionate  share of 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 was deferred and is being  amortized over 20
years.


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.  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 nine months ended  September  30, 2002 and 2001  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                     Nine Months
                                                            Ended September 30,              Ended September 30,
                                                       -------------------------------  -------------------------------
                                                            2002            2001             2002            2001
                                                       ---------------- --------------  --------------- ---------------

Revenues                                                    $    137.6      $   144.6       $    418.0      $    431.8
Costs and expenses                                               131.4          128.6            383.9           396.8
                                                       ---------------- --------------  --------------- ---------------
Operating income                                                   6.2           16.0             34.1            35.0
Equity in net earnings (losses) of unconsolidated
 affiliates                                                        9.1            6.9             25.7            23.3
Gain on sale of Mexrail, Inc.                                        -              -              4.4               -
Interest expense                                                 (11.5)         (13.2)           (33.3)          (42.9)
Other income                                                       6.5            0.9             15.3             3.0
                                                       ---------------- --------------  --------------- ---------------
Income before income taxes, extraordinary item, and
   cumulative effect of accounting change                         10.3           10.6             46.2            18.4
Income tax provision (benefit)                                    (0.3)           1.6              6.7            (1.6)
                                                       ---------------- --------------  --------------- ---------------
Income before extraordinary item and cumulative effect
   of accounting change                                           10.6            9.0             39.5            20.0
Extraordinary item, net of income taxes                              -              -             (2.7)              -
Cumulative effect of accounting change, net of income
 taxes                                                               -              -                -            (0.4)
                                                       ---------------- --------------  --------------- ---------------
Net income                                                  $     10.6      $     9.0       $     36.8      $     19.6
                                                       ================ ==============  =============== ===============



The following table  summarizes the revenues and carload  statistics of KCSR for
the three and nine  months  ended  September  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           Nine months              Three months          Nine months
                              ended September 30,   ended September 30,      ended September 30,   ended September 30,
                             ----------- ---------- ----------- ---------    ---------- ---------- --------- -----------
                                2002       2001       2002       2001           2002      2001       2002       2001
                             ----------- ---------- ----------- ---------    ---------- ---------- --------- -----------
General commodities:
   Chemical and petroleum      $   32.4   $   30.4   $   98.1   $   93.8           35.6      34.0      109.3      111.8
   Paper and forest                34.7       34.6      100.8       96.4           46.0      47.4      134.8      137.2
   Agricultural and mineral        20.8       22.3       67.2       64.5           29.1      31.6       93.5       93.4
                             ----------- ---------- ----------- ---------    ---------- ---------- ---------- ----------
Total general commodities          87.9       87.3      266.1      254.7          110.7     113.0      337.6      342.4
   Intermodal and automotive       14.0       14.3       43.3       50.9           75.3      70.4      213.6      220.7
   Coal                            24.4       31.1       74.7       87.0           50.2      53.3      155.4      148.0
                             ----------- ---------- ----------- --------    ----------- --------- ----------- ---------
Carload revenues and carload
   and intermodal units           126.3      132.7      384.1      392.6          236.2     236.7      706.6      711.1
Other rail-related revenues        10.0       10.0       28.8       30.4     ========== ========== ========== ==========
                             ----------- ---------- ----------- ---------
   Total KCSR revenues            136.3      142.7      412.9      423.0
Other subsidiary revenues           1.3        1.9        5.1        8.8
                             ----------- ---------- ----------- ---------
   Total consolidated
    revenues                   $  137.6   $  144.6   $  418.0   $  431.8
                             =========== ========== =========== =========



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


                                                                                                     

                                                              Three Months                       Nine Months
                                                          Ended September 30,                Ended September 30,
                                                     -------------------------------    -------------------------------
                                                          2002            2001               2002            2001
                                                     --------------- ---------------    --------------- ---------------

Compensation and benefits                                $     51.2      $     48.7         $    147.1      $    145.4
Depreciation and amortization                                  15.8            14.7               45.3            43.6
Purchased services                                             15.9            15.4               43.5            41.8
Operating leases                                               12.4            12.6               37.1            38.1
Fuel                                                            8.9            11.5               27.7            35.3
Casualties and insurance                                        6.9             6.1               22.0            28.4
Car hire                                                        5.6             3.5               14.9            15.7
Other                                                          14.7            16.1               46.3            48.5
                                                     --------------- ---------------    --------------- ---------------
   Total consolidated costs and expenses                 $    131.4      $    128.6         $    383.9      $    396.8
                                                     =============== ===============    =============== ===============



NET INCOME.  Net income for the three months ended  September 30, 2002 was $10.6
million  (17(cent)  per diluted  share)  compared to $9.0 million  (15(cent) per
diluted share) for the three months ended  September 30, 2001. This $1.6 million
quarter to quarter  increase was primarily the result of a $5.6 million increase
in other income,  $2.3 million  increase in equity in earnings from Grupo TFM, a
$1.9 million  reduction in the provision  (benefit) for income taxes, and a $1.7
million decrease in interest expense. These factors, which led to an increase in
net income were partially  mitigated by a $7.0 million  decline in  consolidated
revenue,  a $2.8 million increase in consolidated  operating expenses and a $0.1
million increase in losses associated with other unconsolidated affiliates (PCRC
and Southern Capital).

For the nine months ended September 30, 2002, net income increased $17.2 million
to $36.8 million  (59(cent) per diluted share) from $19.6 million  (32(cent) per
diluted share) for the nine months ended  September 30, 2001.  This increase was
primarily  the  result of a $12.9  million  decline  in  consolidated  operating
expenses,  a $12.3 million  increase in other income, a $9.6 million decrease in
interest  expense,  a $4.4 million gain  realized on the sale of Mexrail to TFM,
and a $4.1 million increase in equity in net earnings of Grupo TFM. This year to
date increase was partially  offset by a $13.8 million  decline in  consolidated
revenue,  an $8.3 million increase in the provision for income taxes, and a $1.7
million  decline  in equity in net  earnings  (losses)  of other  unconsolidated
affiliates.  Additionally,  net income for the nine months ended  September  30,
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
the nine months ended September 30, 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 three and nine months ended  September
30, 2002 declined  $7.0 million and $13.8  million to $137.6  million and $418.0
million,  respectively,  compared to $144.6  million and $431.8  million for the
three and nine months ended September 30, 2001,  respectively.  During the third
quarter of 2002, KCSR experienced  revenue growth in several  commodity  groups,
including  chemical  and  petroleum   products,   certain  forest  products  and
intermodal  traffic  compared  to the  third  quarter  of 2001,  continuing  the
positive  revenue  trends noted for these  commodities  during the first half of
2002 and in spite of the MCS related difficulties  encountered this quarter. The
increase in revenue for these  shipments was driven by volume  gains,  increased
length of haul and price  improvements  in key  traffic  lanes.  KCS  management
believes  that revenues for these  commodities  as well as certain other traffic
would have improved even further during the quarter, but were adversely affected
by lower  carloadings  arising  from MCS related  congestion.  These  quarter to
quarter revenue  improvements  were offset by  comparatively  lower revenues for
coal,  automotive and grain business.  As a result,  third quarter 2002 revenues
for KCSR were $6.4 million lower than the comparable prior year quarter. For the
nine months ended  September 30, 2002,  revenue from KCSR declined $10.1 million
compared to the nine months ended  September 30, 2001,  primarily as a result of
lower coal and  automotive  revenues as well as MCS related  issues in the third
quarter.  These declines were partially offset by revenue  increases in chemical
and petroleum products,  agriculture and minerals, paper and forest products and
intermodal and haulage services.  The following  discussion provides an analysis
of KCSR  revenues  by  commodity  group for the  quarter  and year to date ended
September 30, 2002.

       CHEMICAL AND  PETROLEUM  PRODUCTS.  Revenues  for chemical and  petroleum
products for the three and nine months ended  September 30, 2002  increased $2.0
million  (6.6%) and $4.3  million  (4.6%),  respectively,  compared  to the same
periods in 2001.  These increases  resulted from a combination of higher traffic
volumes for certain  commodities in this business group,  together with targeted
rate  increases  and longer hauls due to gateway  changes.  Higher  revenues for
gases and organic product for the three and nine months ended September 30, 2002
were  primarily  the  result  of  production  increases  by  certain  customers.
Increased  inorganic  revenues were the result of increased access to production
facilities in Geismar,  Louisiana as well as new business  previously shipped by
other rail  carriers.  Increases  in the  production  of PVC and plastic  pellet
products  yielded higher plastics  product revenue for the three and nine months
ended  September 30, 2002 compared to the same periods in 2001.  These quarterly
and year to date increases were  partially  offset by decreases in  agrichemical
and petroleum product revenue as a result of lower industrial  production due to
the continued  slowdown in the U.S.  economy.  Chemical and  petroleum  products
revenue  accounted for 25.7% and 22.9% of carload  revenues for the three months
ended September 30, 2002 and 2001, respectively,  and 25.6% and 23.9% of carload
revenues for the nine months ended September 30, 2002 and 2001, respectively.

       PAPER AND FOREST PRODUCTS. Revenues for paper and forest products for the
three and nine months ended September 30, 2002 increased $0.1 million (0.3%) and
$4.4 million  (4.6%)  compared to the same periods in 2001. For the three months
ended September 30, 2002, higher revenues in pulp and paper,  lumber and plywood
and metal/scrap were mostly offset by revenue  declines in  pulpwood/logs/chips,
and  military/other  carloads.  For the nine months  ended  September  30, 2002,
increases  in  revenues  for pulp and paper and  lumber/plywood  were  partially
mitigated  by  decreases in all other paper and forest  products  revenues.  The
increases  in pulp and paper  product  revenues for the quarter and year to date
were the  result  of  production  growth  in the paper  industry.  Increases  in
revenues for lumber and plywood products reflect continued  strength in the home
building market and an increase in housing starts.  Lower revenues for pulpwood,
logs and chips  products  and metal  and scrap  products  for the three and nine
months  ended  September  30,  2002 were  primarily  the result of  declines  in
industrial production as a result of the continued slowdown of the U.S. economy.
These  decreases were  partially  offset by targeted rate  increases.  Paper and
forest products  revenue  accounted for 27.4% and 26.1% of carload  revenues for
the three months ended September 30, 2002 and 2001, respectively,  and 26.2% and
24.6% of carload revenues for the nine months ended September 30, 2002 and 2001,
respectively.

       AGRICULTURAL AND MINERAL PRODUCTS.  Revenues for agricultural and mineral
products  decreased  $1.5 million for the three months ended  September 30, 2002
compared to the same period in 2001.  For the nine months  ended  September  30,
2002, however, revenues for this commodity group increased $2.7 million compared
to the same period in 2001.  For the three  months  ended  September  30,  2002,
increases  in revenues  for food  products  and stone,  clay and glass  products
partially  mitigated  revenue  declines  in all other  agricultural  and mineral
products.  For the nine months ended  September 30, 2002,  increases in revenues
for domestic and export grain,  food,  and stone,  clay and glass  products were
partially offset by declines in revenues for ores and minerals products. Revenue
increases for domestic  grain  resulting  from certain rate increases and longer
hauls were partially offset by lower domestic demand.  For the nine months ended
September  30,  2002,  export  grain  increased  over  the same  period  in 2001
primarily as a result of higher  demand from Mexico and other


export  markets in the first  quarter of 2002.  Increases  in revenue for stone,
clay and glass  product were  primarily  the result of higher  production by two
customers as well as targeted rate increases and longer hauls.  Agricultural and
mineral products  revenue  accounted for 16.5% and 16.8% of carload revenues for
the three months ended September 30, 2002 and 2001, respectively,  and 17.5% and
16.4% of carload revenues for the nine months ended September 30, 2002 and 2001,
respectively.

       INTERMODAL AND AUTOMOTIVE.  Intermodal and automotive  revenues  combined
decreased  $0.3  million and $7.6  million  for the three and nine months  ended
September  30,  2002,  respectively,  compared  to the  same  periods  in  2001.
Automotive  revenues  declined  $1.6 million and $10.0 million for the three and
nine months ended September 30, 2002, respectively, compared to the same periods
in 2001.  These  declines  were a result of the 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  continued  weakness  of the  U.S.  economy  on the
automotive  industry  resulting in a 65.4% and 61.0% decline in carload  volumes
for the three and nine-month periods ended September 30, 2002, respectively, for
automotive traffic.  Intermodal revenues increased $1.3 million and $2.4 million
for the three and nine months ended September 30, 2002,  respectively,  compared
to the same  periods  in 2001.  Both the  quarter  to  quarter  and year to date
increases  were  the  result  of  increases  in  domestic  carloads  as  well as
international  traffic  moving to  Mexico.  Intermodal  and  automotive  revenue
accounted  for 11.1% and 10.8% of carload  revenues  for the three  months ended
September  30,  2002 and 2001,  respectively,  and  11.3%  and 13.0% of  carload
revenues for the nine months ended September 30, 2002 and 2001, respectively.

       COAL.  Coal  revenues  decreased  $6.7 million and $12.3  million for the
three and nine month periods ended September 30, 2002, respectively, compared to
the same periods in 2001.  Coal  revenues  for both  periods were  significantly
impacted by a rate reduction at our largest  utility  customer and the loss of a
coal customer in April 2002 due to the  expiration of a contract.  The effect of
these revenue  declines were  partially  mitigated by increases in  year-to-date
carload volume due to higher demand at certain utility customers and as a result
of the re-opening of a utility plant in Kansas City that had been out of service
since  July of 1999.  Coal  revenue  accounted  for 19.3%  and 23.4% of  carload
revenues for the quarters ended September 30, 2002 and 2001,  respectively,  and
19.4% and 22.2% of carload revenues for the nine months ended September 30, 2002
and 2001, respectively.

       OTHER. Other rail related revenues remained relatively flat for the three
months ended  September 30, 2002, and decreased $1.6 million for the nine months
ended  September  30,  2002,  compared  to  the  same  periods  in  2001.  These
fluctuations  were primarily due to higher haulage and other revenues  partially
offset by declines in switching and demurrage revenues.

COSTS AND EXPENSES.  Consolidated  costs and expenses increased $2.8 million for
the three months ended  September 30, 2002 and  decreased  $12.9 million for the
nine months ended  September 30, 2002 compared to the same periods in 2001.  The
quarter to quarter  increase was primarily the result of higher KCSR expenses of
$5.8 million and lower expenses at certain other  subsidiaries  of $3.0 million.
The year to date  decrease was  primarily  the result of lower KCSR  expenses of
$9.1 million partially offset by lower expenses at certain other subsidiaries of
$3.8 million. Third quarter and year to date costs were impacted by higher costs
associated  with the  implementation  of MCS. The categories  most affected were
compensation and benefits,  depreciation,  purchased services, and car hire. See
further discussion below.

       COMPENSATION AND BENEFITS. Consolidated compensation and benefits expense
increased  $2.5  million and $1.7  million for the three and nine month  periods
ended  September 30, 2002,  respectively,  compared to the same periods in 2001.
The quarterly and year to date increases resulted primarily from higher overtime
and crew costs as a result of congestion related to the implementation of MCS in
the third quarter of 2002. Additionally, compensation costs were impacted by the
implementation  of an  increase in certain  union wages in the third  quarter of
2002 as well as higher health  insurance  related  costs.  These  increases were
partially offset by declines arising from lower employee counts,  the automation
of certain  locomotive  crew  functions,  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 and lower railroad  retirement
taxes.  The year to date increase in compensation  and benefits expense was also
affected by the impact of a $2.0 million reduction in retirement-based costs for
certain union employees recorded in the first quarter of 2001. Additionally, the
year to date  increase  was  partially  mitigated  by the  effect  of  workforce
reduction costs of $1.3 million also recorded in the first quarter of 2001.


       DEPRECIATION AND AMORTIZATION. Consolidated depreciation and amortization
expense was $15.8  million and $45.3 million for the three and nine months ended
September  30, 2002,  respectively,  compared to $14.7 million and $43.6 million
for the three and nine  months  ended  September  30,  2001,  respectively.  The
increase in  depreciation  expense for both the quarter and year to date periods
resulted primarily from the implementation of MCS, which increased  depreciation
expense by $1.2 million. (See "Recent Developments" above.)

       PURCHASED SERVICES. Consolidated purchased services expense for the three
and nine  months  ended  September  30,  2002  increased  $0.5  million and $1.7
million,  respectively,  to $15.9  million and $43.5  million  compared to $15.4
million and $41.8  million for the same periods in 2001.  The quarter to quarter
increase was  primarily  the result of higher  environmental  and legal costs as
well  as  higher  costs  associated  with  employee   training  related  to  the
implementation  of MCS. This increase was partially  mitigated by a $1.0 million
legal  settlement  received  during the third  quarter  2002, in addition to the
higher costs  described for the third quarter.  Year to date  purchased  service
costs were also impacted by higher locomotive and car repair costs contracted to
third parties as well as other general  purchased  services.  These year to date
increases were partially  mitigated by insurance and legal settlements  totaling
approximately $2.9 million.

       OPERATING LEASES.  Consolidated operating lease expense for the three and
nine months ended  September  30, 2002  decreased  $0.2 million and $1.0 million
respectively  to $12.4 million and $37.1  million  compared to $12.6 million and
$38.1  million for the same  periods in 2001.  Both the quarter and year to date
decreases were the result of the expiration of certain leases that have not been
renewed due to continued  changes in fleet  utilization.  These  decreases  were
somewhat  mitigated  by  increases  in costs  associated  with the lease for the
Company's new corporate headquarters building.

       FUEL.  Consolidated  fuel  expense  for the three and nine  months  ended
September 30, 2002  decreased  $2.6 million and $7.6 million,  respectively,  to
$8.9 million and $27.7  million  compared to $11.5 million and $35.3 million for
the same periods in 2001. The $2.6 million  quarter to quarter  decrease was the
result of a 13.1%  decrease in the average cost per gallon of fuel combined with
a 10.4% decline in fuel  consumption.  The $7.6 million year to date decrease in
fuel expense was the result of an 18.3%  decrease in the average cost per gallon
of fuel combined with a 3.9% decline in fuel consumption.

       CASUALTIES AND INSURANCE.  Consolidated  casualties and insurance expense
for the three months ended September 30, 2002 increased $0.8 million compared to
the same period in 2001.  This  quarter to quarter  increase was  primarily  the
result of costs  associated with  derailments that occurred in the third quarter
of 2002,  partially  mitigated  by the  receipt  of a legal  settlement  of $1.5
million. For the nine months ended September 30, 2002,  consolidated  casualties
and insurance  expense declined $6.4 million.  During the first quarter of 2001,
the Company  incurred  approximately  $8.5 million in increased costs related to
several  significant  derailments  and the settlement of a significant  personal
injury claim. In 2002, derailment and claims costs have been normalized compared
to 2001.  The year to date  reduction also reflects the impact of a $1.4 million
insurance settlement received in the second quarter of 2002.

       CAR  HIRE.  Consolidated  car hire  expense  for the three  months  ended
September  30, 2002  increased  $2.1  million to $5.6  million  compared to $3.5
million for the same period in 2001. This increase was due to a higher number of
freight  cars from other  railroads  on the  Company's  rail line as a result of
increased  congestion  resulting  from the  implementation  of MCS (see  "Recent
Developments"  above),  partially  mitigated by a greater number of KCSR freight
cars being used by other  railroads.  For the nine months  ended  September  30,
2002,  consolidated  car hire expense  decreased  $0.8 million to $14.9  million
compared to $15.7 million for the same period in 2001.  For the first and second
quarters  of 2002,  KCSR's  railway  operations  were  more  efficient  and less
congested  than  the  third  quarter  because  of the  MCS  related  congestion.
Additionally,  KCSR's  operations  during the first six months of 2002 were more
efficient  than the first  half of 2001 when an unusual  number of  derailments,
line  washouts and floods had a  significant  adverse  effect upon the Company's
domestic operations. Accordingly, these factors led to an overall decline in car
hire costs for the nine months  ended  September  30, 2002  compared to the same
period in 2001.

       OPERATING INCOME AND KCSR OPERATING RATIO.  Consolidated operating income
for the three months ended  September  30, 2002  decreased  $9.8 million to $6.2
million compared to $16.0 million for the same period in 2001. This decrease was
the result of a $7.0  million  decline in revenue  combined  with a $2.8 million
increase in operating  expenses.  For the three months ended September 30, 2002,
the operating  ratio for KCSR was 94.2% compared to 85.9% for the same period in
2001. Consolidated operating income for the nine months ended September 30, 2002
decreased  $0.9 million to $34.1 million  compared to $35.0 million for the same
period in 2001.  This  decrease  was the  result of a $13.8  million  decline in
revenue  partially  mitigated by a $12.9 million decline in operating  expenses.
For both the nine months ended  September 30, 2002 and 2001, the operating ratio
for KCSR was 89.3%.


INTEREST  EXPENSE.  Consolidated  interest expense for the three and nine months
ended September 30, 2002 declined $1.7 million (12.9%) and $9.6 million (22.4%),
respectively,  compared to the same periods in 2001.  These  decreases  were the
result of lower  interest  rates  combined  with  lower debt  balances,  as debt
balances  declined  $96.1  million from $684.8  million at September 30, 2001 to
$588.7 million at September 30, 2002.

OTHER  INCOME.  For the three and nine months  ended  September  30,  2002,  the
Company's other income  increased $5.6 million and $12.3 million,  respectively,
compared  to the same  periods in 2001.  The  quarter to  quarter  increase  was
primarily  the result of an  approximate  $4.9 gain on the sale of the Company's
interest in Wyandotte  Garage  Corporation.  Additionally,  other income for the
nine months ended September 30, 2002 includes a total gain of approximately $7.3
million on the sale of certain non-operating properties.  During the nine months
ended  September  30,  2001,  there  were no  significant  gains  on the sale of
non-operating property.

INCOME TAX EXPENSE.  For the three months ended  September 30, 2002, the Company
reported  an income  tax  benefit  of $0.3  million  compared  to an income  tax
provision  of $1.6 for the same  period in 2001.  This  decrease  in income  tax
expense  was  primarily  the  result of a  decrease  in the  Company's  domestic
operating  income  partially  offset  by the  gain  recorded  on the sale of the
Company's  investment in Wyandotte Garage  Corporation and lower interest costs.
For the nine months ended September 30, 2002, the Company's income tax provision
was $6.7 million  compared to an income tax benefit of $1.6 million for the same
period in 2001.  This  increase was primarily the result of gains on the sale of
the Company's investments in Mexrail and Wyandotte Garage Corporation as well as
the sale of other  non-operating  assets  combined  with  lower  interest  costs
compared to the same period in 2001. These factors,  which led to an increase in
income tax expense, were partially offset by lower domestic operating income.

EQUITY IN NET  EARNINGS  (LOSSES) OF  UNCONSOLIDATED  AFFILIATES.  For the three
months ended September 30, 2002, the Company  recorded equity in net earnings of
unconsolidated  affiliates of $9.1 million compared to $6.9 million for the same
period in 2001. This $2.2 million quarter to quarter increase resulted primarily
from a $2.3 million increase in equity in earnings from Grupo TFM.  Exclusive of
the results from Mexrail,  which was consolidated into Grupo TFM effective April
1,  2002,  third  quarter  2002 Grupo TFM  revenues  declined  approximately  3%
compared  to  the  third  quarter  of  2001  and  operating  expenses  decreased
approximately  4% (under U.S.  GAAP).  Third  quarter 2002 results for Grupo TFM
include a $14.2  million  deferred  tax  benefit  (calculated  under U.S.  GAAP)
compared to a deferred tax benefit of $12.0  million in the same period in 2001.
This variance was caused primarily by fluctuations in the peso exchange rate and
tax benefits derived from the impact of inflation in Mexico. 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.  Additionally,  as
discussed in "Recent  Developments"  above,  the Company's equity in earnings of
Grupo  TFM does not  include  the  recognition  of the  value of the VAT  credit
certificate.

Equity in losses from other unconsolidated  affiliates were $0.7 million for the
third  quarter of 2002  compared to $0.6 million for the third  quarter of 2001.
For both periods, losses from the operations of the Panama Canal Railway Company
("PCRC") were  partially  offset by earnings from Southern  Capital  Corporation
("Southern  Capital").  PCRC is currently  not operating at full capacity due to
delays in the  completion  of  expansion  at the port of Balboa in  Panama.  The
Balboa port expansion is expected to be complete by the summer of 2003, at which
time the  revenues of PCRC are  anticipated  to  increase,  which is expected to
improve the financial performance of PCRC.

For the nine months ended September 30, 2002, the Company recorded equity in net
earnings of unconsolidated affiliates of $25.7 million compared to $23.3 million
in the same  period  of 2001.  Equity  in  earnings  from  Grupo  TFM  increased
approximately  $4.1  million  compared  to the same  period  in  2001.  In 2001,
however, equity in earnings from Grupo TFM reflected the Company's proportionate
share  ($9.1  million)  of the  income  recorded  by Grupo  TFM  related  to the
reversion of certain concession assets to the Mexican  government.  Exclusive of
this 2001 income,  the Company's year to date 2002 equity in earnings from Grupo
TFM increased $13.2 compared to the same period in 2001.  Exclusive of Mexrail's
results for the nine months ended September 30, 2002,  Grupo TFM's revenues were
essentially  unchanged  compared  to the same  period in 2001,  while  operating
expenses (under U.S. GAAP) were almost 5% lower (exclusive of the 2001 reversion
income.)  For the nine months ended  September  30,  2002,  Grupo TFM's  results
include a $44.6  million  deferred  tax  benefit  (calculated  under U.S.  GAAP)
compared to a deferred tax expense of $12.6  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 $14.4 million  exchange loss for the year to date 2002 compared to an exchange
loss of $3.0 million for the same period in 2001.

Equity in losses from the Company's other unconsolidated affiliates increased to
$1.9  million  for the nine months  ended  September  30, 2002  compared to $0.2
million for the same period in 2001. In 2002,  losses  associated with PCRC were
$2.9 million compared to $1.0 million in 2001. As mentioned  above,  PCRC is not
operating at full  capacity as initially  planned due to the delay in completion
of the port expansion at Balboa.  During 2001,  losses were primarily related to
the start-up of operations at PCRC.  Additionally,  the Company  reported equity
losses from Mexrail of $0.7 million in 2001 compared to essentially a break-even
amount for 2002 prior to its sale to TFM.  These  losses  were  offset by equity
earnings  from  Southern  Capital of $1.0  million and $1.5 million for the nine
months ended September 30, 2002 and 2001, respectively.

EXTRAORDINARY  ITEM,  NET OF  INCOME  TAXES.  In the  accompanying  consolidated
financial  statements for the nine months ended September 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

During the first half of 2002, the Company was able to improve its profitability
and reduce its debt despite the continued  economic  slowdown in North  America.
While consolidated revenue for the first half of 2002 declined 2.4% primarily as
a result of the slowdown in the U.S. economy and reduced coal revenues,  efforts
to maintain the Company's cost structure  proved  effective as operating  income
for the first half of 2002  increased  compared to the same periods in 2001.  In
the third quarter of 2002,  however,  the Company's  progress  toward  improving
profitability  was impacted by congestion  throughout  the  Company's  U.S. rail
network  and  reduced  operating   efficiency  primarily  as  a  result  of  the
implementation of MCS (See "Recent Developments" above). In the third quarter of
2002,  increased  congestion caused some customer service delays and resulted in
higher expenses for certain categories  including car hire, regular and overtime
wages, certain equipment charges and other MCS implementation  related expenses.
These  congestion  related  factors also  contributed  to lower revenues for the
third quarter,  which also declined due to the continued  impact of the economic
slowdown and lower coal revenues  arising from a contractual  rate  reduction at
one of the Company's major coal customers. These factors also contributed to the
Company's year to date results as operating  income for the year to date fell 2%
compared to the same period in 2001.  While the Company's third quarter and year
to date operations were negatively  impacted by the  implementation  of MCS, the
Company  began to  experience  an  improvement  in  operations  in the  month of
September,   with  less   congestion   and  more  efficient   train   movements.
Additionally,  other factors  contributed to an improvement in third quarter and
year to date net income  compared to 2001  periods.  Equity in net earnings from
Grupo TFM  improved  30.6%  quarter to quarter  and 191.6%  year to date  (after
adjusting for the Company's  $9.1 million share of the income  recorded by Grupo
TFM  related  to the  reversion  of  certain  concession  assets to the  Mexican
government during 2001). Interest costs for the quarter and year to date periods
continued  to decline  compared to prior year  periods as a result of lower debt
balances and lower interest rates.  Further,  during 2002, the Company  realized
gains on the sale of certain  investments  and assets.  In the first  quarter of
2002, the Company  realized a gain of $4.4 million on the sale of its investment
in Mexrail to TFM and in the third quarter of 2002, the Company  realized a gain
of $4.9 million on the sale of its investment in Wyandotte  Garage  Corporation.
For the nine months ended  September 30, 2002, the Company  realized  additional
gains of approximately $7.3 million on the sale of other  non-operating  assets.
During the nine months ended September 30, 2001, there were no significant gains
on the sale of non-operating  property. The Company's third quarter 2002 diluted
earnings per share increased 13.3% compared to the same period in 2001 while the
Company's year to date 2002 diluted  earnings per share increased 84.4% compared
to the same period 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  $2.3  million in the
third  quarter of 2002 and $13.2 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. The Company's increased
ownership percentage of Grupo TFM resulting from the purchase of the Mexican


government's  ownership of Grupo TFM  partially  contributed  to these period to
period increases,  and is expected to increase equity earnings from Grupo TFM in
future periods.

The Company reduced its debt balance by  approximately  $69.7 million during the
first  nine  months  of 2002 and  $96.1  million  over the  last  twelve  months
resulting in a debt balance of $588.7 million at September 30, 2002.

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 fourth quarter
of 2002 to  decline  compared  to the fourth  quarter of 2001,  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.

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
fourth  quarter  of 2002  compared  to the  fourth  quarter of 2001 based on the
Company's  continued focus and success on safety issues and the claim 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 fourth quarter of 2002 due
to the implementation of MCS while 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):

                                                         Nine Months
                                                     Ended September 30,
                                                -------------------------------
                                                    2002              2001
                                                -------------     -------------
Cash flows provided by (used for):

   Operating activities                            $    94.0         $    30.2
   Investing activities                                (19.2)            (34.1)
   Financing activities                                (64.0)              9.3
                                                -------------     -------------
   Cash and cash equivalents:
     Net (decrease) increase                            10.8               5.4
     At beginning of year                               24.7              21.5
                                                -------------     -------------
     At end of period                              $    35.5         $    26.9
                                                =============     =============


During the nine months ended September 30, 2002, the Company's consolidated cash
position  increased $10.8 million from December 31, 2001,  primarily as a result
of  operating  cash  inflows,  proceeds  from  the sale of  certain  investments
(Mexrail and Wyandotte) and from the sale of certain non-operating property, and
proceeds from the issuance of long-term  debt.  These  increases  were partially
mitigated by debt  repayments  and property  acquisitions.  Net  operating  cash
inflows were $94.0 million and $30.2 million for the nine months ended September
30, 2002 and 2001,  respectively.  The $63.8 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 nine months of 2002 and the timing of payments and receipts.


Net  investing  cash  outflows were $19.2 million and $34.1 million for the nine
months  ended  September  30, 2002 and 2001,  respectively.  This $14.9  million
difference  was driven by  proceeds  received  from the sale of certain  Company
investments  of $31.7 million and a $2.5 million  increase in proceeds  received
from the disposal of property.  These cash  inflows were  partially  offset by a
$20.9 million increase in capital expenditures period to period.

For the nine months ended September 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 in June 2002.  Cash inflows were  generated
from proceeds from the Note Offering and from the issuance of common stock under
employee  stock plans.  For the first nine months of 2002,  net  financing  cash
outflows  were $64.0  million  compared to net  financing  cash  inflows of $9.3
million for the first nine months of 2001.  This difference was primarily due to
net  repayments of long-term  debt of $64.8 million during the first nine months
of 2002 compared to net borrowings of $10.2 million during the first nine 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 44.7% and
49.2% at September 30, 2002 and December 31, 2001,  respectively.  The Company's
debt decreased  $69.7 million from $658.4 million at December 31, 2001 to $588.7
million at September 30, 2002 as a result of net  repayments of long-term  debt.
This   decrease  in  debt  was  coupled  with  an  increase  in  the   Company's
stockholders'  equity of $49.3 million to $729.6  million at September 30, 2002.
This  increase was due primarily to net income of $36.8 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 a
Revolver with a maximum  borrowing  amount of $100 million.  As of September 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 September 30,
2002 and expects to be in compliance at the end of 2002 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
September  30,  2002,  the total  purchase  price would have been  approximately
$485.7 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.

ITEM 4.           CONTROLS AND PROCEDURES

The Company's  management,  including the Chief Executive  Officer and the Chief
Financial  Officer,  have  conducted  an  evaluation  of  the  effectiveness  of
disclosure controls and procedures  pursuant to Exchange Act Rule 13a-14.  Based
on that  evaluation,  the Chief Executive  Officer and Chief  Financial  Officer
concluded that the disclosure  controls and procedures are effective in ensuring
that all material  information required to be filed in this quarterly report has
been made  known to them in a timely  fashion.  There  have been no  significant
changes in internal  controls,  or in factors  that could  significantly  affect
internal controls,  subsequent to the date the Chief Executive Officer and Chief
Financial Officer completed their evaluation.

PART II - OTHER INFORMATION

ITEM 1.           LEGAL PROCEEDINGS

Part I,  Item 1.  Financial  Statements,  Note 7 to the  Consolidated  Condensed
Financial  Statements  of  this  Form  10-Q is  hereby  incorporated  herein  by
reference.

ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K

a)   Exhibits

(3)      Articles of Incorporation and Bylaws



     BYLAWS

     3.2  Bylaws of Kansas City Southern, as amended and restated to September
          24, 2002, is attached to this Form 10-Q as Exhibit 3.2.

(99) Additional 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 July 11, 2002
        under Item 5 of such  form,  announcing  that the  Company  had  adopted
        Financial Accounting Standards No. 142.

        The Company  furnished  a Current  Report on Form 8-K dated July 3, 2002
        announcing its second quarter meeting,  conference call. The information
        included in this Current  Report on Form 8-K was  furnished  pursuant to
        Item 9 and shall not be deemed to be filed.

        The Company  furnished a Current  Report on Form 8-K dated July 25, 2002
        reporting its second 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  September 25,
        2002  announcing  its  third  quarter   earnings  will  be  impacted  by
        implementation  of  its  new   transportation   management  system.  The
        information  included in this Current  Report on Form 8-K was  furnished
        pursuant to Item 9 and shall not be deemed to be filed.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company
has duly  caused  this  report  to be signed  on its  behalf by the  undersigned
thereunto duly authorized and in the capacities indicated on November 12, 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)








CERTIFICATION

I, Michael R. Haverty, certify that:

1.  I have reviewed this quarterly report on Form 10-Q of Kansas City Southern;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed  such  disclosure  controls and  procedures  to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others  within those  entities,  particularly  during the
period in which this quarterly report is being prepared;

b) evaluated  the  effectiveness  of the  registrant's  disclosure  controls and
procedures  as of a date  within  90  days  prior  to the  filing  date  of this
quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the effectiveness of
the  disclosure  controls  and  procedures  based  on our  evaluation  as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a) all significant  deficiencies in the design or operation of internal controls
which  could  adversely  affect the  registrant's  ability  to record,  process,
summarize and report  financial data and have  identified  for the  registrant's
auditors any material weaknesses in internal controls; and

b) any  fraud,  whether  or not  material,  that  involves  management  or other
employees who have a significant role in the registrant's internal controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent  to the  date of our most  recent  evaluation,  including  corrective
actions with regard to significant deficiencies and material weaknesses.

Date: November 12, 2002


                            /S/ MICHAEL R. HAVERTY
                            -----------------------------------
                            Michael R. Haverty
                            Chairman, President and Chief Executive Officer


CERTIFICATION

I, Ronald G. Russ, certify that:

1.  I have reviewed this quarterly report on Form 10-Q of Kansas City Southern;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed  such  disclosure  controls and  procedures  to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others  within those  entities,  particularly  during the
period in which this quarterly report is being prepared;

b) evaluated  the  effectiveness  of the  registrant's  disclosure  controls and
procedures  as of a date  within  90  days  prior  to the  filing  date  of this
quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the effectiveness of
the  disclosure  controls  and  procedures  based  on our  evaluation  as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a) all significant  deficiencies in the design or operation of internal controls
which  could  adversely  affect the  registrant's  ability  to record,  process,
summarize and report  financial data and have  identified  for the  registrant's
auditors any material weaknesses in internal controls; and

b) any  fraud,  whether  or not  material,  that  involves  management  or other
employees who have a significant role in the registrant's internal controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent  to the  date of our most  recent  evaluation,  including  corrective
actions with regard to significant deficiencies and material weaknesses.

Date: November 12, 2002

                             /S/ RONALD G. RUSS
                             --------------------------------------------
                             Ronald G. Russ
                             Senior Vice President and Chief Financial Officer