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



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

                  For the quarterly period ended JUNE 30, 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 JULY 31, 2003

COMMON STOCK, $.01 PER SHARE PAR VALUE                     61,699,877 SHARES
- ------------------------------------------------------------------------------





                              KANSAS CITY SOUTHERN

                                    FORM 10-Q
                                  JUNE 30, 2003

                                      INDEX

                                                                         PAGE

PART I - FINANCIAL INFORMATION


ITEM 1.     FINANCIAL STATEMENTS

Introductory Comments                                                       2


Consolidated Balance Sheets -
   June 30, 2003 and December 31, 2002                                      3


Consolidated Statements of Income -
   Three and Six Months Ended June 30, 2003 and 2002                        4
   Per Share Data                                                           4


Consolidated Statements of Cash Flows -
   Six Months Ended June 30, 2003 and 2002                                  5


Consolidated Statement of Changes in Stockholders' Equity -
   Six Months Ended June 30, 2003                                           6


Notes to Consolidated Financial Statements                                  7


ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
            CONDITION AND RESULTS OF OPERATIONS                            17


ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK     29


ITEM 4.     CONTROLS AND PROCEDURES                                        29


PART II - OTHER INFORMATION


ITEM 1.     LEGAL PROCEEDINGS                                              30

ITEM 2.     CHANGES IN SECURITIES AND USE OF PROCEEDS                      30

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K                               30



SIGNATURES                                                                 32
- ----------





                              KANSAS CITY SOUTHERN
                                    FORM 10-Q
                                  JUNE 30, 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
six months ended June 30, 2003 are not necessarily indicative of the results
expected for the full year 2003.














                              KANSAS CITY SOUTHERN
                           CONSOLIDATED BALANCE SHEETS
                              (DOLLARS IN MILLIONS)


                                                      June 30,    December 31,
                                                        2003          2002
                                                    ------------- -------------
                                                    (Unaudited)
 ASSETS

 Current assets:
    Cash and cash equivalents                       $      191.9  $       19.0
    Accounts receivable, net                               112.7         114.9
    Accounts receivable from related parties                 4.1           3.6
    Inventories                                             35.6          34.2
    Other current assets                                    31.9          44.5
                                                    ------------- -------------
       Total current assets                                376.2         216.2
                                                    ------------- -------------

 Investments                                               460.8         423.1

 Properties (net of $716.1 and $682.9 accumulated
     depreciation and amortization, respectively)        1,344.3       1,337.4

 Goodwill                                                   10.6          10.6

 Other assets                                               24.6          21.5
                                                    ------------- -------------

    Total assets                                    $    2,216.5  $    2,008.8
                                                    ============= =============

 LIABILITIES AND STOCKHOLDERS' EQUITY

 Current Liabilities:
    Debt due within one year                        $       10.0  $       10.0
    Accounts and wages payable                              35.7          47.7
    Accrued liabilities                                    141.9         128.6
                                                    ------------- -------------
       Total current liabilities                           187.6         186.3
                                                    ------------- -------------

 Other Liabilities
    Long-term debt                                         570.1         572.6
    Deferred income taxes                                  396.6         392.8
    Other liabilities and deferred credits                  97.3         104.2
                                                    ------------- -------------
       Total other liabilities                           1,064.0       1,069.6
                                                    ------------- -------------

 Stockholders' Equity
         Preferred stock                                     6.5           6.1
         Common stock                                        0.6           0.6
         Retained earnings                                 851.7         748.5
         Paid in capital                                   107.6             -
         Accumulated other comprehensive loss               (1.5)         (2.3)
                                                    ------------- -------------
       Total stockholders' equity                          964.9         752.9
                                                    ------------- -------------

    Total liabilities and stockholders' equity      $    2,216.5  $    2,008.8
                                                    ============= =============









               See accompanying notes to consolidated financial statements.






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



                                                                                                               

                                                                     Three Months                        Six Months
                                                                    Ended June 30,                     Ended June 30,
                                                           ---------------------------------- ----------------------------------
                                                                2003              2002              2003             2002
                                                           ---------------- ----------------- ----------------- ----------------

Revenues                                                       $     146.3       $     139.2       $     286.5      $     283.1

Costs and expenses
   Compensation and benefits                                          47.5              46.5              98.0             95.9
   Depreciation and amortization                                      16.0              14.6              31.9             29.5
   Purchased services                                                 15.2              13.9              30.3             27.9
   Operating leases                                                   14.2              13.8              28.5             27.3
   Fuel                                                               11.3               9.3              24.1             18.8
   Casualties and insurance                                            8.4               7.2              16.5             15.1
   Car hire                                                            3.5               4.1               5.7              9.3
   Other                                                              16.0              15.3              30.5             31.4
                                                           ---------------- ----------------- ----------------- ----------------
Total costs and expenses                                             132.1             124.7             265.5            255.2
Operating income                                                      14.2              14.5              21.0             27.9
Equity in net earnings (losses) of unconsolidated affiliates:
     Grupo Transportacion Ferroviaria Mexicana, S.A. de C.V.          (2.3)             13.0               4.6             17.8
     Other                                                            (0.2)             (1.3)             (0.1)            (1.2)
Gain on sale of Mexrail, Inc.                                            -                 -                 -              4.4
Interest expense                                                     (11.7)            (10.5)            (23.2)           (21.8)
Debt retirement costs                                                    -              (4.3)                -             (4.3)
Other income                                                           1.5               4.4               2.8              8.8
                                                           ---------------- ----------------- ----------------- ----------------
Income before income taxes, and cumulative effect of
         accounting change                                             1.5              15.8               5.1             31.6
Income tax provision                                                   2.0               1.3               0.9              5.4
                                                           ---------------- ----------------- ------------------ ---------------

Income (loss) before cumulative effect of accounting change           (0.5)             14.5               4.2             26.2
Cumulative effect of accounting change, net of income taxes              -                 -               8.9                -
                                                           ---------------- ----------------- ------------------ ---------------
Net income (loss)                                              $      (0.5)      $      14.5       $      13.1      $      26.2

Less: preferred stock dividends                                        1.3               0.1               1.4              0.1
                                                           ---------------- ----------------- ------------------ ---------------

Net income (loss) available to common shareholders             $      (1.8)      $      14.4       $      11.7      $      26.1
                                                           ================ ================= ================== ===============

PER SHARE DATA
Basic earnings per common share
   Income (loss) before cumulative effect
      of accounting change                                     $     (0.03)      $      0.24       $      0.05      $      0.44
   Cumulative effect of accounting change, net of income
      taxes                                                              -                 -              0.14                -
                                                           ---------------- ----------------- ----------------------------------
       Net income (loss) per basic share                       $     (0.03)      $      0.24       $      0.19      $      0.44
                                                           ================ ================= ==================================

Diluted earnings per common share
   Income (loss) before cumulative effect
      of accounting change                                     $     (0.03)      $      0.23       $      0.05      $      0.42
   Cumulative effect of accounting change, net of income
      taxes                                                              -                 -              0.14                -
                                                           ---------------- ----------------- ----------------------------------
       Net income (loss) per diluted share                     $     (0.03)      $      0.23       $      0.19      $      0.42
                                                           ================ ================= ==================================

Weighted average common shares outstanding (in thousands)
       Basic                                                        61,649            60,095            61,525           59,918
       Potential dilutive common shares                                  -             2,232             1,397            2,148
                                                           ---------------- ----------------- ----------------------------------
         Diluted                                                    61,649            62,327            62,922           62,066








               See accompanying notes to consolidated financial statements.





                              KANSAS CITY SOUTHERN
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (DOLLARS IN MILLIONS)
                                   (UNAUDITED)
                                                             Six Months
                                                           Ended June 30,
                                                    ----------------------------

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

OPERATING ACTIVITIES:
  Net income                                        $       13.1   $       26.2
  Adjustments to reconcile net income to net cash
   provided by operating activities
   Depreciation and amortization                            31.9           29.5
   Deferred income taxes                                     7.1           (1.1)
   Equity in undistributed earnings of
    unconsolidated affiliates                               (4.5)         (16.6)
   Gain on sale of Mexrail, Inc.                               -           (4.4)
   Gain on sale of assets                                   (1.8)          (8.9)
   Cumulative effect of accounting change                   (8.9)             -
  Tax benefit realized upon exercise of stock options        0.9            1.0
  Changes in working capital items
   Accounts receivable                                       1.8           (2.4)
   Inventories                                              (1.4)          (2.7)
   Other current assets                                      4.0           34.6
   Accounts and wages payable                              (10.3)          (8.8)
   Accrued liabilities                                      15.9            2.4
  Other, net                                                (0.9)           9.0
                                                    -------------  -------------
   Net cash provided by operating activities                46.9           57.8
                                                    -------------  -------------


INVESTING ACTIVITIES:
  Property acquisitions                                    (32.6)         (39.1)
  Proceeds from disposal of property                         7.7           16.1
  Investment in and loans to affiliates                    (32.8)          (3.5)
  Proceeds from sale of Mexrail, Inc.                          -           31.4
  Other, net                                                (4.7)           1.1
                                                    -------------  -------------
   Net cash provided by (used for) investing
    activities                                             (62.4)           6.0
                                                    -------------  -------------


FINANCING ACTIVITIES:
  Proceeds from issuance of long-term debt                     -          200.0
  Repayment of long-term debt                               (2.5)        (263.4)
  Issuance of preferred stock, net                         193.2              -
  Debt issuance costs                                          -           (5.4)
  Proceeds from stock plans                                  2.1            3.7
  Cash dividends paid                                       (0.1)          (0.1)
  Other, net                                                (4.3)           0.2
                                                    -------------  -------------
   Net cash provided by (used for) financing
    activities                                             188.4          (65.0)
                                                    -------------  -------------


CASH AND CASH EQUIVALENTS:
  Net increase (decrease) in cash and cash
   equivalents                                             172.9           (1.2)
  At beginning of year                                      19.0           24.7
                                                    -------------  -------------
  At end of period                                  $      191.9   $       23.5
                                                    =============  =============














               See accompanying notes to consolidated financial statements.


                              KANSAS CITY SOUTHERN
                 CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                   (DOLLARS IN MILLIONS, EXCEPT SHARE AMOUNTS)
                                   (UNAUDITED)



                                                                                                      

                                                        $1 Par                                            Accumulated
                                          $25 Par     Cumulative    $.01 Par        Paid                     other
                                         Preferred    Preferred      Common          In        Retained   comprehensive
                                           stock        Stock        stock        Capital      earnings      income       Total
                                                                                                             (loss)
                                        ------------ ------------ ------------- ------------ ------------ ------------ -------------

Balance at December 31, 2002               $     6.1   $        -    $     0.6    $        -   $    748.5   $     (2.3)   $   752.9

Comprehensive income:
   Net income                                                                                        13.1
   Change in fair value of cash flow
    hedge                                                                                                          0.2
   Amortization of accumulated other
     comprehensive income (loss)
     related to interest rate swap                                                                                 0.6
Comprehensive income                                                                                                           13.9

Preferred stock issued                                        0.4                      107.6         85.2                     193.2

Dividends on $25 Par Preferred Stock
($0.50/share)                                                                                        (0.1)                     (0.1)

Options exercised and stock subscribed                                                                1.7                       1.7

Stock plan shares issued from treasury                                                                3.3                       3.3
                                        ------------ ------------ ------------- ------------ ------------ ------------ -------------

Balance at June 30, 2003                   $     6.1   $      0.4    $     0.6    $    107.6   $    851.7   $     (1.5)   $   964.9
                                        ============ ============ ============= ============ ============ ============ =============

































               See accompanying notes to consolidated financial statements.



                              KANSAS CITY SOUTHERN
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   ACCOUNTING POLICIES AND INTERIM FINANCIAL STATEMENTS. In the opinion of the
     management  of  KCS,  the  accompanying  unaudited  consolidated  financial
     statements   contain  all   adjustments   (consisting   of  normal  closing
     procedures)  necessary  to present  fairly the  financial  position  of the
     Company and its  subsidiary  companies as of June 30, 2003 and December 31,
     2002, the results of its operations for the three and six months ended June
     30,  2003 and 2002,  its cash flows for the six months  ended June 30, 2003
     and 2002, and its changes in stockholders'  equity for the six months ended
     June 30, 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 10. The results of  operations  for the three and
     six-month periods ended June 30, 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.  Basic  earnings  per common share is computed by
     dividing income  available to common  shareholders by the  weighted-average
     number of common shares  outstanding for the period.  Diluted  earnings per
     share  reflects  the  potential  dilution  that could occur if  convertible
     securities or stock options were  converted into common stock or exercised.
     The following is a reconciliation from the weighted average shares used for
     the basic earnings per share  computation to the diluted earnings per share
     computation  for the three and six  months  ended  June 30,  2003 and 2002,
     respectively (in thousands):

                                          Three Months          Six Months
                                         Ended June 30,       Ended June 30,
                                      -------------------- ---------------------
                                          2003       2002      2003       2002
                                      ---------  --------- ---------------------
     Basic shares                       61,649     60,095     61,525     59,918
     Effect of dilution:  Stock
      options                                -      2,232      1,397      2,148
     Effect of dilution:  Convertible
      preferred stock                        -          -          -          -
                                      ---------  --------- ---------- ----------
     Diluted shares                     61,649     62,327     62,922     62,066
                                      =========  ========= ========== ==========

      Shares excluded from diluted
       computation                      11,325         55      5,503         38
                                      ---------  --------- ---------- ----------

     For the three and six months ended June 30, 2003,  8,926 and 4,463  shares,
     respectively, related to the convertible preferred stock were excluded from
     the  computation  because the  inclusion  of these  shares  would have been
     antidilutive  to earnings  per share.  Additionally,  for the three  months
     ended June 30, 2003,  no shares  related to stock  options were included in
     the  computation  due to their  antidilutive  effect as a result of the net
     loss for the period.  For the six months ended June 30, 2003,  1,040 shares
     related to stock  options were  excluded  from the  calculation  of diluted
     earnings  per share  because  the  exercise  prices were  greater  than the
     average  market  price of the common  shares.  For the three and six months
     ended June 30, 2002, 55 and 38 shares respectively,  were excluded from the
     calculation of diluted  earnings per share because the exercise prices were
     greater than the average market price of the common  shares.  For the three
     and six months  ended June 30,  2003 and 2002,  earnings  per share were as
     follows:


                                                                                              
                                                             Three Months                    Six Months
                                                            Ended June 30,                 Ended June 30,
                                                    -----------------------------   -----------------------------
                                                        2003            2002            2003           2002
                                                    -------------   -------------   -----------------------------
     Net income (loss)                                 $    (0.5)      $    14.5       $    13.1       $    26.2

     Less: preferred stock dividends                         1.3             0.1             1.4             0.1
                                                    -------------   -------------   -------------  --------------
     Net income (loss) available to common
      shareholders                                     $    (1.8)      $    14.4       $    11.7       $    26.1
                                                    =============   =============   =============  ==============
     EARNINGS PER SHARE
     Basic earnings per common share
        Income (loss) before cumulative effect
           of accounting change                        $   (0.03)      $    0.24       $    0.05       $    0.44
        Cumulative effect of accounting change, net
           of income taxes                                     -               -            0.14               -
                                                    -------------   -------------   -------------  --------------
            Net income (loss) per basic share          $   (0.03)      $    0.24       $    0.19       $    0.44
                                                    =============   =============   =============  ==============
     Diluted earnings per common share
        Income (loss) before cumulative effect
           of accounting change                        $   (0.03)      $    0.23       $    0.05       $    0.42
        Cumulative effect of accounting change, net
           of income taxes                                     -               -            0.14               -
                                                    -------------   -------------   -------------  --------------
            Net income (loss) per diluted share        $   (0.03)      $    0.23       $    0.19       $    0.42
                                                    =============   =============   =============  ==============


3.   INVESTMENTS.  Investments  in  unconsolidated  affiliates and certain other
     investments  accounted  for under the equity method  generally  include all
     entities  in  which  the  Company  or  its  subsidiaries  have  significant
     influence,   but  not  more  than  50%  voting   control.   Investments  in
     unconsolidated  affiliates at June 30, 2003 include,  among others,  equity
     interests  in  Grupo  Transportacion  Ferroviaria  Mexicana,  S.A.  de C.V.
     ("Grupo TFM"),  Southern  Capital  Corporation,  LLC ("Southern  Capital"),
     Mexrail, and the Panama Canal Railway Company ("PCRC").

     The Company,  it's 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  owned 49% of Mexrail,  it retained an indirect  ownership
     through its  ownership  of Grupo TFM. The  Company's  share of the proceeds
     from  the  sale of  Mexrail  to TFM  exceeded  the  carrying  value  of the
     Company's  investment in Mexrail by $11.2 million. The Company recognized a
     $4.4  million  gain on the sale of Mexrail  to TFM in the first  quarter of
     2002, while the remaining $6.8 of excess proceeds was deferred and is being
     amortized into net income over 20 years.

     The  Company is party to certain  agreements  with Grupo TMM  covering  the
     Grupo TFM joint  venture.  These  agreements  contain  "change in  control"
     provisions,  provisions  intended to preserve the Company's and Grupo TMM's
     proportionate ownership of the joint venture, and super-majority provisions
     with respect to voting on certain significant transactions. Such agreements
     also  provide a right of first  refusal  in the  event  that  either  party
     initiates  a  divestiture  of  its  equity  interest  in  Grupo  TFM  and a
     prohibition on transfers to competitors. Under certain circumstances,  such
     agreements could affect the Company's  ownership  percentsage and rights in
     these equity affiliates.

     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  announced  a  series  of  agreements,
     including,    among   others,   an   acquisition   agreement   ("Aquisition
     Agreement"), that   have  been  approved  by  their  respective  boards  of
     directors,  that will, following shareholder and regulatory approval, place
     the Kansas City Southern  Railway  ("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 this  transaction,
     subject to shareholder approval, KCS will change its name to NAFTA Rail.

     On May 9,  2003,  upon the  terms  and  subject  to the  conditions  of the
     agreement to acquire  Tex-Mex,  on May 9, 2003, the Company acquired 51% of
     the outstanding  stock of Mexrail from TFM for $32.7 million.  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 Surface
     Transportation  Board  ("STB")  of KCS's  request  to  acquire  control  of
     Tex-Mex.  Accordingly,  this  investment in Mexrail is being  accounted for
     under the equity method of accounting. 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.

     The common  control of KCSR and Tex-Mex under NAFTA Rail requires  approval
     of the the United States  Department of Justice,  ("Department of Justice")
     and the STB in the United States.  Additionally,  the  acquisition of Grupo
     TFM shares by NAFTA Rail  requires  the  approval of  Mexico's  Competition
     Commission  and the Foreign  Investment  Commission in Mexico.  On June 25,
     2003,  the Company  announced  that it received  formal written notice that
     Mexico's  Competition   Commission  ("the  Commission")  had  approved  the
     proposed NAFTA Rail  transaction.  After a detailed review of the proposal,
     the  Commission   found  that  NAFTA  Rail  fully  complies  with  Mexico's
     competition guidelines,  and would in no way impede open competition within
     the  transportation  sector.  The Commission  granted its approval  without
     conditions.

     On July 31, 2003, the waiting period under the Hart-Scott-Rodino  Antitrust
     Improvements  Act of 1976 ("HSR") for the proposed  NAFTA Rail  transaction
     expired  without a formal request from Department of Justice for additional
     information  of  documentary  material,  allowing  KCS  and  Grupo  TMM  to
     consummate  the  transaction  without  any  further  delays that could have
     resulted  from requests for  additional  information  by the  Department of
     Justice under U.S. antitrust laws. Under the HSR process, the Department of
     Justice had thirty days after notice was filed to issue a "second  request"
     asking for various  documents  and  information  from the HSR parties.  The
     waiting period expired without action by the Department of Justice.

     In a related  matter,  On July 31,  2003,  certain  KCS  senior  executives
     testified  before  the STB at a public  hearing  held to  discuss  and take
     evidence on the  Company's  plans to place KCSR,  Gateway  Eastern  Railway
     Company,  ("Gateway"),  and Tex-Mex  under the common  control of KCS. This
     public  hearing  was  scheduled  by the STB to allow KCS and the  public to
     comment on this  transaction,  which is separate from the TFM  transaction.
     The STB has  published a procedural  schedule  that would result in a final
     decision on the company's plan to place KCSR, Gateway and Tex-Mex under the
     common control of KCS by October 17, 2003.

     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  Convertible  Common  Stock of the
     Company,  representing,  at the  time of the  agreement,  approximately  22
     percents (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 closing to Grupo TMM with up to 6.4 million
     additional  shares of Company stock) and a potential incentsive  payment of
     between $100 million and $180 million  based on the  resolution  of certain
     future contingencies.

     Subsequent  to the  date of the  Acquisition  Agreement,  there  have  been
     certain  differences  between the Company and Grupo TMM,  derived  from the
     alleged  actions  or  omissions  of the  parties.  These  differences  have
     resulted  in the  exchange  of  certain  communications  between  the legal
     advisors of the parties. No further actions have been taken at this time.


     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):

                                                                                                 

                                                   June 30, 2003                            December 31, 2002
                                       ---------------------------------------    --------------------------------------
                                                                   Southern                                   Southern
                                           PCRC      Grupo TFM*    Capital           PCRC       Grupo TFM     Capital
                                       ------------ ------------ -------------    ------------ ------------ -------------

Current assets                             $    4.6    $   238.6     $    5.9        $    2.7    $   265.2      $    5.5
Non-current assets                             84.4      2,066.0        133.3            88.2      2,061.3         139.4
                                       ------------ ------------ -------------    ------------ ------------ -------------
       Assets                              $   89.0    $ 2,304.6     $  139.2        $   90.9    $ 2,326.5      $  144.9
                                       ============ ============ =============    ============ ============ =============

Current liabilities                        $    4.9    $   190.6     $      -        $    5.1    $   147.3      $      -
Non-current liabilities                        71.4        967.2         85.9            70.8      1,045.3          95.1
Minority interest                                 -        350.7            -               -        348.0             -
Equity of stockholders and partners            12.7        796.1         53.3            15.0        785.9          49.8
                                       ------------ ------------ -------------    ------------ ------------ -------------
       Liabilities and equity              $   89.0    $ 2,304.6     $  139.2        $   90.9    $ 2,326.5      $  144.9
                                       ============ ============ =============    ============ ============ =============

KCS's investment                           $    6.4    $   384.5     $   26.7        $    7.5    $   380.1      $   24.9
                                       ------------ ------------ -------------    ------------ ------------ -------------

* Includes Mexrail as a fully consolidated subsidiary


OPERATING RESULTS (DOLLARS IN MILLIONS):

                                                                                                  

                                                            Three Months                        Six Months
                                                           Ended June 30,                     Ended June 30,
                                                     ----------------------------       ----------------------------
                                                       2003              2002             2003              2002
                                                     ----------        ----------       ----------        ----------
Revenues:
    Grupo TFM*                                         $ 176.6           $ 186.3          $ 345.1           $ 343.8
    Southern Capital                                       7.9               7.5             15.9              15.0
    PCRC                                                   1.8               0.6              4.2               1.6
    Mexrail                                                  -                 -                -              13.3

Operating costs and expenses:
    Grupo TFM*                                         $ 143.8           $ 130.2          $ 280.5           $ 252.2
    Southern Capital                                       6.9               6.4             13.9              12.1
    PCRC                                                   3.3               3.1              6.5               6.0
    Mexrail                                                  -                 -                -              13.3

Net income (loss):
    Grupo TFM*                                         $  (4.7)          $  35.0          $  10.3           $  48.0
    Southern Capital                                       1.0              (0.7)             2.0               1.2
    PCRC                                                  (1.5)             (2.0)            (2.3)             (3.8)
    Mexrail                                                  -                 -                -                 -
* Includes Mexrail as a fully consolidated subsidiary as of April 2002.




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 six  months of 2003,  the
     Company has received  approximately  $1.4  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 derivative  instruments for speculative  purposes but uses them
     for risk management purposes only. The Company's objective is to manage its
     fuel and interest  rate risk through the use of derivative  instruments  as
     deemed  appropriate.  At June 30, 2003, the Company was a party to six fuel
     swap agreements for a notional amount of approximately  7.5 million gallons
     of fuel.  Under the terms of these swaps,  the Company  receives a variable
     price  based upon the average of the spot  prices  calculated  on a monthly
     basis as reported through a petroleum price reporting service.


     A summary of the swap  agreements  to which KCSR was a party as of June 30,
     2003 is as follows:

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

     November 14, 2002  1.3 million gallons    62.5(cents)    December 31, 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
     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 June 30,
     2003,  the fair market value of the swaps was $0.4  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  ("FASB")  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:


                                                                                                            

                                                   ----------------------------------------------------------------------------
                                                         2003                2002               2003               2002
                                                   ------------------ -------------------------------------- ------------------
     NET INCOME (IN MILLIONS):
      As reported                                        $     (0.5)          $    14.5          $    13.1          $    26.2
      Total stock-based compensation expense
       determined under fair value method, net of
       income taxes                                            (0.6)               (0.4)              (1.0)              (0.9)
                                                   ------------------ -------------------------------------- ------------------
     Pro forma                                           $     (1.1)          $    14.1          $    12.1          $    25.3

      EARNINGS PER BASIC SHARE:
      As reported                                        $    (0.03)          $    0.24          $    0.19          $    0.44
      Pro forma                                          $    (0.04)          $    0.23          $    0.17          $    0.42

     EARNINGS PER DILUTED SHARE:
      As reported                                        $    (0.03)          $    0.23          $    0.19          $    0.42
      Pro forma                                          $    (0.04)          $    0.22          $    0.17          $    0.40


7.   KANSAS CITY SOUTHERN RECIEVES APPROVAL OF AMENDMENT OF CREDIT AGREEMENT. On
     April  3,  2003,  the  Company  received  approval  of its  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  Annual  Report on Form 10-K for the year ended
     December 31, 2002 as filed with the Securities and Exchange Commission, the
     Mexican  Government  has the right to  require  Grupo TFM to  purchase  the
     Mexican  Government's  interest in TFM on or after October 31, 2003. Should
     Grupo TFM fail to purchase the Mexican Government's interest within 60 days
     of  notification  by the Mexican  Government of its obligation to buy, then
     Grupo  TMM and KCS,  or  either  Grupo  TMM or KCS,  could be  required  to
     purchase their respective  portion,  or all, as applicable,  of the Mexican
     Government's  interest in TFM within 60 days following written notification
     to  Grupo  TMM  and  KCS,  or  either  Grupo  TMM or KCS,  of its or  their
     obligation to purchase.  In addition,  if the Mexican Government's interest
     in TFM has not been  purchased  prior to the closure of the proposed  NAFTA
     Rail  transaction  to place KCSR,  Tex-Mex,  Gateway  and TFM under  common
     control, KCS shall, as a condition precedent to, and contemporaneous  with,
     the closure of such  transaction,  enter into an agreement  under which KCS
     shall assume and

     discharge  Grupo  TMM's  obligation  to purchase  the Mexican  Government's
     interest in TFM.  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 the  transaction to acquire the
     Mexican  Government's  interest  in TFM.  On April 28,  2003,  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  NAFTA Rail  transaction  to place KCSR,  Tex-Mex and TFM
     under common control (see note 3).

8.   KCS ISSUES 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
     convertible preferred stock is redeemable at the option of a holder only in
     the event of a "fundamental  change," which is defined as "any  transaction
     or event (whether by means of an exchange offer, liquidation, tender offer,
     consolidation, merger, combination,  reclassification,  recapitalization or
     otherwise)  in  connection  with  which  all  or  substantially  all of the
     Company's  common stock is exchanged for,  converted into,  acquired for or
     constitutes  solely the right to receive common stock that is not listed on
     a United States national  securities  exchange or approved for quotation on
     the Nasdaq National Market or similar system.  The practical effect of this
     provision is to limit the Company's ability to eliminate a holder's ability
     to convert the convertible preferred stock into common shares of a publicly
     traded security through a merger or consolidation transaction.  In no other
     circumstances   is  the  Company   potentially   obligated  to  redeem  the
     convertible preferred stock for cash. Accordingly,  since the Company is in
     a position  to control  whether  the  Company  experiences  a  "fundamental
     change," the convertible  preferred stock is classified as permanent equity
     capital.

     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. On August, 1, 2003, KCS
     submitted a Form S-3  Registration  Statement  to the SEC to  register  for
     resale by the holders the convertible  preferred stock and the common stock
     into  which  such  preferred  stock  may be  converted.  This  registration
     statement is currently  pending review by the SEC. KCS will not receive any
     proceeds from the sale of the securities under this registration statement.

9.   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.

     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.

10.  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 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 estimated the excess
     depreciation  recorded  on  such  assets  and  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 six months
     ended June 30, 2003, this resulted in a reduction in  depreciation  expense
     of  approximately  $0.7  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 June 30,  Six Months Ended June 30,
                          ------------------------------------------------------
                                 2003         2002         2003         2002
                          ------------------------------------------------------
     NET INCOME (IN MILLIONS)
     As reported            $      (0.5) $      14.5  $      13.1   $     26.2
     Pro forma              $      (0.5) $      14.9  $       4.2   $     26.8

     EARNINGS PER BASIC
     SHARE:
     As reported            $     (0.03) $      0.24  $       0.19  $      0.44
     Pro forma              $     (0.03) $      0.25  $       0.05  $      0.45

     EARNINGS PER DILUTED
     SHARE:
     As reported            $     (0.03) $      0.23  $      0.19   $      0.42
     Pro forma              $     (0.03) $      0.24  $      0.05   $      0.43

     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.

     In January 2003, the FASB issued FASB  Interpretation No. 46 "Consolidation
     of  Variable   Interest   Entities,"  ("FIN  46").  FIN  46  clarifies  the
     application of Accounting Research Bulletin No. 51, "Consolidated Financial
     Statements" to certain variable interest entities created after January 31,
     2003 as well as certain entities created prior to this date. The Company is
     required to adopt this  interpretation  in the third  quarter of 2003.  The
     Company has performed an initial assessment of its equity method investment
     in Southern Capital for any potential impact this  interpretation  may have
     on its accounting for Southern Capital as an equity investment. The Company
     anticipates that FIN 46 will have no impact on the Company's accounting for
     its investment in Southern Capital since, at inception,  SCC had sufficient
     funding and capital to absorb any expected losses.

11.  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

                                                 Six months ended June 30, 2003 (dollars in millions)
                                  ------------------------------------------------------------------------------------
                                                                                           
                                                                                Non-
                                                 Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                     Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ------------- ------------- ------------- ------------- -------------- -------------
Revenues                            $        -    $    283.3     $     9.7    $     14.8    $     (21.3)   $    286.5
Costs and expenses                         6.4         255.8           9.4          15.2          (21.3)        265.5
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Operating income (loss)              (6.4)         27.5           0.3          (0.4)             -          21.0

Equity in net earnings (losses)
    of unconsolidated affiliates
    and subsidiaries                       8.8           4.6             -           4.5          (13.4)          4.5
Interest expense                          (0.3)        (22.8)         (0.1)            -              -         (23.2)
Other income                                 -           2.3           0.2           0.6           (0.3)          2.8
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Income (loss) before income
     taxes and cumulative effect
     of accounting change                  2.1          11.6           0.4           4.7          (13.7)          5.1
Income tax provision (benefit)            (2.1)          2.8           0.1           0.1              -           0.9
                                  ------------- ------------- ------------- ------------- -------------- -------------
Income (loss) before cumulative
     effect of accounting change           4.2           8.8           0.3           4.6          (13.7)          4.2
Cumulative effect of accounting
     change, net of income taxes           8.9           8.9             -             -           (8.9)          8.9
                                  ------------- ------------- ------------- ------------- -------------- -------------
Net income (loss)                   $     13.1    $     17.7     $     0.3    $      4.6    $     (22.6)   $     13.1
                                  ============= ============= ============= ============= ============== =============


                                                 Six months ended June 30, 2002 (dollars in millions)
                                  ------------------------------------------------------------------------------------
                                                                                Non-
                                                 Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                     Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ------------- ------------- ------------- ------------- -------------- -------------
Revenues                              $      -    $    283.2     $     9.3     $     7.9    $     (17.3)   $    283.1
Costs and expenses                         5.7         247.4          11.2           8.2          (17.3)        255.2
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Operating income (loss)              (5.7)         35.8          (1.9)         (0.3)             -          27.9

Equity in net earnings (losses)
   of unconsolidated affiliates
   and subsidiaries                       25.6          16.8             -          16.6          (42.4)         16.6
Gain on Sale of Mexrail                    4.4           4.4             -             -           (4.4)          4.4
Interest expense                          (0.3)        (21.0)         (0.3)         (0.2)             -         (21.8)
Debt retirement costs                        -          (4.3)            -             -              -          (4.3)
Other, net                                 0.1           8.6           0.1           0.3           (0.3)          8.8
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Income (loss) before                 24.1          40.3          (2.1)         16.4          (47.1)         31.6
       income taxes
Income tax provision (benefit)            (2.1)          8.7          (0.8)         (0.4)             -           5.4
                                  ------------- ------------- ------------- ------------- -------------- -------------
Net income (loss)                   $     26.2    $     31.6    $     (1.3)   $     16.8    $     (47.1)   $     26.2
                                  ============= ============= ============= ============= ============== =============


CONDENSED CONSOLIDATING BALANCE SHEETS

                                                       As of June 30, 2003 (dollars in millions)
                                  ------------------------------------------------------------------------------------
                                                                                Non-
                                                 Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                     Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ------------- ------------- ------------- ------------- -------------- -------------
ASSETS
   Current assets                  $     214.7    $    395.2     $    12.4    $     19.1   $     (265.2)  $     376.2
   Investments                           820.3         417.3             -         457.7       (1,234.5)        460.8
   Properties, net                         0.2       1,340.2           3.9             -              -       1,344.3
   Goodwill and other assets               6.3          28.9           1.6           6.5           (8.1)         35.2
                                  ------------- ------------- ------------- ------------- -------------- -------------

     Total assets                  $   1,041.5   $   2,181.6     $    17.9    $    483.3   $   (1,507.8)  $   2,216.5
                                  ============= ============= ============= ============= ============== =============

LIABILITIES AND EQUITY
   Current liabilities             $       4.4   $     397.9     $     4.5    $     41.9    $    (261.1)  $     187.6
   Long-term debt                          1.2         568.2           0.7             -              -         570.1
   Payable to affiliates                  32.9             -           0.7             -          (33.6)            -
   Deferred income taxes                   6.5         395.1           0.2           2.9           (8.1)        396.6
   Other liabilities                      31.6          42.2           4.2          23.4           (4.1)         97.3
   Stockholders' equity                  964.9         778.2           7.6         415.1       (1,200.9)        964.9
                                  ------------- ------------- ------------- ------------- -------------- -------------

     Total liabilities and
     equity                        $   1,041.5   $   2,181.6     $    17.9    $    483.3   $   (1,507.8)  $   2,216.5
                                  ============= ============= ============= ============= ============== =============




                                                                                           

                                                     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
                                  ============= ============= ============= ============= ============== =============


CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

                                                 Six months ended June 30, 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:         $    (166.1)   $    199.7    $    (11.2)   $     20.3     $      4.2    $     46.9
                                  ------------- ------------- ------------- ------------- -------------- -------------

Investing activities:
   Property acquisitions                     -         (32.4)         (0.2)            -              -         (32.6)
   Proceeds from disposal of
    property                                 -           7.7             -             -              -           7.7
   Investments in and loans to
    affiliates                           (32.7)         (0.1)            -         (20.1)          20.1         (32.8)
   Proceeds from sale of
    investments                              -             -             -             -              -             -
   Other, net                             (5.3)            -             -           1.6           (1.0)         (4.7)
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Net                                 (38.0)        (24.8)         (0.2)        (18.5)          19.1         (62.4)
                                  ------------- ------------- ------------- ------------- -------------- -------------

Financing activities:
   Proceeds from issuance of
     long-term debt                          -             -             -             -              -             -
   Repayment of long-term debt               -          (1.5)         (1.0)            -              -          (2.5)
   Proceeds from loans from
    affiliates                            20.1             -             -             -          (20.1)            -
   Repayment of loans from
    affiliates                               -             -             -             -              -             -
   Issuance of preferred stock           193.2             -             -             -              -         193.2
   Debt issuance costs                       -             -             -             -              -             -
   Proceeds from stock plans               1.9           0.2             -             -              -           2.1
   Cash dividends paid                    (0.1)            -             -             -              -          (0.1)
   Other, net                                -           0.2           0.2          (1.5)          (3.2)         (4.3)
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Net                                 215.1          (1.1)         (0.8)         (1.5)         (23.3)        188.4
                                  ------------- ------------- ------------- ------------- -------------- -------------

Cash and cash equivalents:
   Net increase (decrease)                11.0         173.8         (12.2)          0.3              -         172.9
   At beginning of period                (10.8)         17.4          11.8           0.6              -          19.0
                                  ------------- ------------- ------------- ------------- -------------- -------------
   At end of period                  $     0.2    $    191.2    $     (0.4)    $     0.9      $       -    $    191.9
                                  ============= ============= ============= ============= ============== =============







                                                                                            


                                                 Six months ended June 30, 2002 (dollars in millions)
                                  ------------------------------------------------------------------------------------
                                                                                Non-
                                                 Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                     Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ------------- ------------- ------------- ------------- -------------- -------------
Net cash flows provided by (used
for) operating activities:          $    (11.0)   $     56.9     $     0.4     $     7.1     $      4.4    $     57.8
                                  ------------- ------------- ------------- ------------- -------------- -------------

Investing activities:
   Property acquisitions                     -         (38.6)         (0.5)            -              -         (39.1)
   Proceeds from disposal of
    property                                 -          16.1             -             -              -          16.1
   Investments in and loans to
    affiliates                               -             -             -         (10.3)           6.8          (3.5)
   Proceeds from sale of
    investments                              -          31.4             -             -              -          31.4
   Other, net                                -          (0.4)          0.7             -            0.8           1.1
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Net                                     -           8.5           0.2         (10.3)           7.6           6.0
                                  ------------- ------------- ------------- ------------- -------------- -------------

Financing activities:
   Proceeds from issuance of
     long-term debt                          -         200.0             -             -              -         200.0
   Repayment of long-term debt            (0.4)       (261.8)         (1.0)         (0.2)             -        (263.4)
   Proceeds from loans from
    affiliates                             7.3             -           0.1             -           (7.4)            -
   Repayment of loans from
    affiliates                            (0.5)            -             -             -            0.5             -
   Debt issuance costs                       -          (5.4)            -             -              -          (5.4)
   Proceeds from stock plans               3.7             -             -             -              -           3.7
   Cash dividends paid                    (0.1)            -             -             -              -          (0.1)
   Other, net                                -           2.2           0.3           2.8           (5.1)          0.2
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Net                                  10.0         (65.0)         (0.6)          2.6          (12.0)        (65.0)
                                  ------------- ------------- ------------- ------------- -------------- -------------

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







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 owns 49% of Mexrail,  Inc.  ("Mexrail").
     Mexrail owns 100% of The Texas-Mexican Railway Company ("Tex-Mex");
o    Mexrail,  a 51%  owned  unconsolidated  affiliate,  which  wholly-owns  the
     Tex-Mex;  KCS has  acquired  shares  that are being held in an  independent
     voting  trust  pending  Surface   Transportation   Board  approval  of  the
     transaction.
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 supplies its various subsidiaries with managerial, legal, tax, financial and
accounting services, in addition to managing other "non-operating" investments.


RECENT DEVELOPMENTS

RECENT JUDGMENT ON THE TFM VAT CLAIM. On July 9, 2003, Grupo TMM, S.A. ("Grupo
TMM"), and KCS, announced that TFM was formally notified by a three-judge panel
of the Court of the First Circuit ("Circuit Court") of its June 11, 2003
judgment, which granted TFM constitutional protection ("Amparo") against the
ruling of the Federal Tribunal of Fiscal and Administrative Justice ("Fiscal
Court") issued on December 6, 2002, which had denied TFM the right to receive
the Value Added Tax (VAT) refund. TFM initiated its claim for the VAT refund in
1997.

The Circuit Court's judgment ordered the Fiscal Court to vacate its December 6,
2002 resolution, and to issue a new resolution following the guidelines of the
Circuit Court's judgment. The Circuit Court found that the VAT refund
certificate had not been delivered to TFM, and confirmed the Fiscal Court's
determination that TFM has the right to receive the VAT refund certificate. The
Circuit Court's ruling states that the Treasury's decision denying delivery of
the VAT refund certificate to TFM violated the law, and it instructs that the
VAT reimbursement certificate be issued to TFM on the terms established by
Article 22 of the Federal Fiscal Code in effect at that time.

As a result of this ruling, the case has been remanded to the Fiscal Court, and
TFM has indicated it believes that the guidelines contained in the Circuit
Court's decision are clear. However, TFM cannot be certain of the final terms of
the new resolution to be issued by the Fiscal Court. In addition, a third party
claim or legal action could be brought against TFM as a consequence of the new
ruling to be issued by the Fiscal Court in compliance with the judgment of the
Circuit



Court.  Should such an action or claim be brought against TFM, TFM has indicated
it believes it would have sufficient legal defenses. As of today, it
is not possible to determine when the Fiscal Court will issue its new ruling,
nor when TFM is likely to receive the VAT refund.

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

On May 9, 2003, upon the terms and subject to the conditions of the agreement to
acquire Tex-Mex, the Company acquired 51% of the outstanding stock of Mexrail
from TFM for $32.7 million and placed the shares acquired in a voting trust
pending Surface Transportation Board ("STB") approval. 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.

The common control of KCSR and Tex-Mex under NAFTA Rail requires approval of the
United States Department of Justice ("Department of Justice") and the STB in the
United States. Additionally, the acquisition of Grupo TFM shares by NAFTA Rail
requires the approval of Mexico's Competition Commission and the Foreign
Investment Commission in Mexico. On June 25, 2003, the Company announced that it
received formal written notice that Mexico's Competition Commission ("the
Commission") had approved the proposed NAFTA Rail transaction. After a detailed
review of the proposal, the Commission found that NAFTA Rail fully complies with
Mexico's competition guidelines, and would in no way impede open competition
within the transportation sector. The Commission granted its approval without
conditions.

On August 1, 2003, the Company announced that the waiting period under the
Hart-Scott-Rodino Antitrust Improvements Act of 1976 ("HSR") for the proposed
NAFTA Rail transaction had expired without a formal request from the Department
of Justice for additional information of documentary material, allowing KCS and
Grupo TMM to consummate the transaction without any further delays that could
have resulted from requests for additional information by the Department of
Justice under U.S. antitrust laws. Under the HSR process, the Department of
Justice had thirty days after notice was filed to issue a "second request"
asking for various documents and information from the HSR parties. The waiting
period officially expired on July 31, 2003, without action by the Department of
Justice.

In a related matter, on July 31, 2003, certain KCS senior executives testified
before the STB at a public hearing held to discuss and take evidence on the
Company's plans to place KCSR, Gateway, and Tex-Mex under the common control of
KCS. This public hearing was scheduled by the STB to allow KCS and the public to
comment on this transaction, which is separate from the TFM transaction. The STB
has published a procedural schedule that would result in a final decision on the
Company's plan to place KCSR, Gateway and Tex-Mex under the common control of
KCS by October 17, 2003.

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 Convertible Common Stock of the Company, representing,
at the time of the agreement, approximately 22% (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 closing to Grupo
TMM with up to 6.4 million additional shares of Company stock) and a potential
incentsive payment of between $100 million and $180 million based on the
resolution of certain future contingencies. Grupo TFM owns 80% of



the common stock of TFM and all the shares  entitled to full voting rights.  The
Mexican Government owns the remaining 20% of TFM.

Subsequent  to the date of the  Acquisition  Agreement,  there have been certain
differences  between the Company and Grupo TMM, derived from the alleged actions
or omissions of the parties.  These differences have resulted in the exchange of
certain  communications  between the legal  advisors of the parties.  No further
actions have been taken at this time.

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 its 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  Annual  Report on Form 10-K for the year ended  December  31, 2002 as
filed with the Securities and Exchange  Commission,  the Mexican  Government has
the right to require Grupo TFM to purchase the Mexican Government's  interest in
TFM on or after October 31, 2003.  Should Grupo TFM fail to purchase the Mexican
Government's  interest within 60 days of notification by the Mexican  Government
of its  obligation  to buy,  then Grupo TMM and KCS, or either Grupo TMM or KCS,
could be required to purchase their respective  portion,  or all, as applicable,
of the Mexican  Government's  interest in TFM within 60 days  following  written
notification  to Grupo TMM and KCS, or either  Grupo TMM or KCS, of its or their
obligation to purchase. In addition, if the Mexican Government's interest in TFM
has  not  been  purchased  prior  to the  closure  of the  proposed  NAFTA  Rail
transaction contemplated by the Acquisition Agreement, KCS shall, as a condition
precedent to, and contemporaneous with, the closure of  such transaction,  enter
into an  agreement  under  which KCS shall  assume  and  discharge  Grupo  TMM's
obligation  to purchase  the Mexican  Government's  interest in TFM. 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 the
transaction  to acquire the Mexican  Government's  interest in TFM. On April 28,
2003,  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  NAFTA Rail  transaction  to place KCSR,  Tex-Mex and TFM under  common
control (see above).

KCS ISSUES 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 convertible  preferred
stock  is  redeemable  at  the  option  of a  holder  only  in  the  event  of a
"fundamental  change," which is defined as "any transaction or event (whether by
means of an exchange offer, liquidation,  tender offer,  consolidation,  merger,
combination, reclassification, recapitalization or otherwise) in connection with
which all or  substantially  all of the Company's common stock is exchanged for,
converted into,  acquired for or constitutes  solely the right to receive common
stock that is not listed on a United  States  national  securities  exchange  or
approved for  quotation on the Nasdaq  National  Market or similar  system.  The
practical  effect  of this  provision  is to  limit  the  Company's  ability  to
eliminate a holder's  ability to convert the  convertible  preferred  stock into
common shares of a publicly  traded security  through a merger or  consolidation
transaction.  In no other circumstances is the Company potentially  obligated to
redeem the convertible preferred stock for cash. Accordingly,  since the Company
is in a position  to control  whether  the Company  experiences  a  "fundamental
change," the  convertible  preferred  stock is  classified  as permanent  equity
capital.


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. On August, 1, 2003, KCS
submitted a Form S-3 Registration Statement to the SEC to register for resale by
the holders the convertible preferred stock and the common stock into which such
preferred stock may be converted. This registration statement is currently
pending review by the SEC. KCS will not receive any proceeds from the sale of
the securities under this registration statement.

RESULTS OF OPERATIONS

The following table summarizes the income statement components of the Company
for the three and six months ended June 30, 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           Six Months
                                       Ended June 30,        Ended June 30,
                                    --------------------- ----------------------
                                       2003      2002        2003       2002
                                    --------------------- ----------------------

Revenues                            $    146.3 $   139.2  $    286.5 $    283.1
Costs and expenses                       132.1     124.7       265.5      255.2
                                    ---------- ---------- ---------- -----------
Operating income                          14.2      14.5        21.0       27.9
Equity in net earnings (losses) of
  unconsolidated affiliates               (2.5)     11.7         4.5       16.6
Gain on sale of Mexrail, Inc.                -         -           -        4.4
Interest expense                         (11.7)    (10.5)      (23.2)     (21.8)
Debt retirement costs                        -      (4.3)          -       (4.3)
Other income                               1.5       4.4         2.8        8.8
                                    ---------- ---------- ---------- -----------
Income before income taxes and
  cumulative effect of accounting
  change                                   1.5      15.8         5.1       31.6
Income tax provision                       2.0       1.3         0.9        5.4
                                    --------------------- ---------- -----------
Income before cumulative effect
  of accounting change                    (0.5)     14.5         4.2       26.2
Cumulative effect of accounting
  change, net of income taxes                -         -         8.9          -
                                    ---------- ---------- ----------------------
Net income (loss)                    $    (0.5)$    14.5  $     13.1 $     26.2
                                    ========== ========== ========== ===========


The following table summarizes consolidated KCS revenues, including the revenues
and carload statistics of KCSR, for the three and six months ended June 30, 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           Six months               Three months           Six months
                                ended June 30,        ended June 30,            ended June 30,        ended June 30,
                             --------------------------------------------    --------------------- ---------------------

                                2003       2002       2003       2002           2003      2002       2003       2002
                             --------------------------------------------    --------------------- ---------------------
General commodities:
   Chemical and petroleum      $   30.6   $   33.8   $   61.8   $   65.7           34.3      37.8       70.3       73.7
   Paper and forest                38.4       34.1       72.3       66.1           47.4      45.0       92.2       88.9
   Agricultural and mineral        27.2       23.8       52.4       49.0           35.3      31.4       68.7       64.4
                             --------------------------------------------    --------------------- ---------------------
Total general commodities          96.2       91.7      186.5      180.8          117.0     114.2      231.2      227.0
   Intermodal and automotive       14.9       15.9       28.4       30.8           77.9      74.2      149.7      143.7
   Coal                            22.1       21.5       46.3       50.3           45.7      46.6       92.9      105.1
                             --------------------------------------------    --------------------- ---------------------
Carload revenues and carload
   and intermodal units           133.2      129.1      261.2      261.9          240.6     235.0      473.8      475.8
                                                                             ===================== =====================
Other rail-related revenues        11.4        8.4       22.2       17.5
                             --------------------------------------------
   Total KCSR revenues            144.6      137.5      283.4      279.4
Other subsidiary revenues           1.7        1.7        3.1        3.7
                             --------------------------------------------
   Total consolidated
    revenues                   $  146.3   $  139.2   $  286.5   $  283.1
                             ============================================





The following table summarizes KCS's consolidated costs and expenses for the
three and six months ended June 30, 2003 and 2002, respectively. Certain prior
period amounts have been reclassified to conform to the current year
presentation. (in millions)

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

                                     2003       2002         2003       2002
                                  ----------------------  ----------------------

Compensation and benefits         $     47.5 $     46.5   $     98.0 $     95.9
Depreciation and amortization           16.0       14.6         31.9       29.5
Purchased services                      15.2       13.9         30.3       27.9
Operating leases                        14.2       13.8         28.5       27.3
Fuel                                    11.3        9.3         24.1       18.8
Casualties and insurance                 8.4        7.2         16.5       15.1
Car hire                                 3.5        4.1          5.7        9.3
Other                                   16.0       15.3         30.5       31.4
                                  ----------------------  ----------------------
  Total consolidated costs and
   expenses                       $    132.1 $    124.7   $    265.5 $    255.2
                                  ======================  ======================


NET INCOME  (LOSS).  KCS recorded a net loss for the three months ended June 30,
2003 of $0.5  million  (3(cents)  per diluted  share)  compared to net income of
$14.5 million  (23(cents) per diluted share) for the three months ended June 30,
2002. For the second quarter of 2003, KCS experienced a $7.1 million increase in
consolidated  revenues and a $1.1 million improvement in the equity in losses of
other  unconsolidated  affiliates (PCRC and Southern Capital).  However, a $15.3
million  decrease in equity in earnings of Grupo TFM, a $7.4 million increase in
consolidated operating expenses, a $2.9 million decrease in other income, a $1.2
million  increase  in  interest  expense,  and a $0.7  million  increase  in the
provision  for income  taxes  contributed  to a net loss for the  quarter.  This
quarter to quarter  decrease  in net  income was also  partially  offset by debt
retirement  costs of $4.3  million  reported in the three  months ended June 30,
2002.  Because of the net loss  experienced  in the second  quarter of 2003, 1.4
million  shares  related stock options were excluded from the earnings per share
calculation due to their antidilutive effects on diluted earnings per share.

Net income for the six months ended June 30, 2003 was $13.1  million  (19(cents)
per diluted share)  compared to $26.2 million  (42(cents) per diluted share) for
the six months ended June 30, 2002. This $13.1 million decline in net income was
primarily the result of a $13.2 million  decrease in equity in earnings of Grupo
TFM, a $10.3 million increase in consolidated operating expenses, a $6.0 million
decrease in other  income,  a $1.4  increase in interest  expense as well as the
effect  of the $4.4  million  gain on the sale of  Mexrail  recorded  in the six
months  ended  June 30,  2002.  These  factors,  which led to a period to period
decrease  in net income,  were  partially  offset by a one-time  benefit of $8.9
million (net of taxes of $5.6 million) reported during the six months ended June
30, 2003  relating to the  cumulative  effect of an  accounting  change,  a $4.5
million  decrease in the provision for income taxes,  the effect of $4.3 million
in debt retirement  costs reported in the six months ended June 30, 2002, a $3.4
million increase in consolidated revenues, and a $1.1 million improvement in the
equity  in net  losses of other  unconsolidated  affiliates  (PCRC and  Southern
Capital).

REVENUES. Consolidated revenues for the three and six months ended June 30, 2003
increased  $7.1 million and $3.4 million to $146.3  million and $286.5  million,
respectively compared to $139.2 million and $283.1 million for the three and six
months ended June 30,  2002,  respectively.  During the second  quarter of 2003,
KCSR  experienced  revenue  growth  in the  majority  of its  commodity  groups,
including coal,  agricultural and mineral  products,  paper and forest products,
and intermodal  traffic  compared to the second quarter of 2002. These increases
were generally  driven by increased  production and customer  demand,  increased
consumption  of certain  goods,  as well as increased  import and export  trade.
These increases were partially  offset by revenue  declines in certain  chemical
and  petroleum  products as a result of continued  high prices for petroleum and
natural  gas,  which has led to  reduced  production.  Revenues  for the  second
quarter of 2003 include  approximately  $1.4 million  related to  reductions  of
certain  customer  allowances  and  reserves.  The revenue  increase for the six
months ended June 30, 2003 resulted from similar  trends noted during the second
quarter of 2003. The following  discussion provides an analysis of KCSR revenues
by commodity group for the quarter and year to date ended June 30, 2003.

     CHEMICAL AND  PETROLEUM  PRODUCTS.  Revenues  for  chemical  and  petroleum
products  for the  three and six  months  ended  June 30,  2003  continue  to be
impacted by, among other factors,  the sluggish U.S.  economy and decreased $3.2
million  (9.5%) and $3.9  million  (5.9%),  respectively,  compared  to the same
periods in 2002. For both the quarter and six months ended June 30, 2003,  lower
revenues for  agri-chemicals,  organic products,  petroleum and plastic products
were  partially  offset by improved  revenues for gases and inorganic  products.
Lower  revenues for  agri-chemicals  for the three and six months ended June 30,
2003 were primarily the result of continued lower production by customers. These


decreases were  partially  offset by  increased  sulfuric  acid and  fertilizer
movements to Mexico.  Lower  petroleum  product  revenues for the three and six
months ended June 30, 2003  resulted  from the continued  weakness in the North
American  economy as well as the adverse  effects of high natural gas prices
(both a feedstock and a source of energy for producers)on petroleum  production.
Plastics revenues declined for both the quarter and year to date ended June 30,
2003 compared to the same 2002 period due to the loss of a customer.  Increases
in  revenue  for gases and  inorganic  products  were  primarily  the  result of
increased production  by certain  customers  as well as  increases  in customer
demand. Chemical and petroleum products revenue accounted for 23.0% and 26.2% of
carload  revenues   for  the  three  months  ended  June  30,  2003  and  2002,
respectively, and 23.7% and 25.1% of carload  revenues for the six months ended
June 30, 2003 and 2002, respectively.

     PAPER AND FOREST PRODUCTS. Revenues for paper and forest products for the
three and six months ended June 30, 2003 increased $4.3 million (12.6%) and $6.2
million (9.4%), respectively, compared to the same periods in 2002. For the
three months ended June 30, 2003, KCSR experienced higher revenues for pulp and
paper, scrap paper, pulpwood/logs/chips, lumber and plywood and military/other
carloads while metal and scrap product revenue was relatively flat. For the six
months ended June 30, 2003, higher revenues for pulp and paper, scrap paper,
pulpwood/logs/chips, lumber and plywood and metal/scrap product were partially
offset by decreases in military/other carloads. Increased revenues for pulp and
paper products as well as scrap paper primarily resulted from increases in
production by papermills, while increases in lumber and plywood products were
the result of continued improvements in the housing and homebuilding industry
due to strong housing starts. Increases in revenues for pulpwood/logs/chips for
the three and six-month periods ended June 30, 2003 resulted from higher
production by certain customers. Military and other carloads were relatively
flat quarter to quarter, but decreased $0.5 million for the six months ended
June 30, 2003 compared to the same period in 2002 as a result of certain
military training exercises, for which KCSR handles equipment transportation,
being cancelled due to the associated military buildup and deployment of troops
to the Middle East. Metal and scrap products revenue increased for the six
months ended June 30, 2003 as a result of increases in consumption as well as
increases in exports to Mexico. Paper and forest products revenue accounted for
28.8% and 26.4% of carload revenues for the three months ended June 30, 2003 and
2002, respectively, and 27.7% and 25.2% of carload revenues for the six months
ended June 30, 2003 and 2002, respectively.

     AGRICULTURAL AND MINERAL PRODUCTS. Revenues for agricultural and mineral
products for the three and six months ended June 30, 2003 increased $3.4 million
(14.3%) and $3.4 million (6.9%), respectively, compared to the same periods in
2002. For the three and six months ended June 30, 2003, KCSR experienced revenue
growth for domestic grain products, export grain products, food products, ore
and mineral products as well as stone, clay and glass products. Revenue
increases for domestic grain products were primarily the result of a new
contract with an existing customer yielding longer hauls and therefore, an
increase in KCSR's related revenue. These increases were partially offset by the
effects of continued declines in poultry production, reducing the demand for
grain shipments to the Company's poultry producing customers. Increases in
revenues for export grain reflects higher volume of grain exports to Mexico. For
the three months ended June 30, 2003, export grain revenue growth was also
impacted by growth in the movement of Canadian wheat to Mexico. Increases in
revenues for food products were the result of a new contract with an existing
customer yielding increased carloads as well as longer hauls. Food product
revenues were also higher due to record beer shipments from Mexico into the
United States and Canada. Revenue increases for ores and minerals products were
the result of increased demand from producers. Agricultural and mineral products
revenue accounted for 20.4% and 18.4% of carload revenues for the three months
ended June 30, 2003 and 2002, respectively, and 20.0% and 18.7% of carload
revenues for the six months ended June 30, 2003 and 2002, respectively.

     INTERMODAL AND AUTOMOTIVE. Intermodal and automotive revenues for the three
and six months ended June 30, 2003 declined $1.0 million (6.3%) and $2.4 million
(7.8%), respectively compared to the same periods in 2002. Automotive revenues
declined $1.4 million and $3.7 million, respectively, for the three and six
months ended June 30, 2003 compared to the same periods in 2002 as the loss of
certain Ford and General Motors traffic in the second quarter of 2002 was fully
realized in 2003. Revenue declines in automotive were also negatively impacted
by the effects of the sluggish economy on the automotive industry as a whole.
Automotive revenue losses were partially mitigated by the effect of revenues
associated with parts traffic obtained in the first quarter of 2003. Intermodal
revenues for the three and six months ended June 30, 2003 increased as a result
of increased intermodal traffic, associated with Norfolk Southern Railway
Company and CSX Corporation. Intermodal and automotive revenue accounted for
11.2% and 12.3% of carload revenues for the three months ended June 30, 2003 and
2002, respectively, and 10.9% and 11.8% of carload revenues for the six months
ended June 30, 2003 and 2002, respectively.

     COAL. Coal revenues for the three months ended June 30, 2003 increased $0.6
million (2.8%) compared to the same period in 2002 while decreasing $4.0 million
(7.9%) for the six months ended June 30, 2003 compared to the same period in
2002. The quarter to quarter increase in coal revenues was primarily the result
of increased customer demand.



Additionally,  revenue  per-carload improved as a result of the use of aluminum
cars, which are capable of greater hauling capacity.  These increases in revenue
were partially offset by reduced shipments to certain power generating  stations
as a result of scheduled maintenance  shutdowns.  For the six months ended June
30, 2003, coal revenues decreased as a result of the loss of a coal customer in
April of 2002 as well as a decline  in net tons  shipped  due to lower  customer
demand. Coal revenues were also impacted by scheduled  maintenance  shutdowns in
2003, which where longer in duration  compared to the same period in 2002. These
factors, which led to a reduction in coal revenues for the six months ended June
30, 2003, were partially offset by the effects of higher per-carload revenues as
discussed above. Coal revenue accounted for 16.6% and 16.7% of carload revenues
for the three months ended June 30, 2003 and 2002,  respectively,  and 17.7% and
19.2% of  carload  revenues  for the six months  ended  June 30,  2003 and 2002,
respectively.

     OTHER. Other rail related revenues for the three and six months ended June
30, 2003 increased $3.0 million and $4.7 million, respectively compared to the
same periods in 2002. These increases were primarily the result of higher
demurrage revenue of $0.8 million and $2.2 million, respectively, as well as
higher switching revenue of $0.4 million and $0.5 million, respectively, which
partially resulted from improved operating efficiencies associated with the
implementation of the Company's transportation operating platform, Management
Control System ("MCS") in third quarter 2002. Haulage revenue was relatively
flat for the three and six months ended June 30, 2003 compared to the same
periods in 2002.

COSTS AND EXPENSES. Consolidated costs and expenses for the three and six months
ended June 30, 2003 increased $7.4 million (5.9%) and $10.3 million (4.0%),
respectively, compared to the same periods in 2002. For the three months ended
June 30, 2003, this increase was the result of higher operating expenses at KCSR
of approximately $6.3 million as well as higher operating expenses at certain
other subsidiaries of $1.1 million. For the six months ended June 30, 2003, this
increase was the result of higher operating expenses at KCSR of approximately
$12.1 million, partially offset by lower operating expenses at certain other
subsidiaries of $1.8 million. Operating expenses for the three and six months
ended June 30, 2003 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 $1.0 million and $2.1 million, respectively for the three and six
months ended June 30, 2003 to $47.5 million and $98.0 million, respectively,
from $46.5 million and $95.9 million for the same periods in 2002. These
increases were primarily the result of an increase in certain union wage rates
as a result of the settlement of certain contracts in the third quarter of 2002,
higher health insurance related costs, and slightly higher crew starts on
increased traffic volumes but mitigated by more efficient train operations.

     DEPRECIATION AND AMORTIZATION. Consolidated depreciation and amortization
expense was $16.0 million and $31.9 million for the three and six months ended
June 30, 2003, respectively, compared to $14.6 million and $29.5 million for the
three and six months ended June 30, 2002, respectively. The increase in
depreciation expense for both the quarter and year to date periods resulted
primarily from the implementation of MCS, which increased depreciation expense
for the three and six months ended June 30, 2003 by approximately $1.2 million
and $2.4 million, respectively.

     PURCHASED SERVICES. Consolidated purchased services expense for the three
and six months ended June 30, 2003 increased $1.3 million and $2.4 million,
respectively, to $15.2 million and $30.3 million, respectively, compared to
$13.9 million and $27.9 million, respectively, for the same periods in 2002. For
both the quarter and year to date, these increases were primarily the result of
increased legal expenses related to the settlement of certain casualty claims as
well as additional lift fees incurred due to increased intermodal traffic and
higher car and locomotive repairs being performed by outside parties. Quarter to
quarter purchased services were also impacted by the effect of an insurance
recovery credit of approximately $1.8 million realized in the second quarter
of 2002.

     OPERATING LEASES. Consolidated operating lease expense for the three and
six months ended June 30, 2003 increased $0.4 million and $1.2 million,
respectively, to $14.2 million and $28.5 million, respectively, from $13.8
million and $27.3 million, respectively, for the same periods in 2002. These
increases were partially related to the lease of maintenance vehicles and work
equipment, which in prior periods were owned by KCSR. These increases were
partially mitigated by reduced expense related to other equipment leases due to
better fleet utilization. Additionally, for the six months ended June 30, 2003,
operating leases increased partially as a result of the timing of 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 and six months ended June 30,
2003 increased $2.0 million and $5.3 million, respectively, to $11.3 million and
$24.1 million, respectively, compared to $9.3 million and $18.8 million,
respectively, for the same periods in 2002. The $2.0 million quarter to quarter
increase was the result of a 24% increase in



the average price per gallon of fuel (adjusted for the effects of the Company's
fuel hedging program). This increase was partially mitigated by a 1.3% decrease
in fuel consumption. The $5.3 million year to date increase was the result of a
33% increase in the average  price per gallon of fuel  (adjusted for the effects
of the Company's fuel hedging program)  partially  mitigated by the effects of a
3.5% decrease in fuel consumption.  Fuel cost represented approximately 8.6% and
9.1%,  espectively, of  consolidated  costs and expenses for the three and six
months ended June 30, 2003 compared to 7.5% and 7.4%, respectively, for the same
periods in 2002.

     CASUALTIES AND INSURANCE. Consolidated casualties and insurance expense for
the three and six months  ended June 30, 2003  increased  $1.2  million and $1.4
million, respectively, to $8.4 million and $16.5 million, respectively, compared
to $7.2 million and $15.1 million,  respectively,  for the same periods in 2002.
This  increase was  primarily the result of higher  insurance  costs,  partially
offset by reduced personal injury,  equipment damage and derailment expenses. On
a comparative  basis,  casualties  and  insurance  expense for the three and six
months  ended June 30,  2003 was also  impacted  by the  effect of an  insurance
recovery of $1.1 million in the second quarter of 2002.

     CAR HIRE. Consolidated net car hire expense was $3.5 million and $5.7
million, respectively, for the three and six months ended June 30, 2003 compared
to $4.1 million and $9.3 million, respectively, for the same periods in 2002.
This decrease in net car hire expense for both the three and six-month periods
ended June 30, 2003 was the result of an increase in the number of KCSR freight
cars being used by other railroads due to improved fleet utilization associated
with the implementation of MCS. This decrease for both periods was partially
offset by the impact of an increase in the number of freight cars from other
railroads on the Company's rail line.

     OTHER EXPENSES. Consolidated other expenses for the three months ended June
30, 2003 increased $0.7 million to $16.0 million from $15.3 million for the same
period in 2002. This increase was primarily the result of higher cost of sales
related to the Company's tie treating facility and an increase in other employee
related expenses. For the six months ended June 30, 2003, other expenses
decreased $0.9 million to $30.5 million from $31.4 million for the same period
in 2002, primarily due to lower materials and supplies expense.

     OPERATING INCOME AND KCS OPERATING RATIO. Consolidated operating income for
the three months ended June 30, 2003 decreased $0.3 million to $14.2 million
from $14.5 million for the same period in 2002, resulting from a $7.4 million
increase in operating expenses partially offset by a $7.1 million increase in
revenue. For the six months ended June 30, 2003, consolidated operating income
decreased $6.9 million to $21.0 million from $27.9 million for the same period
in 2002. This decrease was the result of a $10.3 million increase in operating
expenses partially offset by a $3.4 million increase in revenues. For the three
months ended June 30, 2003 and 2002, the consolidated operating ratio for KCS
was 90.3% and 89.6%, respectively. For the six months ended June 30, 2003 and
2002, the consolidated operating ratio for KCS was 92.7% and 90.1%,
respectively.

INTEREST EXPENSE. Consolidated interest expense for the three and six months
ended June 30, 2003 increased $1.2 million and $1.4 million, respectively, to
$11.7 million and $23.2 million, respectively, from $10.5 million and $21.8
million, respectively, for the same periods in 2002. Interest expense rose in
each of these periods due to higher interest rates arising from a shift to more
fixed rate debt in June 2002, partially offset by the impact of lower debt
balances. Consolidated debt balances declined $14.9 million from $595.0 million
at June 30, 2002 to $580.1 million at June 30, 2003.

DEBT RETIREMENT COSTS. Net income for the three and six months ended June 30,
2002 includes debt retirement costs of $4.3 million related to the debt
refinancing during the second quarter of 2002.

OTHER INCOME. For the three and six months ended June 30, 2003 consolidated
other income decreased $2.9 million and $6.0 million, respectively, compared to
the same periods in 2002. These declines were primarily due to substantially
lower gains on the sale of non-operating property during the quarter and
year-to-date periods ended June 30, 2003 compared to the same 2002 periods.
Gains recorded on the sale of non-operating property were $3.5 million and $6.8
million for the three and six months ended June 30, 2002, respectively. During
the three and six months ended June 30, 2003, there were no significant gains on
the sale of non-operating property.

INCOME TAX EXPENSE. The consolidated income tax provision for the three months
ended June 30, 2003 was $2.0 million compared to $1.3 million for the same
period in 2002. This increase in the income tax provision was primarily the
result of the impact of debt retirement costs recorded in the second quarter of
2002 partially offset by lower domestic operating income, a decline in other
income and higher interest costs. For the six months ended June 30, 2003, the
consolidated income tax provision was $0.9 million compared to $5.4 million for
the same period in 2002. This decrease in the income tax provision was primarily
the result of reduced domestic operating income as well as the impact of the
gain on the sale of


Mexrail  recorded  in the six months ended June 30, 2002 and a decline in other
income for the six months  ended June 30, 2003. This decrease  was  partially
offset by the impact of debt  retirement  costs  recorded  in the same period in
2002.  Exclusive  of equity  earnings in Grupo TFM, the  consolidated  effective
income  tax  rate  for  the  three  and six  months  ended  June  30,  2003  was
approximately 53% and 180% respectively, compared to 46% and 39%, respectively,
for the same  periods  in 2002. This variance in the  effective  tax rate was
primarily the result of changes in associated book/tax  temporary  differences,
the level of pre-tax income, and the impact of permanent book/tax differences on
the effective rate computation.

EQUITY IN NET  EARNINGS  (LOSSES) OF  UNCONSOLIDATED  AFFILIATES.  For the three
months ended June 30,  2003,  KCS  recorded  equity in net earnings  (losses) of
unconsolidated  affiliates of ($2.5) million  compared to equity in net earnings
(losses) of  unconsolidated  affiliates  of $11.7 million for the same period in
2002. This $14.2 million quarter to quarter decrease  resulted  primarily from a
$15.3 million decrease in equity in net earnings  (losses) from Grupo TFM. Grupo
TFM's earnings for the second quarter of 2003 were adversely impacted by a $42.5
million  increase in the U.S.  GAAP  deferred  tax  provision,  which  primarily
resulted  from the  strengthening  of the  Mexican  peso  compared to the United
States dollar during 2003 as well as lower future  Mexican  corporate tax rates.
These rate  changes had the effect of reducing  Grupo TFM's  deferred tax asset,
thus  increasing  Grupo TFM's deferred tax  provision.  Grupo TFM's deferred tax
assets  are the  result  of prior  year net  operating  losses  for  income  tax
purposes.  For the three  months  ended June 30,  2003,  revenues  for Grupo TFM
declined approximately $9.7 million (5%) compared to the same period in 2002 due
partially to the  weakening of the Mexican peso versus the United  States dollar
on a year over year basis. Operating expenses for Grupo TFM for the three months
ended June 30, 2003  increased  $11.2 million (12%)  primarily as a result of an
$11.0 million increase in the deferred  profit-sharing expense as well as a $4.0
million  (33%)  increase  in fuel  expense.  The  Company's  equity in  earnings
(losses) of Grupo TFM was also impacted by the Company's  increased ownership of
Grupo TFM to 46.6% from 36.9%,  which the Company  obtained  indirectly  in July
2002 as a  result  of the  purchase  by TFM of the  Mexican  government's  24.6%
ownership of Grupo TFM.  Interest expense for Grupo TFM increased  approximately
$7.2  million  for the three  months  ended June 30,  2003  compared to the same
period in 2002  primarily  as a result of  increased  debt costs  related to the
acquisition of the Mexican government's ownership of Grupo TFM.

For the six months ended June 30, 2003, KCS recorded equity in earnings of
unconsolidated affiliates of $4.5 million compared to $16.6 million for the same
period in 2002. This $12.1 million year to year decrease resulted primarily from
a $13.2 million decrease in equity in earnings from Grupo TFM. For the six
months ended June 30, 2003, Grupo TFM's earnings were adversely impacted by a
$24.8 million decrease in deferred income tax benefits as calculated under U.S.
GAAP. Also impacting Grupo TFM's earnings for the six months ended June 30, 2003
was a $12.0 million decrease in revenues as well as a $15.0 million increase in
operating expenses. Revenues for Grupo TFM were adversely affected by the
devaluation of the Mexican peso against the United States dollar on a year over
year basis which resulted in a reduction of revenues of approximately $21.9
million period to period, as well as a 23% decrease in automotive product
revenue related to lower North American automotive sales. The Company's equity
in earnings of Grupo TFM for the six months ended June 30, 2003 was also
affected by the Company's increased ownership percentsage of Grupo TFM. For the
six months ended June 30, 2003, interest expense for Grupo TFM increased
approximately $15.4 million compared to the same period in 2002 primarily as a
result of increased debt costs related to the acquisition of the Mexican
government's ownership of Grupo TFM.

The Company reports its equity in Grupo TFM under U.S. GAAP while Grupo TFM
reports under International Accounting Standards ("IAS"). Because the Company is
required to report its equity in earnings (losses) in Grupo TFM under U.S. GAAP
and Grupo TFM reports under IAS, differences in deferred income tax calculations
and the classification of certain operating expense categories occur.

For the three and six months ended June 30, 2003, equity in losses from other
unconsolidated affiliates was $0.2 million and $1.3 million, respectively,
compared to $1.3 million and $1.2 million for the three and six months ended
June 30, 2002, respectively. For the three and six months ended June 30, 2003,
losses from the operations of the PCRC were $1.5 million and $2.3 million
respectively, compared to $2.0 million and $3.8 million, respectively, for the
same periods in 2002. These losses were partially offset by earnings from
Southern Capital. For the three and six months ended June 30, 2003, earnings for
Southern Capital were $1.0 million and $2.0 million, respectively, compared to a
loss of $0.7 and net earnings of $1.2 million, respectively, for the same
periods in 2002. PCRC is currently not operating at full capacity due to delays
in the completion of expansion at the port of Balboa in Panama. Phase I of the
Balboa port expansion is expected to be completed near the end of 2003, at which
time the revenues of PCRC are anticipated to increase, which is expected to
improve the financial performance of PCRC.




CUMULATIVE EFFECT OF ACCOUNTING CHANGE. The Company adopted the provisions of
Statement of Financial Accounting Standard ("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

For the second quarter and year to date ended June 30, 2003, consolidated
revenue for the Company increased compared to the same periods in 2002 as
certain commodity segments experienced revenue growth despite an economy that
has experienced only limited improvement within certain sectors. The Company's
consolidated operating expenses also increased during the quarter and
year-to-date periods ended June 30, 2003. As a result, the Company's operating
income for the second quarter and year to date ended June 30, 2003 was lower by
$0.3 million and $6.9 million, respectively, compared to the same periods in
2002. For both the second quarter and year to date, increases in the Company's
consolidated operating expenses were driven primarily by increases in fuel
costs, legal fees and increased insurance costs.

Equity in earnings from unconsolidated affiliates was significantly impacted by
reductions in earnings from Grupo TFM for both the quarter and year to date
ended June 30, 2003 due mostly to deferred income tax calculations under U.S.
GAAP related to the U.S. dollar/Mexican peso exchange rate as well as future
Mexican income tax rates. Also affecting earnings from Grupo TFM was a reduction
in revenues coupled with an increase in operating expenses for both the quarter
and year to date periods ended June 30, 2003. These factors, as well as an
increased ownership percentsage in Grupo TFM as a result of the purchase, by
TFM, of the Mexican government's 24.6% ownership of Grupo TFM led to a decrease
in equity in earnings (losses) from unconsolidated affiliates.

Additionally, for the year to date ended June 30, 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 second quarter and year to date ended
June 30, 2003 diluted earnings per share, which decreased 113% and 55% to
(3(cents)) and 19(cents) per diluted share, respectively, from 23(cents) and
42(cents) per diluted share, respectively, for the same periods in 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 second half 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, Gateway Eastern
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,
Gateway Eastern, 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 competition by giving shippers in the NAFTA trade corridor a
stronger transportation alternative.

Management expects overall KCSR revenues to increase slightly for the second
half 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 19% 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.

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 Mexican 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):

                                                    Six Months
                                                  Ended June 30,
                                               ----------------------
                                                 2003        2002
                                               ----------  ----------
Cash flows provided by (used for):
  Operating activities                         $    46.9   $    57.8
  Investing activities                             (62.4)        6.0
  Financing activities                             188.4       (65.0)
                                                ----------  ----------
  Cash and cash equivalents:
   Net increase (decrease)                         172.9        (1.2)
   At beginning of year                             19.0        24.7
                                               ----------  ----------
   At end of period                            $   191.9   $    23.5
                                               ==========  ==========


During the six months ended June 30, 2003, the Company's consolidated cash
position increased $172.9 million from December 31, 2002, primarily as a result
of the issuance of preferred stock, operating cash inflows, proceeds from the
disposal of property and the proceeds from employee stock plans. These increases
were partially offset by investments in affiliates, debt repayments, property
acquisitions and to pay a portion of the investment in Mexrail. Net operating
cash inflows were $46.9 million and $57.8 million for the six months ended June
30, 2003 and 2002, respectively. The $10.9 million decrease in operating cash
flows was primarily attributable to changes in working capital balances,
resulting mainly from the timing of payments and receipts, partially offset by
net income as adjusted for non-cash items.

Net investing cash inflows (outflows) were ($62.4) million and $6.0 million for
the six months ended June 30, 2003 and 2002, respectively. This $68.4 million
decrease was primarily a result of proceeds received from the sale of Mexrail of
$31.4 million during the first quarter of 2002 and by a $32.7 million investment
to purchase 51% of Mexrail during the second quarter of 2003. Additionally,
proceeds from the sale of property for the six months ended June 30, 2003 were
$8.4 million less than for the same period in 2002. These factors, which led to
a decrease in net investing cash flows, were partially offset by a $6.5 million
decline in cash outflows for capital expenditures for the six months ended June
30, 2003.

Net financing cash inflows for the first six months of 2003 were $188.4 million
compared to net financing cash outflows of $65.0 million for the first six
months of 2002. This difference was primarily due to the issuance of preferred
stock of $193.2 during the second quarter of 2003 as well as net repayments of
long-term debt of $63.4 million during the first six months of 2002 compared to
net repayments of long-term debt of $2.5 million during the first six months of
2003.

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 37.5% and
43.6% at June 30, 2003 and December 31, 2002, respectively. The Company's debt
decreased $2.5 million from $582.6 million at December 31, 2002 to $580.1
million at June 30, 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 $212.0 million to $964.9 million at June 30, 2003. This increase was
due primarily to the issuance of preferred stock of $193.2 million, net income
of $13.1 million and the issuance of common stock under employee stock plans.

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 June 30, 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.

On May 5, 2003, the Company issued $200 million of Redeemable Cumulative
Convertible Perpetual Preferred Stock with a liquidation preference of $500 per
share in a private offering. 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. On August, 1, 2003, KCS submitted a Form S-3 Registration Statement to the
SEC to register for resale by the holders the convertible preferred stock and
the common stock into which such preferred stock may be


converted. This registration statement is currently pending review by the SEC.
KCS will not receive any  proceeds from the sale of the  securities  under this
registration  statement. If the acquisition of the controlling interest of Grupo
TFM were not completed, the Company would explore alternative uses of the cash
receipts  realized from the issuance of the  Redeemable Cumulative  Convertible
Perpetual Preferred Stock in the private offering.

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,  if on  October  31,  2003,  the  Mexican
Government  has not sold all of its capital stock in TFM, Grupo TFM is obligated
to  purchase  the capital  stock at the  initial  share price paid by Grupo TFM,
adjusted  for  Mexican  inflation  and changes in the U.S.  Dollar/Mexican  Peso
exchange rate.  Should Grupo TFM fail to purchase the interest within 60 days of
notification by the Mexican  Government of its obligation to buy, then Grupo TMM
and KCS,  or either  Grupo  TMM or KCS,  could be  required  to  purchase  their
respective portion, or all, as applicable,  of the Mexican Government's interest
in TFM within 60 days following  written  notification  to Grupo TMM and KCS, or
either Grupo TMM or KCS, of its or their obligation to purchase. In addition, if
the Mexican  Government's  interest in TFM has not been  purchased  prior to the
closure of the proposed NAFTA Rail  transaction  contemplated by the Acquisition
Agreement, KCS shall, as a condition precedent to, and contemporaneous with, the
closure of such  transaction,  enter  into an  agreement  under  which KCS shall
assume and discharge Grupo TMM's obligation to purchase the Mexican Government's
interest in 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  $490 million as of June 30, 2003.
Based upon public  disclosures  made by Grupo TMM, they are not in a position to
make this purchase.  The Company is exploring various alternatives for financing
the acquisition of the Mexican  Government's  interest in TFM. 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," more than 96% of
the  Company's  lenders  amended  the  Company's  Amended  and  Restated  Credit
Agreement  dated June 12, 2002. The Company  requested the amendment to existing
financial  covenants  in its Amended and Restated  Credit  Agreement in order to
provide  flexibility in structuring  the funding for the  transaction to acquire
the Mexican  Government's  interest in TFM. The Company sought this amendment in
order to maintain its cash position while analyzing financing  alternatives.  On
April 28, 2003, the Company  entered into a second  amendment to its Amended and
Restated Credit Agreement under which 93% 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  NAFTA Rail  transaction  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 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 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 estimated the excess depreciation
recorded on such assets and 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 six months
ended June 30, 2003, this resulted in a decrease in depreciation expense of
approximately $0.7 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 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 SFAS 148 and does not expect this
pronouncement, if adopted, to have a material impact on its consolidated results
of operations, financial position, or cash flows.

In January 2003, the FASB issued FASB Interpretation No. 46 "Consolidation of
Variable Interest Entities," ("FIN 46"). FIN 46 clarifies the application of
Accounting Research Bulletin No. 51, "Consolidated Financial Statements" to
certain variable interest entities created after January 31, 2003 as well as
certain entities created prior to this date. The Company is required to adopt
this interpretation in the third quarter of 2003. The Company has performed an
initial assessment of its equity method investment in Southern Capital for any
potential impact this interpretation may have on its accounting for Southern
Capital as an equity investment. The Company anticipates that FIN 46 will have
no impact on the Company's accounting for its investment in Southern Capital
since, at inception, SCC had sufficient funding and capital to absorb any
expected losses.


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-15(c) and 15d-15(c) under the Securities
Exchange Act of 1934, as amended (the "Exchange Act")), as of the end of the
period covered by 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 has been no change in the Company's internal control over financial
reporting that occurred during the fiscal quarter for which this quarterly
report on Form 10-Q is filed that has materially affected, or is reasonably
likely to materially affect, the Company's internal control over financial
reporting.


PART II - OTHER INFORMATION


ITEM 1.     LEGAL PROCEEDINGS

Part I, Item 1. Financial Statements, note 9 to the Consolidated Financial
Statements of this Form 10-Q is hereby incorporated herein by reference.


ITEM 2.     CHANGES IN SECURITIES AND USE OF PROCEEDS

On May 5, 2003, the Company completed the sale of $200 million (400,000 shares)
of 4.25% Redeemable Cumulative Convertible Perpetual Preferred Stock, Series C,
with a liquidation preference of $500 per share in a private offering under Rule
144A to qualified institutional buyers. Net proceeds to the Company were $193
million after discounts to the initial purchasers of $7 million and other
expenses of the offering. 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. Conversion rights arise only upon the occurrence of the
following: (i) the closing sale price of the Company common stock exceeds a
specified level for a specified period; (ii) upon certain credit rating
downgrades; (iii) upon the convertible preferred stock trading below a certain
level for a specified period; (iv) upon notice of redemption; and (v) upon the
occurrence of certain corporate transactions. 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.

On August, 1, 2003, KCS submitted a Form S-3 Registration Statement to the SEC
to register for resale by the holders the convertible preferred stock and the
common stock into which such preferred stock may be converted. This registration
statement is currently pending review by the SEC. KCS will not receive any
proceeds from the sale of the securities under this registration statement.


ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K

a) Exhibits

Exhibit 4      Registration Rights Agreement dated May 5, 2003 among KCS, Morgan
               Stanly & Co.  Incorporated  and Deutsche  Bank  Securities  Inc.,
               which is attached as Exhibit  4.5 to the  Company's  Registration
               Statement  on Form S-3  (Registration  No.  333-107573)  filed on
               August 1, 2003, is hereby incorporated by reference as Exhibit 4.

Exhibit 10     Placement  Agreement,  dated April 29, 2003,  by and among Kansas
               City Southern and Morgan Stanley & Co.  Incorporated and Deutsche
               Bank Securities Inc., as the initial  purchasers of the Company's
               4.25%  Redeemable  Cumulative   Convertible  Perpetual  Preferred
               Stock, Series C

Exhibit 31.1   Certification Pursuant to Section 302 of the Sarbanes-Oxley Act
               of 2002

Exhibit 31.2   Certification Pursuant to Section 302 of the Sarbanes-Oxley Act
               of 2002

Exhibit 32     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 filed a Current Report on Form 8-K on April 7, 2003, under
      Item 5 of such form, announcing that more than 96 percents of the lenders
      under its Amended and Restated Credit Agreement approved the Company's
      request for waiver of the financial covenants under the agreement.

      The Company furnished a Current Report on Form 8-K on April 8, 2003
      announcing its first quarter 2003 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 filed a Current Report on Form 8-K on April 22, 2003, under
      Item 5 of such form, announcing a series of agreements that have been
      approved by their respective boards of directors of the Company and Grupo
      TMM, S.A., that will, following shareholder and regulatory approval, place
      The Kansas City Southern Railway Company, the Texas Mexican Railway
      Company, and TFM, S.A., de C.V. under the common control of a single
      transportation holding company, NAFTA Rail, to be headquartered in Kansas
      City, Missouri. As part of the transaction, KCS will change its name to
      NAFTA Rail, which will trade on the New York Stock Exchange.

      The Company filed a Current Report on Form 8-K on May 1, 2003, under Item
      5 of such form, announcing the company's intent to sell shares of
      Redeemable Cumulative Convertible Perpetual Preferred Stock in a private
      offering. On April 30, 2003, KCS announced it had entered into an
      agreement, subject to standard closing conditions, to sell $175 million of
      Redeemable Cumulative Convertible Perpetual Preferred Stock in a private
      offering pursuant to Rule 144A. In addition, the Company granted the
      initial purchasers an option to purchase up to an additional $25 million
      of the preferred stock.

      The Company furnished a Current Report on Form 8-K on May 1, 2003
      reporting its first quarter 2003 operating results. The information
      included in this Current Report on Form 8-K was furnished pursuant to Item
      9 and Item 12 and shall not be deemed to be filed.

      The Company furnished a Current Report on Form 8-K on May 2, 2003
      reporting information included in its private offering memorandum under
      Rule 144A. The securities offered in such private placement were not
      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. The information furnished under
      this Item 9 did not constitute an offer to sell, or the solicitation of an
      offer to buy, any security. 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 on May 5, 2003, under Item
      5 of such form, announcing ratings by certain rating agencies of its
      Redeemable Cumulative Convertible Perpetual Preferred Stock private
      offering. Additionally, the Company announced under the same Item 5 of
      such form, that the initial purchasers in the Redeemable Cumulative
      Convertible Perpetual Preferred Stock private offering exercised their
      option to purchase an additional $25 million of such preferred stock.

      The Company filed a Current Report on Form 8-K on June 26, 2003, under
      Item 5 of such form, announcing that it had received formal written notice
      that Mexico's Competition Commission had approved the proposed NAFTA Rail
      transaction.







SIGNATURES

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