FORM 10-Q
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549



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

                  For the quarterly period ended MARCH 31, 2003

                                       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 by check mark whether the Company is an accelerated filer (as defined
in Rule 12b-2 of the Exchange Act).

                            Yes [X]       No [ ]

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

          CLASS                                    OUTSTANDING AT APRIL 30, 2003
- --------------------------------------------------------------------------------
COMMON STOCK, $.01 PER SHARE PAR VALUE                         61,645,382 SHARES
- --------------------------------------------------------------------------------





                              KANSAS CITY SOUTHERN

                                    FORM 10-Q
                                 MARCH 31, 2003

                                      INDEX

                                                                            PAGE

PART I - FINANCIAL INFORMATION


ITEM 1.           FINANCIAL STATEMENTS

Introductory Comments                                                          2


Consolidated Balance Sheets -
     March 31, 2003 and December 31, 2002                                      3


Consolidated Statements of Income -
     Three Months Ended March 31, 2003 and 2002                                4
     Per Share Data                                                            4


Consolidated Statements of Cash Flows -
     Three Months Ended March 31, 2003 and 2002                                5


Consolidated Statement of Changes in Stockholders' Equity -
     Three Months Ended March 31, 2003                                         6


Notes to Consolidated Financial Statements                                     7


ITEM 2.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS                         15


ITEM 3.           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK  25


ITEM 4.           CONTROLS AND PROCEDURES                                     25


PART II - OTHER INFORMATION


ITEM 1.           LEGAL PROCEEDINGS                                           25

ITEM 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS         25

ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K                            26



SIGNATURES                                                                    27
- ----------





                              KANSAS CITY SOUTHERN
                                    FORM 10-Q
                                 MARCH 31, 2003


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, 2002 and  Management's  Discussion and Analysis of Financial
Condition and Results of Operations  included in this Form 10-Q. Results for the
three months ended March 31, 2003 are not necessarily  indicative of the results
expected for the full year 2003.


















                                       2






                              KANSAS CITY SOUTHERN
                           CONSOLIDATED BALANCE SHEETS
                              (DOLLARS IN MILLIONS)


                                                                           

                                                          March 31,          December 31,
                                                            2003                 2002
                                                      ------------------   ------------------
                                                         (Unaudited)
 ASSETS

 Current assets:
      Cash and cash equivalents                            $       64.0         $       19.0
      Accounts receivable, net                                    108.8                118.5
      Inventories                                                  36.3                 34.2
      Other current assets                                         19.0                 44.5
                                                      ------------------   ------------------
          Total current assets                                    228.1                216.2
                                                      ------------------   ------------------

 Investments                                                      430.3                423.1

 Properties (net of $702.8 and $702.3 accumulated
      depreciation and amortization, respectively)              1,339.8              1,337.4

 Goodwill                                                          10.6                 10.6

 Other assets                                                      18.7                 21.5
                                                      ------------------   ------------------

      Total assets                                         $    2,027.5         $    2,008.8
                                                      ==================   ==================

 LIABILITIES AND STOCKHOLDERS' EQUITY

 Current Liabilities:
      Debt due within one year                             $       10.0         $       10.0
      Accounts and wages payable                                   44.1                 47.7
      Accrued liabilities                                         133.4                128.6
                                                      ------------------   ------------------
          Total current liabilities                               187.5                186.3
                                                      ------------------   ------------------

 Other Liabilities
      Long-term debt                                              571.7                572.6
      Deferred income taxes                                       392.9                392.8
      Other liabilities and deferred credits                      103.7                104.2
                                                      ------------------   ------------------
          Total other liabilities                               1,068.3              1,069.6
                                                      ------------------   ------------------

 Stockholders' Equity
      Preferred stock                                               6.1                  6.1
      Common stock                                                  0.6                  0.6
      Retained earnings                                           767.1                748.5
      Accumulated other comprehensive loss                         (2.1)                (2.3)
                                                      ------------------   ------------------
          Total stockholders' equity                              771.7                752.9
                                                      ------------------   ------------------

      Total liabilities and stockholders' equity           $    2,027.5         $    2,008.8
                                                      ==================   ==================











                  See accompanying notes to consolidated financial statements.

                                       3



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


                                                                                                    
                                                                                      Three Months
                                                                                     Ended March 31,
                                                                          ---------------------------------------
                                                                                2003                 2002
                                                                          ------------------   ------------------

Revenues                                                                       $      140.2         $      143.9

Costs and expenses
   Compensation and benefits                                                           50.5                 49.4
   Depreciation and amortization                                                       15.9                 14.9
   Purchased services                                                                  15.1                 14.0
   Operating leases                                                                    14.3                 13.5
   Fuel                                                                                12.8                  9.5
   Casualties and insurance                                                             8.1                  7.9
   Car hire                                                                             2.2                  5.2
   Other                                                                               14.5                 16.1
                                                                          ------------------   ------------------
Total costs and expenses                                                              133.4                130.5
                                                                          ------------------   ------------------

Operating income                                                                        6.8                 13.4

Equity in net earnings of unconsolidated affiliates:
     Grupo Transportacion Ferroviaria Mexicana, S.A. de C.V.                            6.9                  4.8
     Other                                                                              0.1                  0.1
Gain on sale of Mexrail, Inc.                                                             -                  4.4
Interest expense                                                                      (11.5)               (11.3)
Other income                                                                            1.3                  4.4
                                                                          ------------------   ------------------
Income before income taxes and cumulative effect of accounting change                   3.6                 15.8
Income tax provision (benefit)                                                         (1.1)                 4.1
                                                                          ------------------   ------------------

Income before cumulative effect of accounting change                                    4.7                 11.7
Cumulative effect of accounting change, net of income taxes of $5.6
     million                                                                            8.9                    -
                                                                          ------------------   ------------------
Net income                                                                     $       13.6         $       11.7
                                                                          ==================   ==================

PER SHARE DATA
Basic earnings per Common share
   Income before cumulative effect of accounting change                        $       0.08         $       0.20
   Cumulative effect of accounting change, net of income taxes                         0.14                    -
                                                                          ------------------   ------------------
       Total basic earnings per Common share                                   $       0.22         $       0.20
                                                                          ==================   ==================

Diluted earnings per Common share
   Income before cumulative effect of accounting change                        $       0.08         $       0.19
   Cumulative effect of accounting change, net of income taxes                         0.14                    -
                                                                          ------------------   ------------------
       Total diluted earnings per Common share                                 $       0.22         $       0.19
                                                                          ==================   ==================

Weighted average Common shares outstanding (in thousands)
       Basic                                                                         61,427               59,777
       Potential dilutive Common shares                                               1,436                2,065
                                                                          ------------------   ------------------
         Diluted                                                                     62,863               61,842
                                                                          ==================   ==================

Dividends per Preferred share                                                  $        .25         $        .25







                  See accompanying notes to consolidated financial statements.

                                       4



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

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

                                                                               2003                 2002
                                                                         ------------------   ------------------
CASH FLOWS PROVIDED BY (USED FOR):

OPERATING ACTIVITIES:
   Net income                                                                 $       13.6         $       11.7
   Adjustments to reconcile net income to net cash
    Provided by operating activities
     Depreciation and amortization                                                    15.9                 14.9
     Deferred income taxes                                                             7.0                  1.0
     Equity in undistributed earnings of unconsolidated affiliates                    (7.0)                (4.9)
     Gain on sale of Mexrail, Inc.                                                       -                 (4.4)
     Gain on sale of property                                                         (1.3)                (4.5)
     Cumulative effect of accounting change                                           (8.9)                   -
     Tax benefit realized upon exercise of stock options                               0.8                  0.8
   Changes in working capital items
     Accounts receivable                                                               9.6                 (0.6)
     Inventories                                                                      (2.1)                (0.4)
     Other current assets                                                             15.6                 26.7
     Accounts and wages payable                                                       (1.8)                (8.7)
     Accrued liabilities                                                               7.9                  5.1
   Other, net                                                                         (0.8)                (0.5)
                                                                         ------------------   ------------------
     Net cash provided by operating activities                                        48.5                 36.2
                                                                         ------------------   ------------------


INVESTING ACTIVITIES:
   Property acquisitions                                                             (12.1)               (17.4)
   Proceeds from disposal of property                                                  7.5                  9.3
   Investment in and loans to affiliates                                                 -                 (1.8)
   Proceeds from sale of Mexrail, Inc.                                                   -                 31.4
   Other, net                                                                          1.0                  1.3
                                                                         ------------------   ------------------
     Net cash provided by (used for) investing activities                             (3.6)                22.8
                                                                         ------------------   ------------------


FINANCING ACTIVITIES:
   Repayment of long-term debt                                                        (0.8)               (30.5)
   Proceeds from stock plans                                                           1.6                  2.1
   Cash dividends paid                                                                (0.1)                (0.1)
   Other, net                                                                         (0.6)                 1.6
                                                                         ------------------   ------------------
     Net cash provided by (used for) financing activities                              0.1                (26.9)
                                                                         ------------------   ------------------


CASH AND CASH EQUIVALENTS:
   Net increase in cash and cash equivalents                                          45.0                 32.1
   At beginning of year                                                               19.0                 24.7
                                                                         ------------------   ------------------
   At end of period                                                           $       64.0         $       56.8
                                                                         ==================   ==================













                  See accompanying notes to consolidated financial statements.


                                       5




                              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, 2002               $      6.1   $      0.6     $     748.5    $      (2.3)    $     752.9

Comprehensive income:
   Net income                                                                 13.6
   Change in fair value of cash flow hedge                                                   (0.1)
   Amortization of accumulated other
     comprehensive income (loss) related
     to Interest rate swap                                                                    0.3
Comprehensive income                                                                                         13.8

Dividends                                                                     (0.1)                          (0.1)
Options exercised and stock subscribed                                         5.1                            5.1
                                         ------------- -------------- --------------- -------------- -------------

Balance at March 31, 2003                  $      6.1   $      0.6     $     767.1    $      (2.1)    $     771.7
                                         ============= ============== =============== ============== =============







































                  See accompanying notes to consolidated financial statements.


                                       6

                              KANSAS CITY SOUTHERN
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   ACCOUNTING POLICIES AND INTERIM FINANCIAL STATEMENTS. In the opinion of the
     management  of  KCS,  the  accompanying  unaudited  consolidated  financial
     statements   contain  all   adjustments   (consisting   of  normal  closing
     procedures)  necessary  to present  fairly the  financial  position  of the
     Company and its subsidiary  companies as of March 31, 2003 and December 31,
     2002,  the results of its  operations  for the three months ended March 31,
     2003 and 2002, its cash flows for the three months ended March 31, 2003 and
     2002,  and its changes in  stockholders'  equity for the three months ended
     March 31, 2003. 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, 2002 except
     as  discussed  herein in note 7. The  results of  operations  for the three
     month period  ended March 31, 2003 are not  necessarily  indicative  of the
     results to be expected for the full year 2003.  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 months ended March 31, 2003
     and 2002, respectively (in thousands):
                                                         Three Months
                                                        Ended March 31,
                                                --------------------------------
                                                     2003             2002
                                                ---------------  ---------------
     Basic shares                                       61,427           59,777
     Effect of dilution:  Stock options                  1,436            2,065
                                                ---------------  ---------------
     Diluted shares                                     62,863           61,842
                                                ===============  ===============

      Shares excluded from diluted computation           1,041               20
                                                ---------------  ---------------

     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 March 31, 2003 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 million of excess proceeds was deferred and
     is being  amortized into net income over 20 years (see note 10 - Subsequent
     Events).

     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
                                        7

     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.  Financial  information  of  immaterial   unconsolidated
     affiliates has been omitted:

FINANCIAL CONDITION (DOLLARS IN MILLIONS):

                                                                                       

                                          March 31, 2003                           December 31, 2002
                              ---------------------------------------    --------------------------------------
                                                            Southern                                 Southern
                                  PCRC        Grupo TFM     Capital           PCRC     Grupo TFM     Capital
                              -------------  -----------  ----------     ------------ ------------ -------------

Current assets                    $    6.0    $   268.1     $   14.1        $    2.7    $   265.2      $    5.5
Non-current assets                    86.1      2,074.6        135.9            88.2      2,061.3         139.4
                              -------------  -----------  -----------     -----------  ------------ ------------
       Assets                     $   92.1    $ 2,342.7     $  150.0        $   90.9    $ 2,326.5      $  144.9
                              =============   ==========  ============    ===========  ============ ============

Current liabilities               $    3.1    $   172.6     $    3.3        $    5.1    $   147.3      $      -
Non-current liabilities               75.0      1,017.5         95.0            70.8      1,045.3          95.1
Minority interest                        -        351.7            -               -        348.0             -
Equity of stockholders and
 partners                             14.0        800.9         51.7            15.0        785.9          49.8
                              -------------  -----------  -----------    ------------ ------------ -------------
       Liabilities and equity     $   92.1    $ 2,342.7     $  150.0        $   90.9    $ 2,326.5      $  144.9
                              =============  ===========   ===========   ============ ============ =============

KCS's investment                  $    7.0    $   386.8     $   25.8        $    7.5    $   380.1      $   24.9
                              -------------  ------------------------    ------------ ------------ -------------


OPERATING RESULTS (DOLLARS IN MILLIONS):

                                                         Three Months
                                                        Ended March 31,
                                                  ----------------------------
                                                    2003              2002
                                                  ----------        ----------
Revenues:
    Grupo TFM                                       $ 168.5           $ 170.8
    Southern Capital                                    8.0               7.5
    PCRC                                                2.4               1.0

Operating costs and expenses:
    Grupo TFM                                       $ 136.7           $ 135.0
    Southern Capital                                    7.0               5.7
    PCRC                                                3.2               2.9

Net income (loss):
    Grupo TFM                                       $  15.0           $  13.0
    Southern Capital                                    1.0               1.9
    PCRC                                               (0.8)             (1.8)


4.   NONCASH  INVESTING  AND  FINANCING  ACTIVITIES.  The Company  initiated the
     Fourteenth  Offering of KCS common stock under the Employee  Stock Purchase
     Plan ("ESPP") during 2002. Stock  subscribed under the Fourteenth  Offering
     will be issued to employees in 2004 and is being paid for through  employee
     payroll  deductions  in 2003.  During the first three  months of 2003,  the
     Company has received  approximately  $0.7  million from payroll  deductions
     associated  with the Fourteenth  Offering of the ESPP. In the first quarter
     of 2003,  the Company  issued  approximately  337,917  shares of KCS common
     stock under the Thirteenth  Offering of the ESPP. These shares,  totaling a
     purchase price of approximately $3.5 million,  were subscribed and paid for
     through employee payroll deductions in 2002.

5.   DERIVATIVE  FINANCIAL  INSTRUMENTS.  The  Company  does not  engage  in the
     trading of derivatives.  The Company's  objective is to manage its fuel and
     interest  rate risk  through the use of  derivative  instruments  as deemed
     appropriate.  At March 31, 2003, the Company had four fuel swap  agreements
     for a notional amount of  approximately  7.5 million gallons of fuel. Under
     the terms of these swaps,  the Company will receive a variable  price based
     upon an  average  of the  spot  prices  calculated  on a  monthly  basis as
     reported through a petroleum price reporting service.
                                          8


     A summary  of these  swap  agreements  to which The  Kansas  City  Southern
     Railway Company ("KCSR") was a party as of March 31, 2003 is as follows:

                                                                                

            Trade Date             Notional Amount      Fixed pay per gallon      Expiration Date
     -------------------- --------------------------- ----------------------- ---------------------

     November 14, 2002           2.5 million gallons            62.5(cents)    December 31, 2003
     January 14, 2003            2.5 million gallons            73.8(cents)    June 30, 2003
     March 18, 2003              1.9 million gallons            65.0(cents)    December 31, 2004
     March 21, 2003              0.6 million gallons            64.0(cents)    June 30, 2004

     Additionally,  in April of 2003, the Company entered into three  additional
     fuel swaps. A summary of these additional swap agreements is as follows:

           Trade Date             Notional Amount       Fixed pay per gallon      Expiration Date
     -------------------- --------------------------- ----------------------- ----------------------
     April 11, 2003              0.6 million gallons            67.8(cents)    September 30, 2003
     April 11, 2003              0.6 million gallons            68.7(cents)    December 31, 2003
     April 11, 2003              2.5 million gallons            66.0(cents)    December 31, 2004



     Cash  settlements  of these  swaps  occur on a  monthly  basis on the fifth
     business day of the month  following  the month in which the  settlement is
     calculated.  These swaps,  combined  with the  Company's  forward  purchase
     policies,  are designed to hedge the Company's exposure to movements in the
     price of No. 2 Gulf Coast  Heating Oil on which the  Company's  diesel fuel
     prices are determined.  Using these risk management strategies, the Company
     is able to limit its risk to rising  diesel  fuel  prices.  As of March 31,
     2003,  the fair market value of the swaps was $0.2  million.  For the years
     ended  December 31, 2002 and 2001,  KCSR consumed 55.3 million  gallons and
     57.6 million gallons of fuel, respectively.

6.   STOCK  PLANS.  Proceeds  received  from the  exercise  of stock  options or
     subscriptions are credited to the appropriate  capital accounts in the year
     they are exercised.

     The  Financial  Accounting  Standards  Board issued  Statement of Financial
     Accounting  Standards No. 123  "Accounting  for  Stock-Based  Compensation"
     ("SFAS 123") in October 1995. This statement  allows  companies to continue
     under the approach set forth in Accounting  Principles Board Opinion No. 25
     "Accounting  for Stock Issued to  Employees"  ("APB 25"),  for  recognizing
     stock-based   compensation  expense  in  the  financial   statements,   but
     encourages  companies  to adopt the fair  value  method of  accounting  for
     employee  stock  options.  Under SFAS 123,  companies  must  either  record
     compensation  expense based on the estimated grant date fair value of stock
     options granted or disclose the impact on net income as if they had adopted
     the fair value method (for grants  subsequent to December 31, 1994.) If KCS
     had measured  compensation  cost for the KCS stock  options  granted to its
     employees and shares  subscribed  by its  employees  under the KCS employee
     stock purchase plan,  under the fair value based method  prescribed by SFAS
     123, net income and earnings per share would have been as follows:

                                                    Three Months ended March 31,
                                                    ----------------------------
                                                        2003           2002
                                                    -----------  ---------------
     NET INCOME (IN MILLIONS):                        $    13.6       $   11.7
     As reported
     Total stock-based compensation expense
     determined under fair value method, net of
     income taxes                                          (0.5)          (0.5)
                                                    -----------  ---------------
     Pro forma                                             13.1       $   11.2

     EARNINGS PER BASIC SHARE:
     As reported                                       $    0.22      $    0.20
     Pro forma                                              0.21      $    0.19

     EARNINGS PER DILUTED SHARE:
     As reported                                       $    0.22      $    0.19
     Pro forma                                              0.21      $    0.18

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, 2002. The following provides an update
     of the Houston cases.

                                       9

     HOUSTON  CASES.  In August 2000,  KCSR and certain of its  affiliates  were
     added as defendants in lawsuits  pending in Jefferson and Harris  Counties,
     Texas. These lawsuits allege damage to approximately  3,000 plaintiffs as a
     result of an alleged  toxic  chemical  release  from a tank car in Houston,
     Texas  on  August  21,  1998.  Litigation  involving  the  shipper  and the
     delivering  carrier had been pending for some time, but KCSR, which handled
     the car during the course of its transport, had not previously been named a
     defendant. On June 28, 2001, KCSR reached a final settlement with the 1,664
     plaintiffs in the lawsuit filed in Jefferson  County,  Texas. In 2002, KCSR
     settled with  virtually  all of the  plaintiffs in the lawsuit filed in the
     164th Judicial  District Court of Harris County,  Texas, for  approximately
     $0.3 million.  The remaining  plaintiffs have indicated that they intend to
     retain new  counsel,  yet to date,  KCS has not  received any notice of new
     counsel entering the case.

8.   NEW ACCOUNTING PRONOUNCEMENTS.  In June 2001, the FASB issued Statement No.
     143,  "Accounting for Asset Retirement  Obligations" ("SFAS 143"). SFAS 143
     is effective  for fiscal years  beginning  after June 15, 2002.  Under SFAS
     143, the fair value of a liability for an asset retirement  obligation must
     be  recognized  in the  period  in which  it is  incurred  if a  reasonable
     estimate of the fair value can be made.  The  associated  asset  retirement
     costs are  capitalized  as part of the  carrying  amount of the  long-lived
     asset.  KCSR,  along  with  other  Class  I  railroads,  depreciates  track
     structure  (rail,  ties,  and other  track  material)  in  accordance  with
     regulations  promulgated by the Surface Transportation Board ("STB"). These
     regulations  require KCSR to  depreciate  track  structure to a net salvage
     value (gross  estimated  salvage value less  estimated  costs to remove the
     track structure at the end of its useful life). For certain track structure
     such as  ties,  with  little  or no  gross  salvage  value,  this  practice
     ultimately  results in  depreciating  an asset  below  zero,  and thus,  in
     effect, results in a liability.  Under the requirements of SFAS 143, in the
     absence  of  a  legal  obligation  to  remove  the  track  structure,  such
     accounting  practice is prohibited.  The Company  adopted the provisions of
     SFAS 143 in the first  quarter  of 2003,  and,  as a result,  reviewed  its
     depreciation  of  track   structures  to  determine   instances  where  the
     depreciation  of removal costs has resulted or would be expected  (based on
     the current  depreciation  rate) to result in the  depreciation of an asset
     below zero when  considering net salvage value. As a result of this review,
     the Company has estimated the excess  depreciation  recorded on such assets
     and has recorded this amount as a reduction in accumulated  depreciation of
     $14.5 million and as a cumulative  effect of an  accounting  change of $8.9
     million (net of taxes of $5.6 million) as required by SFAS 143 in the first
     quarter of 2003. Additionally,  depreciation rates applied to certain track
     structure  elements that were previously  yielding a negative salvage value
     have been modified to comply with the provisions of SFAS 143. For the three
     months ended March 31, 2003,  this resulted in a reduction in  depreciation
     expense of approximately $0.3 million.  Management  currently estimates the
     net effect of the adoption of SFAS 143 on full year depreciation expense to
     be approximately $1.4 million.

     A summary of the pro forma net income and  earnings  per share had SFAS 143
     been applied retroactively is as follows:
                                               Three Months Ended March 31,
                                           -------------------------------------
                                                 2003                2002
                                           ------------------ ------------------
     NET INCOME (IN MILLIONS)
     As reported                                 $      13.6         $      11.7
     Pro forma                                   $       4.7         $      11.9

     EARNINGS PER BASIC SHARE:
     As reported                                 $      0.22         $      0.20
     Pro forma                                   $      0.08         $      0.20

     EARNINGS PER DILUTED SHARE:
     As reported                                 $      0.22         $      0.19
     Pro forma                                   $      0.08         $      0.19

     In  December  2002,  the FASB  issued  Statement  No. 148  "Accounting  for
     Stock-Based Compensation - Transition and Disclosure - an amendment of FASB
     Statement  No.  123"  ("SFAS  148").   SFAS  148  provides  two  additional
     transition  methods for entities  that adopt the method of  accounting  for
     stock-based  compensation  as defined in SFAS 123.  Additionally,  SFAS 148
     amends the disclosure  requirements  of SFAS 123 to require  disclosures in
     interim  financial  statements  regarding  the  method  of  accounting  for
     stock-based  employee  compensation and the effect of the method on results
     of operations.  The Company is currently  evaluating the provisions of this
     new accounting  pronouncement  and does not expect this  pronouncement,  if
     adopted,  to  have  a  material  impact  on  its  consolidated  results  of
     operations,  financial  position,  or cash  flows.  See note 6 for  interim
     disclosures required under SFAS 148.
                                       10


9.   CONDENSED  CONSOLIDATING  FINANCIAL  INFORMATION.  In September  2000, KCSR
     issued $200 million of 9 1/2% senior notes due 2008.  In addition,  in June
     2002,  KCSR issued $200  million of 7 1/2% senior  notes due 2009.  Both of
     these note issues are unsecured obligations of KCSR, however, they are also
     jointly  and  severally  and fully  and  unconditionally  guaranteed  on an
     unsecured senior basis by KCS and certain of the subsidiaries (all of which
     are wholly-owned) within the KCS consolidated group. 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

                                                                                        
                                              Three months ended March 31, 2003 (dollars in millions)
                                  ----------------------------------------------------------------------------------
                                                                              Non-
                                               Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                   Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ----------- ------------- ------------- ------------- -------------- -------------
Revenues                           $       -    $    138.7     $     4.8     $     6.9    $     (10.2)   $    140.2
Costs and expenses                       2.3         129.5           4.7           7.1          (10.2)        133.4
                                  ----------- ------------- ------------- ------------- -------------- -------------
     Operating income (loss)            (2.3)          9.2           0.1          (0.2)             -           6.8

Equity in net earnings (losses)
 of unconsolidated affiliates and
 subsidiaries                            6.3           7.0             -           6.9          (13.2)          7.0
Interest expense                        (0.2)        (11.2)         (0.1)            -              -         (11.5)
Other income                             0.1           1.0             -           0.2              -           1.3
                                  ----------- ------------- ------------- ------------- -------------- -------------
     Income (loss) before
      income taxes and cumulative
      effect of accounting change        3.9           6.0             -           6.9          (13.2)          3.6
Income tax provision (benefit)          (0.8)         (0.3)            -             -              -          (1.1)
                                  ----------- ------------- ------------- ------------- -------------- -------------
Income (loss) before cumulative
  effect of accounting change            4.7           6.3             -           6.9          (13.2)          4.7
Cumulative effect of accounting
  change, net of income taxes            8.9           8.9             -             -           (8.9)          8.9
                                  ----------- ------------- ------------- ------------- -------------- -------------
Net income (loss)                   $   13.6    $     15.2     $       -     $     6.9    $     (22.1)   $     13.6
                                  =========== ============= ============= ============= ============== =============

                                              Three months ended March 31, 2002 (dollars in millions)
                                  ----------------------------------------------------------------------------------
                                                                              Non-
                                               Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                   Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ----------- ------------- ------------- ------------- -------------- -------------
Revenues                           $       -    $    142.4     $     3.9     $     3.7    $      (6.1)   $    143.9
Costs and expenses                       2.2         125.3           5.4           3.7           (6.1)        130.5
                                  ----------- ------------- ------------- ------------- -------------- -------------
     Operating income (loss)            (2.2)         17.1          (1.5)            -              -          13.4

Equity in net earnings (losses)
 of unconsolidated affiliates and
 Subsidiaries                            8.9           4.7             -           4.9          (13.6)          4.9
Gain on Sale of Mexrail                  4.4           4.4             -             -           (4.4)          4.4
Interest expense                        (0.3)        (10.8)         (0.2)         (0.1)           0.1         (11.3)
Other income                             0.1           4.3           0.1             -           (0.1)          4.4
                                  ----------- ------------- ------------- ------------- -------------- -------------
     Income (loss) before
       income taxes                     10.9          19.7          (1.6)          4.8          (18.0)         15.8
Income tax provision (benefit)          (0.8)          5.5          (0.6)            -              -           4.1
                                  ----------- ------------- ------------- ------------- -------------- -------------
Net income                          $   11.7    $     14.2      $   (1.0)    $     4.8    $     (18.0)   $     11.7
                                  =========== ============= ============= ============= ============== =============

                                       11


CONDENSED CONSOLIDATING BALANCE SHEETS


                                                                                        

                                                   As of March 31, 2003 (dollars in millions)
                               ------------------------------------------------------------------------------------
                                                                             Non-
                                              Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                  Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                               ------------- ------------- ------------- ------------- -------------- -------------
ASSETS
   Current assets                $     64.8    $    247.7    $     15.6     $     1.9    $    (101.9)   $    228.1
   Investments                        784.4         419.2             -         463.8       (1,237.1)        430.3
   Properties, net                      0.2        1335.6           4.0             -              -       1,339.8
   Goodwill and other assets            2.9          28.9           1.5           5.8           (9.8)         29.3
                               ------------- ------------- ------------- ------------- -------------- -------------

     Total assets                $    852.3    $  2,031.4    $     21.1     $   471.5    $  (1,348.8)   $  2,027.5
                               ============= ============= ============= ============= ============== =============

LIABILITIES AND EQUITY
   Current liabilities           $      3.2    $    251.8    $      6.9     $    26.5    $    (100.9)   $    187.5
   Long-term debt                       1.2         568.7           1.8             -              -         571.7
   Payable to affiliates               37.0             -           0.5             -          (37.5)            -
   Deferred income taxes                7.8         392.1           0.3           2.5           (9.8)        392.9
   Other liabilities                   31.5          43.6           4.1          25.5           (1.0)        103.7
   Stockholders' equity               771.6         775.2           7.5         417.0       (1,199.6)        771.7
                               ------------- ------------- ------------- ------------- -------------- -------------
     Total liabilities and
     equity                      $    852.3    $  2,031.4     $    21.1     $   471.5    $  (1,348.8)   $  2,027.5
                               ============= ============= ============= ============= ============== =============




                                                  As of December 31, 2002 (dollars in millions)
                               ------------------------------------------------------------------------------------
                                                                             Non-
                                              Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                  Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                               ------------- ------------- ------------- ------------- -------------- -------------
ASSETS
   Current assets                $     43.3    $    234.7    $     17.6     $    13.0    $     (92.4)   $    216.2
   Investments                        769.1         412.1             -         432.5       (1,190.6)        423.1
   Properties, net                      0.2       1,333.2           3.9           0.1              -       1,337.4
   Goodwill and other assets            1.6          30.5           1.7           8.1           (9.8)         32.1
                               ------------- ------------- ------------- ------------- -------------- -------------

     Total assets                $    814.2    $  2,010.5    $     23.2     $   453.7    $  (1,292.8)   $  2,008.8
                               ============= ============= ============= ============= ============== =============

LIABILITIES AND EQUITY
   Current liabilities           $      7.2    $    245.3    $      9.1     $    16.2    $     (91.5)   $    186.3
   Long-term debt                       1.2         569.6           1.8             -              -         572.6
   Payable to affiliates               12.8             -           0.6             -          (13.4)            -
   Deferred income taxes                8.6         391.1           0.3           2.6           (9.8)        392.8
   Other liabilities                   31.5          44.7           4.0          25.1           (1.1)        104.2
   Stockholders' equity               752.9         759.8           7.4         409.8       (1,177.0)        752.9
                               ------------- ------------- ------------- ------------- -------------- -------------
     Total liabilities and
     equity                      $    814.2    $  2,010.5    $     23.2     $   453.7    $  (1,292.8)   $  2,008.8
                               ============= ============= ============= ============= ============== =============
















                                       12

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

                                                                                         
                                          Three months ended March 31, 2003 (dollars in millions)
                                ------------------------------------------------------------------------------------
                                                                              Non-
                                               Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                   Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                ------------- ------------- ------------- ------------- -------------- -------------
Net cash flows provided by (used
for) operating activities:        $    (21.0)   $     50.3    $     (1.5)   $     21.4    $      (0.7)   $     48.5
                                ------------- ------------- ------------- ------------- -------------- -------------
Investing activities:
   Property acquisitions                   -         (12.0)         (0.1)            -              -         (12.1)
   Proceeds from disposal of
     property                              -           7.5             -             -              -           7.5
   Investments in and loans to
    affiliates                             -             -             -         (24.2)          24.2             -
   Proceeds from sale of
    investments                            -             -             -             -              -             -
   Other, net                           (2.3)          0.1           0.1           2.4            0.7           1.0
                                ------------- ------------- ------------- ------------- -------------- -------------
     Net                                (2.3)         (4.4)            -         (21.8)          24.9          (3.6)
                                ------------- ------------- ------------- ------------- -------------- -------------
Financing activities:
   Proceeds from issuance of
     long-term debt                        -             -             -             -              -             -
   Repayment of long-term debt             -          (0.8)            -             -              -          (0.8)
   Proceeds from loans from
    affiliates                          24.2             -             -             -          (24.2)            -
   Repayment of loans from
    affiliates                             -             -             -             -              -             -
   Proceeds from stock plans             1.6             -             -             -              -           1.6
   Cash dividends paid                  (0.1)            -             -             -              -          (0.1)
   Other, net                           (1.5)          0.4           0.1           0.4              -          (0.6)
                                ------------- ------------- ------------- ------------- -------------- -------------
     Net                                24.2          (0.4)          0.1           0.4          (24.2)          0.1
                                ------------- ------------- ------------- ------------- -------------- -------------
Cash and cash equivalents:
   Net increase (decrease)               0.9          45.5          (1.4)            -              -          45.0
   At beginning of period              (10.8)         17.4          11.8           0.6              -          19.0
                                ------------- ------------- ------------- ------------- -------------- -------------
   At end of period               $     (9.9)   $     62.9    $     10.4     $     0.6      $       -    $     64.0
                                ============= ============= ============= ============= ============== =============

                                              Three months ended March 31, 2002 (dollars in millions)
                                ------------------------------------------------------------------------------------
                                                                              Non-
                                               Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                   Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                ------------- ------------- ------------- ------------- -------------- -------------
Net cash flows provided by (used
for) operating activities:         $   (10.5)   $     39.3     $    (0.9)    $     8.2     $      0.1    $     36.2
                                ------------- ------------- ------------- ------------- -------------- -------------
Investing activities:
   Property acquisitions                   -         (17.3)         (0.1)            -              -         (17.4)
   Proceeds from disposal of
     property                              -           9.3             -             -              -           9.3
   Investments in and loans to
    affiliates                             -             -             -          (9.1)           7.3          (1.8)
   Proceeds from sale of
    investments                            -          31.4             -             -              -          31.4
   Other, net                           (0.1)          0.8           0.7             -           (0.1)          1.3
                                ------------- ------------- ------------- ------------- -------------- -------------
     Net                                (0.1)         24.2           0.6          (9.1)           7.2          22.8
                                ------------- ------------- ------------- ------------- -------------- -------------
Financing activities:
   Proceeds from issuance of
     long-term debt                        -             -             -             -              -             -
   Repayment of long-term debt             -         (30.4)            -          (0.1)             -         (30.5)
   Proceeds from loans from
    affiliates                           7.3             -             -             -           (7.3)            -
   Proceeds from stock plans             2.1             -             -             -              -           2.1
   Cash dividends paid                  (0.1)            -             -             -              -          (0.1)
   Other, net                            0.4             -           0.1           1.1              -           1.6
                                ------------- ------------- ------------- ------------- -------------- -------------
     Net                                 9.7         (30.4)          0.1           1.0           (7.3)        (26.9)
                                ------------- ------------- ------------- ------------- -------------- -------------
Cash and cash equivalents:
   Net increase (decrease)              (0.9)         33.1          (0.2)          0.1              -          32.1
   At beginning of period                1.3          23.2             -           0.2              -          24.7
                                ------------- ------------- ------------- ------------- -------------- -------------
   At end of period                $     0.4    $     56.3    $     (0.2)    $     0.3      $       -    $     56.8
                                ============= ============= ============= ============= ============== =============

                                       13


10.  SUBSEQUENT EVENTS.

     KCS AND TMM AGREE TO PLACE TFM, THE TEXAS MEXICAN  RAILWAY  COMPANY AND THE
     KANSAS CITY SOUTHERN  RAILWAY  COMPANY UNDER COMMON  CONTROL.  On April 21,
     2003, the Company and Grupo TMM, S.A.  ("Grupo TMM")  announced a series of
     agreements that have been approved by their respective boards of directors,
     that will,  following  shareholder  and  regulatory  approval,  place KCSR,
     Tex-Mex,  and TFM,  under the  common  control  of a single  transportation
     holding company,  NAFTA Rail, to be headquartered in Kansas City, Missouri.
     As part of the  transaction,  subject  to  shareholder  approval,  KCS will
     change its name to NAFTA Rail.

     The common  control of KCSR and Tex-Mex under NAFTA Rail requires  approval
     of the STB in the United States. Additionally, the acquisition of Grupo TFM
     shares by NAFTA Rail requires the approval of the Antitrust  Commission and
     the Foreign  Investment  Commission  in Mexico.  Upon  consummation  of the
     transactions  contemplated  by the series of agreements  referred to above,
     Mr. Michael R. Haverty, Chairman,  President and Chief Executive Officer of
     KCS,  will serve as Chairman,  President,  and Chief  Executive  Officer of
     NAFTA Rail.  Mr. Jose  Serrano,  Chairman of the Board and Chief  Executive
     Officer  of Grupo  TMM,  will  serve  as Vice  Chairman  of NAFTA  Rail and
     Chairman of TFM. Also joining the NAFTA Rail board of directors will be Mr.
     Javier  Segovia,  President  of Grupo TMM. The  remainder of the  10-person
     board will be made up of  existing  KCS  directors.  Mr.  Mario  Mohar will
     remain as General Director of TFM.

     Upon the terms and subject to the  conditions  of the  agreement to acquire
     Grupo TFM, TMM  Multimodal,  S.A. de C.V., a subsidiary  of Grupo TMM, will
     receive  18  million  shares  of  Class  A  Common  Stock  of the  Company,
     representing,  at the time of the agreement,  approximately 22 percent (20%
     voting, 2% subject to voting restrictions) of the Company,  $200 million in
     cash (with the option to pay up to $80  million  of the $200  million  cash
     component  due at  close to Grupo  TMM  with up to 6.4  million  additional
     shares of Company stock) and a potential  incentive payment of between $100
     million  and  $180  million  based  on the  resolution  of  certain  future
     contingencies. Grupo TFM owns 80 percent of the common stock of TFM and all
     the shares entitled to full voting rights.  The Mexican Government owns the
     remaining 20% of TFM.

     Upon the terms and subject to the  conditions  of the  agreement to acquire
     Tex-Mex,  on  May  9,  2003,  the  Company  acquired  from  TFM  51% of the
     outstanding stock of Mexrail, Inc. ("Mexrail"),  a wholly-owned  subsidiary
     of TFM, for $32.7 million. Tex-Mex is a wholly-owned subsidiary of Mexrail.
     In addition, the Company has an exclusive option until December 31, 2005 to
     purchase the remaining  outstanding shares of Mexrail as of the date of the
     exercise of the option.  The Company has  deposited  the initial  purchased
     shares of  Mexrail  into an  irrevocable  voting  trust  pending  obtaining
     approval by the STB of KCS's request to acquire control of Tex-Mex. TFM has
     a right to repurchase  all of the Mexrail stock  acquired by the Company at
     any time for the  purchase  price paid by the  Company,  subject to any STB
     orders or directions. Upon any such repurchase, the agreement automatically
     terminates. If not exercised within two years of the date of the agreement,
     TFM's  repurchase right expires.  KCSR will remain  headquartered in Kansas
     City, Missouri; Tex-Mex in Laredo, Texas; and TFM in Mexico City.

     KANSAS CITY SOUTHERN RECEIVES APPROVAL OF AMENDMENT OF CREDIT AGREEMENT. On
     April 3, 2003, the Company received  approval of the Company's  request for
     an amendment to certain  provisions  under its Amended and Restated  Credit
     Agreement from more than 96 percent of the lenders under the agreement.  As
     discussed  in the  Company's  2002 Annual  Report on Form 10-K for the year
     ended  December  31,  2002  as  filed  with  the  Securities  and  Exchange
     Commission,  Grupo  TMM and  KCS,  or  either  Grupo  TMM or KCS,  could be
     required to purchase the Mexican government's interest in TFM after October
     31,  2003.  The Company  requested an amendment to its Amended and Restated
     Credit  Agreement  dated June 12, 2002, in order to provide  flexibility in
     structuring  the  funding  for this  transaction.  On April 28, the Company
     entered  into  a  second  amendment  to its  Amended  and  Restated  Credit
     Agreement under which 93 percent of the lenders  specifically  approved the
     Company's  investment in further  equity  interests of Grupo TFM, in equity
     interests  representing  51% of Mexrail's  issued and  outstanding  capital
     stock and the use of the Company's cash to acquire  Mexrail,  in connection
     with the proposed  transactions to place KCSR, Tex-Mex and TFM under common
     control.

     KCS SELLS SHARES OF REDEEMABLE  CUMULATIVE  CONVERTIBLE PERPETUAL PREFERRED
     STOCK.  On May 5, 2003,  the Company  completed the sale of $200 million of
     Redeemable   Cumulative   Convertible  Perpetual  Preferred  Stock  with  a
     liquidation  preference  of $500  per  share  in a  private  offering.  The
     convertible  preferred stock offering was made only by means of an offering
     memorandum  pursuant to Rule 144A.  Dividends on the convertible  preferred
     stock will be cumulative and will be payable quarterly at an annual rate of
     4.25%  of the  liquidation  preference,  when,  as and if  declared  by the
     Company's
                                       14


     board of directors. Accumulated unpaid dividends will cumulate dividends at
     the same rate as dividends  cumulate on the  convertible  preferred  stock.
     Each share of the convertible  preferred  stock will be convertible,  under
     certain  conditions,  and subject to adjustment  under certain  conditions,
     into 33.4728  shares of the  Company's  common  stock.  On or after May 20,
     2008,  the  Company  will  have  the  option  to  redeem  any or all of the
     preferred   stock,   subject   to   certain   conditions.   Under   certain
     circumstances,  at the option of the holders of the  preferred  stock,  the
     Company may be required to  purchase  shares of the  convertible  preferred
     stock from the holders.

     The net proceeds from the offering of the  convertible  preferred stock are
     expected to be used to pay a portion of the purchase price for the proposed
     acquisition  of a controlling  interest of Grupo TFM. The preferred  stock,
     and the common stock to be issued on the conversion of the preferred stock,
     have not been registered under the Securities Act of 1933, as amended,  and
     may not be offered or sold in the United States absent  registration  or an
     applicable exemption from registration requirements.


     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,  a  Delaware   corporation,   is  a  holding  company  with  principal
     subsidiaries and affiliates including 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.

                                       15

     RECENT DEVELOPMENTS

     KCS AND TMM ANNOUNCE  AGREEMENTS  PLACING TFM,  THE TEXAS  MEXICAN  RAILWAY
     COMPANY AND THE KANSAS CITY SOUTHERN  RAILWAY COMPANY UNDER COMMON CONTROL.
     On April 21, 2003, the Company and Grupo TMM, S.A.  ("Grupo TMM") announced
     a series of agreements that have been approved by their  respective  boards
     of directors,  that will,  following  shareholder and regulatory  approval,
     place  KCSR,  Tex-Mex,  and  TFM,  under  the  common  control  of a single
     transportation  holding company,  NAFTA Rail, to be headquartered in Kansas
     City,  Missouri.  As  part  of  the  transaction,  subject  to  shareholder
     approval, KCS will change its name to NAFTA Rail.

     The common  control of KCSR and Tex-Mex under NAFTA Rail requires  approval
     of the STB in the United States. Additionally, the acquisition of Grupo TFM
     shares by NAFTA Rail requires the approval of the Antitrust  Commission and
     the Foreign  Investment  Commission  in Mexico.  Upon  consummation  of the
     transactions  contemplated  by the series of agreements  referred to above,
     Mr. Michael R. Haverty, Chairman,  President and Chief Executive Officer of
     KCS,  will serve as Chairman,  President,  and Chief  Executive  Officer of
     NAFTA Rail.  Mr. Jose  Serrano,  Chairman of the Board and Chief  Executive
     Officer  of Grupo  TMM,  will  serve  as Vice  Chairman  of NAFTA  Rail and
     Chairman of TFM. Also joining the NAFTA Rail board of directors will be Mr.
     Javier  Segovia,  President  of Grupo TMM. The  remainder of the  10-person
     board will be made up of  existing  KCS  directors.  Mr.  Mario  Mohar will
     remain as General Director of TFM.

     Upon the terms and subject to the  conditions  of the  agreement to acquire
     Grupo TFM, TMM  Multimodal,  S.A. de C.V., a subsidiary  of Grupo TMM, will
     receive  18  million  shares  of  Class  A  Common  Stock  of the  Company,
     representing,  at the time of the agreement,  approximately 22 percent (20%
     voting, 2% subject to voting restrictions) of the Company,  $200 million in
     cash (with the option to pay up to $80  million  of the $200  million  cash
     component  due at  close to Grupo  TMM  with up to 6.4  million  additional
     shares of Company stock) and a potential  incentive payment of between $100
     million  and  $180  million  based  on the  resolution  of  certain  future
     contingencies. Grupo TFM owns 80 percent of the common stock of TFM and all
     the shares entitled to full voting rights.  The Mexican Government owns the
     remaining 20% of TFM.

     Upon the terms and subject to the  conditions  of the  agreement to acquire
     Tex-Mex,  on  May  9,  2003,  the  Company  acquired  from  TFM  51% of the
     outstanding stock of Mexrail, Inc. ("Mexrail"),  a wholly-owned  subsidiary
     of TFM, for $32.7 million. Tex-Mex is a wholly-owned subsidiary of Mexrail.
     In addition, the Company has an exclusive option until December 31, 2005 to
     purchase the remaining  outstanding shares of Mexrail as of the date of the
     exercise of the option.  The Company deposited the initial purchased shares
     of Mexrail into an irrevocable  voting trust pending obtaining  approval by
     the STB of KCS's request to acquire control of Tex-Mex.  TFM has a right to
     repurchase all of the Mexrail stock acquired by the Company at any time for
     the  purchase  price  paid by the  Company,  subject  to any STB  orders or
     directions.   Upon  any  such  repurchase,   the  agreement   automatically
     terminates. If not exercised within two years of the date of the agreement,
     TFM's  repurchase right expires.  KCSR will remain  headquartered in Kansas
     City, Missouri; Tex-Mex in Laredo, Texas; and TFM in Mexico City.

     THOMAS A.  MCDONNELL  NAMED TO BOARD OF DIRECTORS.  On March 19, 2003,  the
     Company  announced that Thomas A. McDonnell,  President and Chief Executive
     Officer of DST Systems, Inc. had been named to its board of directors.  Mr.
     McDonnell  began his career with Kansas City  Southern  Railway in 1968. In
     1969, he moved to DST Systems, Inc. From 1983 to October 1995, he served as
     a director  of Kansas  City  Southern  Industries,  Inc.  (now  KCS).  From
     December  1989 through  October 1995, he served as a director of The Kansas
     City Southern Railway Company. From September 1983 through October 1995, he
     served as executive vice president of Kansas City Southern Industries, Inc.
     (now KCS).

     KANSAS CITY SOUTHERN RECEIVES APPROVAL OF AMENDMENT OF CREDIT AGREEMENT. On
     April 3, 2003 the Company received approval of the Company's request for an
     amendment  to certain  provisions  under its  Amended and  Restated  Credit
     Agreement from more than 96 percent of the lenders under the agreement.  As
     discussed  in the  Company's  2002 Annual  Report on Form 10-K for the year
     ended  December  31,  2002  as  filed  with  the  Securities  and  Exchange
     Commission,  Grupo  TMM and  KCS,  or  either  Grupo  TMM or KCS,  could be
     required to purchase the Mexican government's interest in TFM after October
     31,  2003.  The Company  requested an amendment to its Amended and Restated
     Credit  Agreement  dated June 12, 2002, in order to provide  flexibility in
     structuring  the  funding  for this  transaction.  On April 28, the Company
     entered  into  a  second  amendment  to its  Amended  and  Restated  Credit
     Agreement under which 93 percent of the lenders  specifically  approved the
     Company's  investment in further  equity  interests of Grupo TFM, in equity
     interests  representing  51% of Mexrail's  issued and  outstanding  capital
     stock and the use of the Company's cash to acquire  Mexrail,  in connection
     with the proposed  transactions to place KCSR, Tex-Mex and TFM under common
     control.
                                       16


     KCS SELLS SHARES OF REDEEMABLE  CUMULATIVE  CONVERTIBLE PERPETUAL PREFERRED
     STOCK.  On May 5, 2003,  the Company  completed the sale of $200 million of
     Redeemable   Cumulative   Convertible  Perpetual  Preferred  Stock  with  a
     liquidation  preference  of $500  per  share  in a  private  offering.  The
     convertible  preferred stock offering was made only by means of an offering
     memorandum  pursuant to Rule 144A.  Dividends on the convertible  preferred
     stock will be cumulative and will be payable quarterly at an annual rate of
     4.25%  of the  liquidation  preference,  when,  as and if  declared  by the
     Company's board of directors.  Accumulated  unpaid  dividends will cumulate
     dividends  at the  same  rate  as  dividends  cumulate  on the  convertible
     preferred  stock.  Each share of the  convertible  preferred  stock will be
     convertible,  under certain  conditions,  and subject to  adjustment  under
     certain  conditions,  into 33.4728 shares of the Company's common stock. On
     or after May 20,  2008,  the Company  will have the option to redeem any or
     all of the preferred stock,  subject to certain  conditions.  Under certain
     circumstances,  at the option of the holders of the  preferred  stock,  the
     Company may be required to  purchase  shares of the  convertible  preferred
     stock from the holders.

     The net proceeds from the offering of the  convertible  preferred stock are
     expected to be used to pay a portion of the purchase price for the proposed
     acquisition  of a controlling  interest of Grupo TFM. The preferred  stock,
     and the common stock to be issued on the conversion of the preferred stock,
     have not been registered under the Securities Act of 1933, as amended,  and
     may not be offered or sold in the United States absent  registration  or an
     applicable exemption from registration requirements.


     RESULTS OF OPERATIONS

     The  following  table  summarizes  the income  statement  components of the
     Company for the three  months  ended March 31, 2003 and 2002  respectively,
     for use in the  analysis  below.  Certain  prior  period  amounts have been
     reclassified to conform to the current period presentation (IN MILLIONS):

                                                              Three Months
                                                            Ended March 31,
                                                     ---------------------------
                                                           2003          2002
                                                     ------------- -------------

     Revenues                                          $    140.2    $    143.9
     Costs and expenses                                     133.4         130.5
                                                     ------------- -------------
     Operating income                                         6.8          13.4
     Equity in net earnings (losses) of
      unconsolidated                                          7.0           4.9
     affiliates
     Gain on sale of Mexrail, Inc.                              -           4.4
     Interest expense                                       (11.5)        (11.3)
     Other income                                             1.3           4.4
                                                     ------------- -------------
     Income before income taxes and
     cumulative effect of accounting change                   3.6          15.8
     Income tax provision (benefit)                          (1.1)          4.1
                                                     ------------- -------------
     Income before cumulative effect of accounting
      change                                                  4.7          11.7
     Cumulative effect of accounting change, net
       of income taxes                                        8.9             -

                                                     ------------- -------------
     Net income                                        $     13.6    $     11.7
                                                     ============= =============











                                       17

The following table summarizes consolidated KCS revenues, including the revenues
and carload  statistics  of KCSR,  for the three months ended March 31, 2003 and
2002,  respectively.  Certain  prior period  amounts have been  reclassified  to
reflect  changes in the  business  groups and to conform to the  current  period
presentation.

                                                                                  
                                                                               Carloads and
                                              Revenues                       Intermodal Units
                                   -------------------------------    -------------------------------
                                           (IN MILLIONS)                      (IN THOUSANDS)
                                            Three months                       Three months
                                           ended March 31,                    ended March 31,
                                   -------------------------------    -------------------------------
                                       2003             2002              2003             2002
                                   --------------  ---------------    --------------   --------------
General commodities:
   Chemical and petroleum              $    31.2        $    31.9              36.0             35.9
   Paper and forest                         33.9             32.0              44.8             43.8
   Agricultural and mineral                 25.1             25.2              33.5             33.0
                                   --------------  ---------------    --------------   --------------
Total general commodities                   90.2             89.1             114.3            112.7
   Intermodal and automotive                13.5             15.0              71.8             69.5
   Coal                                     24.3             28.8              47.1             58.5
                                   --------------  ---------------    --------------   --------------
Carload revenues and carload
   and intermodal units                    128.0            132.9             233.2            240.7
                                                                      ==============   ==============
Other rail-related revenues                 10.8              8.9
                                   --------------  ---------------
   Total KCSR revenues                     138.8            141.8
Other subsidiary revenues                    1.4              2.1
                                   --------------  ---------------
   Total consolidated revenues         $   140.2        $   143.9
                                   ==============  ===============

The following table  summarizes  KCS's  consolidated  costs and expenses for the
three months ended March 31, 2003 and 2002,  respectively.  Certain prior period
amounts have been reclassified to conform to the current year presentation.

                                                      Three Months
                                                    Ended March 31,
                                             -------------------------------
                                                  2003            2002
                                             --------------- ---------------
Compensation and benefits                        $     50.5      $     49.4
Depreciation and amortization                          15.9            14.9
Purchased services                                     15.1            14.0
Operating leases                                       14.3            13.5
Fuel                                                   12.8             9.5
Casualties and insurance                                8.1             7.9
Car hire                                                2.2             5.2
Other                                                  14.5            16.1
                                             --------------- ---------------
   Total consolidated costs and expenses         $    133.4      $    130.5
                                             =============== ===============

NET INCOME. Net income for the three months ended March 31, 2003 was $13.6
million (22(cent) per diluted share) compared to $11.7 million (19(cent) per
diluted share) for the three months ended March 31, 2002. This $1.9 million
quarter to quarter increase in net income was primarily the result of the
cumulative effect of a change in accounting principle of $8.9 million, (net of
income taxes of $5.6 million), a $5.2 million quarter to quarter decrease in
income taxes and a $2.1 million quarter to quarter increase in equity in
earnings from Grupo TFM. These factors, which led to an increase in net income
were partially offset by a $3.7 million decrease in consolidated revenues, a
$3.1 million decline in other income, a $2.9 million increase in consolidated
operating expenses, and a $0.2 million increase in interest expense. The quarter
to quarter increase in net income was also partially reduced by the effect of
the $4.4 million gain on the sale of Mexrail to TFM in the first quarter of
2002.

REVENUES. Consolidated revenues for the three months ended March 31, 2003
declined $3.7 million to $140.2 compared to $143.9 for the three months ended
March 31, 2002. For the quarter ended March 31, 2003, KCSR experienced revenue
declines in coal, plastic products, and automotive products. These declines were
primarily driven by the continued effects of the slow economy, the loss of
certain customers, continued declines in production in certain business

                                       18

segments as well as the effects of the war in Iraq. KCSR did, however,
experience increases in revenues for the paper and forest products commodity
group as well as intermodal traffic primarily as a result of higher carloadings
and intermodal units as well as certain targeted price improvements. The
following discussion provides an analysis of KCSR revenues by commodity group
for the quarter ended March 31, 2003.

       CHEMICAL AND PETROLEUM PRODUCTS. Revenues for the three months ended
March 31, 2003 decreased $0.7 million (2.3%) compared to the three months ended
March 31, 2002. Higher revenues for industrial gases and inorganic products were
offset by declines in revenues for plastics products while revenues for organic
products remained relatively flat. Increases in revenues for industrial gases
were driven by increases in manufacturing production, as well as plant
expansions while increases in revenues from inorganic products also resulted
from increases in production. Agri-chemical products revenues were adversely
affected by reduced production. Revenues from petroleum products were relatively
flat as increases in certain commodity carloadings were offset by the relatively
lower revenues per carload associated with these commodities. Additionally,
revenues from petroleum products continue to be affected by the slow economy, as
well as continued high prices associated with petroleum products and the related
effects upon demand and production. Chemical and petroleum products revenue
accounted for 24.4% and 24.0% of carload revenues for the three months ended
March 31, 2003 and 2002, respectively.

       PAPER AND FOREST PRODUCTS. Revenues for paper and forest products for the
three months ended March 31, 2003 increased $1.9 million (6.1%) compared to the
three months ended March 31, 2002. Increases in revenues from pulp and paper
products and lumber and plywood products were partially reduced by declines in
pulpwood, logs, chips, military and other carload revenue. Pulp and paper
products revenue increased primarily as a result of strong demand from paper
mills served by KCSR in spite of continued weakness in the U.S. economy. Lumber
and plywood products revenue continued to increase as a result of continued
strength in the housing and homebuilding industry. Decreases in pulpwood, logs
and chips product revenue resulted from declines in production, while military
and other carload revenues were adversely affected by the war in Iraq as certain
military training exercises, for which KCSR handles equipment transportation,
were cancelled due to the associated military buildup and deployment of troops
to the Middle East. Paper and forest products revenue accounted for 26.5% and
24.1% of carload revenues for the three months ended March 31, 2003 and 2002,
respectively.

       AGRICULTURAL  AND MINERAL  PRODUCTS.Revenues for agricultural and mineral
products  for the three  months  ended  March  31,  2003 of $25.1  million  were
relatively  unchanged compared to $25.2 million for the three months ended March
31, 2002.  Increases in revenues for export grain and ores and mineral  products
were primarily offset by decreases in revenues for domestic grain, food products
and for stone, clay and glass products.  Revenues from export grain increased as
a result of increased  shipments of grain to Mexico.  Revenue increases for ores
and mineral products resulted from increased demand from producers. Decreases in
domestic grain products were the result of continued general declines in poultry
production,  which has  decreased  demand for grain  shipments to the  Company's
poultry  producing  customers.  Revenue for food products declined slightly as a
result of reduced  production  by poultry  producers.  Agricultural  and mineral
products revenue accounted for 19.6% and 19.0% of carload revenues for the three
months ended March 31, 2003 and 2002, respectively.

       INTERMODAL AND AUTOMOTIVE. Intermodal and automotive revenues declined
$1.5 million (9.7%) for the three months ended March 31, 2003 compared to the
three months ended March 31, 2002. Automotive revenues declined $2.3 million
(66%) as the impact of the loss of certain Ford and General Motors traffic in
the second quarter of 2002 was fully realized in the first quarter of 2003. This
loss was partially mitigated by the effect of revenues associated with parts
traffic obtained during the three months ended March 31, 2003. Intermodal
revenues increased $0.9 million for the three months ended March 31, 2003 as a
result of increased traffic. Intermodal and automotive product revenue accounted
for 10.6% and 11.3% of carload revenues for the three months ended March 31,
2003 and 2002, respectively.

       COAL. Coal revenues  decreased  $4.5 million (15.7%) for the three months
ended March 31, 2003  compared to the three months  ended March 31,  2002.  This
decline in coal  revenues was the result of the loss of a coal customer in April
of 2002,  as well as a 15.5%  decline in net tons shipped due to lower  customer
demand.  Additionally,   coal  revenues  were  impacted  by  scheduled  cyclical
maintenance  outages at several of KCSR's electric utility customers,  which, by
comparison,  were longer in duration  than the  maintenance  outages  during the
first  quarter  of  2002.  In  addition,  most of the  utilities  were  building
inventory  stockpiles in the first quarter of 2002 but have been reducing  these
stockpiles  inventory  thus far in 2003.  The impact of these  declines  in coal
revenue  was  partially  offset by higher  per-carload  revenues.  Coal  revenue
accounted  for 18.9% and 21.7% of carload  revenues  for the three  months ended
March 31, 2003 and 2002, respectively.

                                       19


       OTHER. Other rail related revenues increased $1.9 million (21.4%) for the
three months ended March 31, 2003 compared to the three months ended March 31,
2002. This increase was primarily the result of an increase in demurrage revenue
of $1.3 million, partially as a result of improved operating efficiencies
obtained through the implementation of the Company's transportation operating
platform, Management Control System ("MCS"), as well as smaller increases in
haulage and other rail revenues.

COSTS AND EXPENSES. Consolidated costs and expenses for the three months ended
March 31, 2003 increased $2.9 million (2.2%) compared to the three months ended
March 31, 2002. This increase was the result of higher operating expenses at
KCSR of approximately $5.7 million, partially offset by lower operating expenses
at certain other subsidiaries of $2.8 million. Operating expenses for the first
quarter were most significantly impacted by increases in fuel costs. See further
discussion below for a more comprehensive discussion of operating expenses.

       COMPENSATION AND BENEFITS. Consolidated compensation and benefits expense
increased $1.1 million to $50.5 million for the three months ended March 31,
2003 compared to $49.4 million for the three months ended March 31, 2002
primarily as a result of the implementation of an increase in certain union
wages in the third quarter of 2002 as well as higher health insurance related
costs.

       DEPRECIATION AND AMORTIZATION. Consolidated depreciation and amortization
expense was $15.9 million for the three months ended March 31, 2003 compared to
$14.9 million for the three months ended March 31, 2002. This $1.0 million
increase was primarily the result of amortization of previously capitalized
costs upon implementation of MCS during the third quarter of 2002.

       PURCHASED SERVICES. Consolidated purchased services expense for the three
months ended March 31, 2003 was $15.1 million compared to $14.0 million for the
three months ended March 31, 2002. This $1.1 million increase was a result of
higher car and locomotive repairs performed by outside parties, as well as
increased legal expenses related to the settlement of certain casualty claims in
the first three months of 2003. Additionally, KCSR incurred additional lift fees
related to increased intermodal traffic.

       OPERATING LEASES. For the three months ended March 31, 2003, consolidated
operating lease expense was $14.3 million compared to $13.5 million for the
three months ended March 31, 2002. This $0.8 million increase was primarily the
result of additional lease expense associated with the lease for the Company's
new corporate headquarters building. The Company began leasing this facility in
the second quarter of 2002.

       FUEL. Consolidated fuel expense for the three months ended March 31, 2002
increased $3.3 million to $12.8 million compared to $9.5 million for the three
months ended March 31, 2002. This quarter to quarter increase was the result of
a 42% increase in the average price per gallon, partially mitigated by a 6%
decrease in fuel consumption, as well as a $1.3 million fuel cost savings
resulting from the Company's fuel hedging program. Fuel cost represented
approximately 9.5% of operating costs and expenses for the three months ended
March 31, 2003 compared to 7.3% of operating costs and expenses for the three
months ended March 31, 2002.

       CASUALTIES AND INSURANCE. Consolidated casualties and insurance expense
was relatively unchanged at $8.1 million for the three months ended March 31,
2003 compared to $7.9 million for the three months ended March 31, 2002.

       CAR HIRE. Consolidated car hire expense for the three months ended March
31, 2003 was $2.2 million compared to $5.2 million for the three months ended
March 31, 2002. This $3.0 million decrease was the result of a reduction of
freight cars from other railroads on the Company's rail line combined with an
increase in the number of KCSR freight cars being used by other railroads due to
improved fleet utilization resulting from MCS, which also reduced utilization
lease payments.

       OTHER EXPENSE. Consolidated other expense for the three months ended
March 31, 2003 was $14.5 million compared to $16.1 million for the three months
ended March 31, 2002. This $1.6 million decline in other expense was primarily
the result of lower costs of sales related to the Company's tie treating
facility, as well as lower materials and supplies expense incurred by the
Company's other subsidiaries.

                                       20


       OPERATING INCOME AND KCS OPERATING RATIO. Consolidated operating income
for the three months ended March 31, 2003 decreased $6.6 million to $6.8 million
compared to $13.4 million for the same period in 2002. This decrease was the
result of a $3.7 million decline in revenue combined with a $2.9 million
increase in operating expenses. For the three months ended March 31, 2003, the
consolidated operating ratio for KCS was 95.1% compared to 90.7% for the three
months ended March 31, 2002.

INTEREST EXPENSE. Consolidated interest expense for the three months ended March
31, 2003 increased $0.2 million to $11.5 million compared to $11.3 million for
the three months ended March 31, 2002. This increase in interest expense was the
result of higher interest rates due to a shift to more fixed rate debt in June
2002, partially offset by the impact of lower debt balances. Consolidated debt
balances declined $46.2 million from $627.9 million at March 31, 2002 to $581.7
million at March 31, 2003.

OTHER INCOME. The Company's other income for the three months ended March 31,
2003 was $1.3 million compared to $4.4 million for the three months ended March
31, 2002. This $3.1 million decrease was primarily the result of the impact of
gains of $3.3 million recorded on the sale of non-operating property during the
first quarter of 2002. During the three months ended March 31, 2003, there were
no significant gains on the sale of non-operating property.

INCOME TAX EXPENSE. The consolidated income tax benefit for the three months
ended March 31, 2003 was $1.1 million compared to a consolidated income tax
expense of $4.1 million for the same period in 2002. This decrease in income tax
expense was primarily the result of reduced domestic operating income, higher
interest costs as well as the income tax effect of a one-time gain on the sale
of Mexrail recorded in the first quarter of 2002.

EQUITY IN NET EARNINGS (LOSSES) OF UNCONSOLIDATED AFFILIATES. The Company
recorded equity in earnings of unconsolidated affiliates of $7.0 million
compared to $4.9 million for the same period in 2002. This quarter to quarter
increase was the result of a $2.1 million increase in equity in net earnings
from Grupo TFM. Included within this increase is the impact of the Company's
increased ownership of Grupo TFM to 46.6% from 36.9%, which the Company obtained
indirectly through the purchase by TFM of the Mexican government's former 24.6%
of Grupo TFM in July 2002. For the three months ended March 31, 2003, Grupo
TFM's revenues declined approximately 1% while operating expenses increased
approximately 1% compared to the same period in 2002. Results for the first
quarter of 2003 for Grupo TFM include a $23.0 million deferred income tax
benefit (calculated under accounting principles generally accepted in the United
States of America - "U.S. GAAP") compared to a deferred income tax benefit of
$5.3 million in the first quarter of 2002. This variance was the result of
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").

CUMULATIVE EFFECT OF ACCOUNTING CHANGE. The Company adopted the provisions of
SFAS 143 effective January 1, 2003. As a result, the Company changed its method
of accounting for removal costs of certain track structure assets and recorded a
one time benefit of $8.9 million (net of income taxes of $5.6 million) for the
first quarter of 2003. This change is reported as a cumulative effect of an
accounting change in the accompanying consolidated financial statements.


TRENDS AND OUTLOOK

While certain commodity segments experienced revenue growth during the first
quarter of 2003, overall revenues continued to be adversely affected by the slow
economy. Additionally, for the first quarter of 2003, the Company's operating
costs increased primarily as a result of higher fuel costs. As a result of the
continuing sluggish economy coupled with higher fuel and certain other operating
costs, the Company's domestic operating income for the first quarter of 2003
decreased $6.6 million compared to the first quarter of 2002. Fuel expense
increased as a result of a 42% rise in the average price per gallon due to
market conditions, partially offset by a 6% reduction in fuel usage. The impact
of higher fuel costs on operating expenses was partially offset by lower car
hire costs due to a reduction of third party freight cars on the Company's rail
line, coupled with improvements in fleet utilization. Additionally, for the
first quarter of 2003, net income was favorably affected by a one-time benefit
of $8.9 million (net of income taxes of $5.6 million), related to the cumulative
effect resulting from a required change in the method of accounting for removal
costs of certain railroad track structures. These factors contributed to the
Company's first quarter 2003 diluted earnings per share, which increased 16% to
22(cent) per diluted share from 19(cent) per diluted share for the first quarter
of 2002.

                                       21


For the first quarter of 2003, Grupo TFM continued to contribute to the
Company's net income as equity in earnings of Grupo TFM increased $2.1 million
from $4.8 million in the first quarter of 2002 to $6.9 million for the first
quarter of 2003. This increase was partially the result of the Company's
increased ownership from 36.9% to 46.6%, which the Company obtained indirectly
through the purchase by TFM of the Mexican government's former 24.6% ownership
of Grupo TFM in July 2002.

A current outlook for the Company's businesses for the remainder of 2003 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)

For the remainder of 2003, management will continue to focus on improving
domestic operations. As discussed in "Recent Developments - KCS and TMM Announce
Agreements Placing TFM, The Texas Mexican Railway Company, and The Kansas City
Southern Railway Company Under Common Control," management has announced a
series of agreements that have been approved by the respective boards of
directors of the Company and Grupo TMM, that will, following shareholder and
regulatory approval, place KCSR, Tex-Mex, and TFM under the common control of a
single transportation holding company, NAFTA Rail, to be headquartered in Kansas
City, Missouri. Management expects common control of these three railroads,
which are already physically linked in an end-to-end configuration, to improve
operating efficiency and give shippers in the NAFTA trade corridor a strong
transportation alternative.

Management expects overall KCSR revenues to increase slightly for the remainder
of 2003 compared to the same period in 2002. Except as discussed herein,
assuming normalized rail operations, management expects KCSR's variable costs
and expenses to be proportionate with revenue activity. Fuel prices will
fluctuate subject to market conditions. To mitigate the market risk associated
with fuel, KCSR currently has approximately 26% of its remaining budgeted fuel
usage hedged for 2003 through purchase commitments as well as fuel swaps, both
of which reduce the risk of the adverse impact of rising fuel prices. Insurance
costs are expected to rise commensurate with market conditions and depreciation
expense is expected to be higher compared to the prior year as a result of the
implementation of MCS.

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. In addition, upon
consummation of the transactions to place KCSR, TFM and Tex-Mex under common
control, if it occurs, the Company expects to consolidate the results of
operations of TFM and Tex-Mex into its consolidated financial statements.


LIQUIDITY AND CAPITAL RESOURCES

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

                                                          Three Months
                                                        Ended March 31,
                                                 -------------------------------
                                                     2003              2002
                                                 -------------     -------------
Cash flows provided by (used for):
   Operating activities                             $    48.5         $    36.2
   Investing activities                                  (3.6)             22.8
   Financing activities                                   0.1             (26.9)
                                                 -------------     -------------
   Cash and cash equivalents:
     Net increase                                        45.0              32.1
     At beginning of year                                19.0              24.7
                                                 -------------     -------------
     At end of period                               $    64.0         $    56.8
                                                 =============     =============


During the three months ended March 31, 2003, the Company's consolidated cash
position increased $45.0 million from December 31, 2002, primarily as a result
of operating cash inflows and the proceeds from employee stock plans. These
increases were partially offset by debt repayments and property acquisitions.
Net operating cash inflows were $48.5 million and $36.2 million for the three
months ended March 31, 2003 and 2002, respectively. The $12.3 million increase

                                       22


in operating cash flows was primarily attributable to changes in working capital
balances, resulting mainly from the timing of payments and receipts.

Net investing cash inflows (outflows) were ($3.6) million and $22.8 million for
the three months ended March 31, 2003 and 2002, respectively. This $26.4 million
decrease was primarily a result of proceeds received from the sale of Mexrail of
$31.4 million during the first quarter of 2002, as well as a $1.8 million
quarter to quarter decrease in proceeds received from the disposal of property.
These changes in investing cash outflows were partially offset by a $5.2 million
quarter to quarter decrease in capital expenditures and a $1.8 million decline
in investments in and loans to affiliates.

For the first three months of 2003, net financing cash inflows were $0.1 million
compared to net financing cash outflows of $26.9 million for the first three
months of 2002. This difference was primarily due to net repayments of long-term
debt of $0.9 million during the first three months of 2003 compared to net
repayments of long-term debt of $30.5 million during the first three months of
2002.

Management expects cash flows from operations to be positive throughout the
remainder of 2003 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 and investments in
subsidiaries pending regulatory approval of the acquisition of Grupo TMM's
interest in Grupo TFM. 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 43.0% and
43.6% at March 31, 2003 and December 31, 2002, respectively. The Company's debt
decreased $0.9 million from $582.6 million at December 31, 2002 to $581.7
million at March 31, 2003 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 $18.3 million to $771.7 million at March 31, 2003. This increase was
due primarily to net income of $13.6 million and the issuance of common stock
under employee stock plans. Management anticipates that the ratio of debt to
total capitalization will decrease in the short-term based on the issuance of
the $200 million of Redeemable Cumulative Convertible Perpetual Preferred Stock.

In addition to operating cash flows, the Company has financing available under a
senior secured revolving credit facility ("Credit Facility") with a maximum
borrowing amount of $100 million. As of March 31, 2003, all $100 million was
available under the Credit Facility. The Amended and Restated Credit Agreement
contains, among other provisions, various financial covenants. As a result of
certain financial covenants contained in the Amended and Restated Credit
Agreement, maximum utilization of the Company's Credit Facility may be
restricted.

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 2002 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, the
total purchase price would have been approximately $478 million as of March 31,
2003. The Company is exploring various alternatives for financing this
transaction. It is anticipated that this financing, if necessary, can be
accomplished using the Company's ability to access the capital markets. No
commitments for such financing have been obtained at this time. As discussed in
"Recent Developments - Kansas City Southern Receives Approval of Amendment of
Credit Agreement," the Company's lenders amended the Company's Amended and
Restated Credit Agreement dated June 12, 2002 as Grupo TMM and KCS, or either
Grupo TMM or KCS could be required to purchase the Mexican government's interest
in TFM after October 31, 2003. On April 3, 2003, the Company announced that more
than 96% of the lenders under its Amended and Restated Credit Agreement dated
June 12, 2002 approved the Company's request. The Company requested the
amendment to
                                       23


existing financial covenants in its Amended and Restated Credit Agreement in
order to provide flexibility in structuring the funding for this transaction.
The Company sought this amendment in order to maintain its current cash position
while analyzing financing alternatives. On April 28, the Company entered into a
second amendment to its Amended and Restated Credit Agreement under which 96
percent of the lenders specifically approved the Company's investment in further
equity interests of Grupo TFM, in equity interests representing 51% of Mexrail's
issued and outstanding capital stock and the use of the Company's cash to
acquire Mexrail, in connection with the proposed transactions to place KCSR,
Tex-Mex and TFM under common control.

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 2003. 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 PRONOUNCEMENTS. In June 2001, the FASB issued Statement No. 143,
"Accounting for Asset Retirement Obligations" ("SFAS 143"). SFAS 143 is
effective for fiscal years beginning after June 15, 2002. Under SFAS 143, the
fair value of a liability for an asset retirement obligation must be recognized
in the period in which it is incurred if a reasonable estimate of the fair value
can be made. The associated asset retirement costs are capitalized as part of
the carrying amount of the long-lived asset. KCSR, along with other Class I
railroads, depreciates track structure (rail, ties, and other track material) in
accordance with regulations promulgated by the Surface Transportation Board
("STB"). These regulations require KCSR to depreciate track structure to a net
salvage value (gross estimated salvage value less estimated costs to remove the
track structure at the end of its useful life). For certain track structure such
as ties, with little or no gross salvage value, this practice ultimately results
in depreciating an asset below zero, and thus, in effect, results in a
liability. Under the requirements of SFAS 143, in the absence of a legal
obligation to remove the track structure, such accounting practice is
prohibited. The Company adopted the provisions of SFAS 143 in the first quarter
of 2003, and, as a result, reviewed its depreciation of track structures to
determine instances where the depreciation of removal costs has resulted or
would be expected (based on the current depreciation rate) to result in the
depreciation of an asset below zero when considering net salvage value. As a
result of this review, the Company has estimated the excess depreciation
recorded on such assets and has recorded this amount as a reduction in
accumulated depreciation of $14.5 million and as a cumulative effect of an
accounting change of $8.9 million (net of taxes of $5.6 million) as required by
SFAS 143 in the first quarter of 2003. Additionally, depreciation rates applied
to certain track structure elements that were previously yielding a negative
salvage value have been modified to comply with the provisions of SFAS 143. For
the three months ended March 31, 2003, this resulted in a decrease in
depreciation expense of approximately $0.3 million. Management currently
estimates the net effect of the adoption of SFAS 143 on full year depreciation
expense to be approximately $1.4 million.

In December 2002, the FASB issued Statement No. 148 "Accounting for Stock-Based
Compensation - Transition and Disclosure - an amendment of FASB Statement No.
123" ("SFAS 148"). SFAS 148 provides two additional transition methods for
entities that adopt the method of accounting for stock-based compensation as
defined in FASB Statement No. 123. Additionally, the statement amends the
disclosure requirements of Statement 123 to require disclosures in interim
financial statements regarding the method of accounting for stock-based employee
compensation and the effect of the method on results of operations. The Company
is currently evaluating the provisions of this new accounting pronouncement and
does not expect this pronouncement, if adopted, to have a material impact on its
consolidated results of operations, financial position, or cash flows.


                                       24


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, 2002.


ITEM 4.   CONTROLS AND PROCEDURES

The Company's Chief Executive Officer and Chief Financial Officer have reviewed
and evaluated the effectiveness of the Company's disclosure controls and
procedures (as defined in Rules 13a-14(c) and 15d-14(c) under the Securities
Exchange Act of 1934, as amended (the "Exchange Act")), as of a date within
ninety days before the filing of this Quarterly Report on Form 10-Q. Based on
that evaluation, the Chief Executive Officer and Chief Financial Officer have
concluded that the Company's current disclosure controls and procedures are
effective to ensure that information required to be disclosed by the Company in
reports that it files or submits under the Exchange Act is recorded, processed,
summarized and reported within the time periods specified in the Securities and
Exchange Commission rules and forms, and include controls and procedures
designed to ensure that information required to be disclosed by the Company in
such reports is accumulated and communicated to the Company's management,
including the Chief Executive Officer and Chief Financial Officer, as
appropriate to allow timely decisions regarding required disclosure.

There have not been any significant changes in the Company's internal controls
or in other factors that could significantly affect these controls subsequent to
the date of their evaluation. There were no significant deficiencies or material
weaknesses in the internal controls, and therefore no corrective actions were
taken.


PART II - OTHER INFORMATION


ITEM 1.           LEGAL PROCEEDINGS

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


ITEM 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS


a)      The Company held its 2003 Annual Meeting of Stockholders ("Annual
        Meeting") on May 1, 2003. A total of 56,120,518 shares of the Common
        stock, $.01 per share par value, and Preferred stock, par value $25.00
        per share, or 90.9% of the outstanding voting stock on the record date
        (61,738,162 shares), was represented at the Annual Meeting, thereby
        constituting a quorum. These shares voted together as a single class.

                                       25


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

                                                                     Total
                                                                     Shares
                                                              ------------------
        Election of Three Directors

               (i) Michael G. Fitt
                                   For                               55,074,947
                                   Against                                    -
                                   Withheld                           1,196,566
                                                              -----------------
                                                   Total             56,271,513
                                                              =================

               (ii) Michael R. Haverty
                                   For                               54,995,381
                                   Against                                    -
                                   Withheld                           1,196,566
                                                              -----------------
                                                   Total             56,191,947
                                                              =================

              (iii) Thomas A. McDonnell
                                   For                               54,701,529
                                   Against                                    -
                                   Withheld                           1,196,566
                                                              -----------------
                                                   Total             55,898,095
                                                              =================


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

                                                                     Total
                                                                     Shares
                                                              -----------------

        Reapproval of Section 18.7 (Performance Measures)
        of KCS's 1991 Amended and Restated Stock Option
        and Performance Award Plan (as amended and
        restated effective as of November 7, 2002) for
        Purposes of Internal Revenue Code Section 162(m).

                                   For                               47,649,262
                                   Against                            8,250,946
                                   Withheld                             220,310
                                                              -----------------
                                                  Total              56,120,518
                                                              =================


ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K

a)   Exhibits

(3)(I) Articles of Incorporation

     Exhibit 3.1(a) Restated Articles of Incorporation, incorporated
                    herein by reference to Exhibit 3.1 to the Company's
                    Registration Statement on Form S-4 originally filed July 12,
                    2002 (Registration Statement No. 333-92360), as amended and
                    declared effective on July 30, 2002

     Exhibit 3.1(b) Certificate of Designations

                                       26


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

     Exhibit 4.1    See Exhibit 3.1(b)


(10) Material Contracts

     Exhibit 10.1   Acquisition  Agreement,  dated as of April 20, 2003,  by and
                    among the Company,  KARA Sub,  Inc.,  Grupo TMM,  S.A.,  TMM
                    Holdings, S.A. de C.V. and TMM Multimodal, S.A. de C.V.

     Exhibit 10.2   Stock Purchase Agreement, dated as of April 20, 2003, by and
                    among the Company, Grupo TMM, S.A. and TFM, S.A. de C.V.

     Exhibit 10.3   First Amendment dated as of April 3, 2003 to the Amended and
                    Restated Credit  Agreement dated as of June 12, 2002,  among
                    the Company, KCSR and the lenders party thereto (the "Credit
                    Agreement")

     Exhibit 10.4   Second Amendment dated as of April 28, 2003 to the Credit
                    Agreement


(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 January 7, 2003
        announcing its fourth quarter 2002 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 January 30,
        2003 reporting its fourth 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 filed a Current Report on Form 8-K dated March 19, 2003
        announcing that Thomas A. McDonnell has been named to its Board of
        Directors.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company
has duly caused this report to be signed on its behalf by the undersigned
thereunto duly authorized and in the capacities indicated on May 13, 2003.


Kansas City Southern

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


                                       27


                              CERTIFICATIONS

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: May 12, 2003


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



                                       28




                                 CERTIFICATIONS

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: May 12, 2003

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




                                       29