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



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

                  For the quarterly period ended March 31, 2004

                                       OR

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

                        for the transition period from to

                          Commission File Number 1-4717


                              KANSAS CITY SOUTHERN
               (Exact name of Company as specified in its charter)


                    Delaware                      44-0663509
         (State or other jurisdiction of       (I.R.S. Employer
         incorporation or organization)       Identification No.)


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


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


                                   No Changes
              (Former name, former address and former fiscal year,
                         if changed since last report.)

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

                                 Yes [X] No [ ]

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

                                 Yes [X] No [ ]

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

          Class                                    Outstanding at April 30, 2004
- --------------------------------------------------------------------------------
Common Stock, $.01 per share par value                         62,646,680 Shares
- --------------------------------------------------------------------------------





                              KANSAS CITY SOUTHERN

                                    FORM 10-Q
                                 MARCH 31, 2004

                                      INDEX

                                                                           Page

PART I - FINANCIAL INFORMATION


Item 1.           Financial Statements

Introductory Comments                                                          2


Consolidated Balance Sheets -
     March 31, 2004 and December 31, 2003                                      3


Consolidated Statements of Income -
     Three Months Ended March 31, 2004 and 2003                                4


Consolidated Statements of Cash Flows -
     Three Months Ended March 31, 2004 and 2003                                5


Consolidated Statement of Changes in Stockholders' Equity -
     Three Months Ended March 31, 2004                                         6


Notes to Consolidated Financial Statements                                     7


Item 2.           Management's Discussion and Analysis of Financial
                  Condition and Results of Operations                         15


Item 3.           Quantitative and Qualitative Disclosures About Market Risk  24


Item 4.           Controls and Procedures                                     24


PART II - OTHER INFORMATION


Item 1.           Legal Proceedings                                           25

Item 4.           Submission of Matters to a Vote of Security Holders         25

Item 6.           Exhibits and Reports on Form 8-K                            26



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




                              KANSAS CITY SOUTHERN
                                    FORM 10-Q
                                 MARCH 31, 2004


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, 2003 and Management's Discussion and Analysis of Financial
Condition and Results of Operations included in this Form 10-Q. Results for the
three months ended March 31, 2004 are not necessarily indicative of the results
expected for the full year 2004.














                                                                                                      



                                                 KANSAS CITY SOUTHERN
                                              CONSOLIDATED BALANCE SHEETS
                                     (Dollars in millions, except share amounts)


                                                                                    March 31,          December 31,
                                                                                      2004                 2003
                                                                                ------------------   ------------------
                                                                                   (Unaudited)
 ASSETS

 Current Assets:
      Cash and cash equivalents                                                     $       188.6        $       135.4
      Accounts receivable, net                                                              105.8                108.2
      Accounts receivable from related parties                                                3.3                  6.4
      Inventories                                                                            41.9                 36.8
      Other current assets                                                                   25.0                 21.3
                                                                                ------------------   ------------------
          Total current assets                                                              364.6                308.1
                                                                                ------------------   ------------------

 Investments                                                                                446.5                442.7

 Properties (net of $745.0 and $734.3 accumulated
      depreciation and amortization, respectively)                                        1,372.0              1,362.5

 Goodwill                                                                                    10.6                 10.6

 Other assets                                                                                31.1                 29.0
                                                                                ------------------   ------------------

      Total assets                                                                  $     2,224.8        $     2,152.9
                                                                                ==================   ==================

 LIABILITIES AND STOCKHOLDERS' EQUITY

 Current Liabilities:
      Debt due within one year                                                      $         9.9        $         9.9
      Accounts and wages payable                                                             42.8                 45.5
      Accrued liabilities                                                                   134.1                119.4
                                                                                ------------------   ------------------
          Total current liabilities                                                         186.8                174.8
                                                                                ------------------   ------------------

 Other Liabilities
      Long-term debt                                                                        564.4                513.5
      Deferred income taxes                                                                 391.7                391.5
      Other noncurrent liabilities and deferred credits                                     111.4                109.4
                                                                                ------------------   ------------------
          Total other liabilities                                                         1,067.5              1,014.4
                                                                                ------------------   ------------------

 Stockholders' Equity:
      $25 par, 4% noncumulative, Preferred stock, 840,000
        shares authorized, 649,736 shares issued, 242,170                                     6.1                  6.1
        shares outstanding
      $1 par, Cumulative Preferred stock, 400,000 shares
        authorized, issued and outstanding at March 31, 2004
        and December 31, 2003                                                                 0.4                  0.4
      $.01 par, Common stock, 400,000,000 shares authorized;
        73,369,116 shares issued; 62,641,294 and 62,175,621
        shares outstanding at March 31, 2004 and December 31,
        2003, respectively                                                                    0.6                  0.6
      Paid in capital                                                                       115.7                110.9
      Retained earnings                                                                     847.4                846.2
      Accumulated other comprehensive income (loss)                                           0.3                 (0.5)
                                                                                ------------------   ------------------
          Total stockholders' equity                                                        970.5                963.7
                                                                                ------------------   ------------------

      Total liabilities and stockholders' equity                                    $     2,224.8        $     2,152.9
                                                                                ==================   ==================

                                     See accompanying notes to consolidated financial statements.





                                                                                                        
                                             KANSAS CITY SOUTHERN
                                      CONSOLIDATED STATEMENTS OF INCOME
                          (Dollars in millions, except share and per share data)
                                                 (Unaudited)


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

                                                                                      2004                 2003
                                                                                ------------------   ------------------

Revenues                                                                             $      147.8         $      140.2

Operating expenses
   Compensation and benefits                                                                 50.8                 50.5
   Purchased services                                                                        15.6                 15.1
   Fuel                                                                                      14.8                 12.8
   Equipment costs                                                                           13.0                 14.0
   Depreciation and amortization                                                             12.8                 15.9
   Casualties and insurance                                                                   5.7                  8.1
   Other leases                                                                               2.7                  2.5
   Other                                                                                     15.0                 14.5
                                                                                ------------------   ------------------
Total operating expenses                                                                    130.4                133.4
                                                                                ------------------   ------------------

Operating income                                                                             17.4                  6.8

Equity in net earnings of unconsolidated affiliates:
     Grupo Transportacion Ferroviaria Mexicana, S.A. de C.V.                                  1.3                  6.9
     Other                                                                                    0.1                  0.1
Interest expense                                                                            (10.8)               (11.5)
Debt retirement costs                                                                        (4.2)                   -
Other income                                                                                  1.5                  1.3
                                                                                ------------------   ------------------
Income before income taxes and cumulative effect of accounting change                         5.3                  3.6
Income tax provision (benefit)                                                                1.9                 (1.1)
                                                                                ------------------   ------------------

Income before cumulative effect of accounting change                                          3.4                  4.7
Cumulative effect of accounting change, net of income taxes                                     -                  8.9
                                                                                ------------------   ------------------
Net income
                                                                                              3.4                 13.6
Preferred stock dividends                                                                     2.2                  0.1
                                                                                ------------------   ------------------
Net income available to common shareholders                                          $        1.2         $       13.5
                                                                                ==================   ==================

Per Share Data
Basic earnings per Common share
   Income before cumulative effect of accounting change                              $       0.02         $       0.08
   Cumulative effect of accounting change, net of income taxes                                  -                 0.14
                                                                                ------------------   ------------------
       Total basic earnings per Common share                                         $       0.02         $       0.22
                                                                                ==================   ==================

Diluted earnings per Common share
   Income before cumulative effect of accounting change                              $       0.02         $       0.08
   Cumulative effect of accounting change, net of income taxes                                  -                 0.14
                                                                                ------------------   ------------------
       Total diluted earnings per Common share                                       $       0.02         $       0.22
                                                                                ==================   ==================

Weighted average Common shares outstanding (in thousands)
       Basic                                                                               62,504               61,427
       Potential dilutive Common shares                                                     1,307                1,436
                                                                                ------------------   ------------------
         Diluted                                                                           63,811               62,863
                                                                                ==================   ==================








                   See accompanying notes to consolidated financial statements.





                                                                                                         


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


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

                                                                                      2004                 2003
                                                                                ------------------   ------------------
CASH FLOWS PROVIDED BY (USED FOR):

OPERATING ACTIVITIES:
   Net income                                                                        $        3.4         $       13.6
   Adjustments to reconcile net income to net cash
    Provided by operating activities
     Depreciation and amortization                                                           12.8                 15.9
     Deferred income taxes                                                                   (0.7)                 7.0
     Equity in undistributed earnings of unconsolidated affiliates                           (1.4)                (7.0)
     Gain on sale of property                                                                (0.2)                (1.3)
     Cumulative effect of accounting change                                                     -                 (8.9)
     Tax benefit realized upon exercise of stock options                                      0.8                  0.8
   Changes in working capital items
     Accounts receivable                                                                      5.5                  9.6
     Inventories                                                                             (5.2)                (2.1)
     Other current assets                                                                    (2.1)                15.6
     Accounts and wages payable                                                              (0.9)                (1.8)
     Accrued liabilities                                                                     21.0                  7.9
   Other, net                                                                                 7.0                 (1.4)
                                                                                ------------------   ------------------
     Net cash provided by operating activities                                               40.0                 47.9
                                                                                ------------------   ------------------


INVESTING ACTIVITIES:
   Property acquisitions                                                                    (29.0)               (12.1)
   Proceeds from disposal of property                                                         0.5                  7.5
   Investment in and loans to affiliates                                                     (2.2)                   -
   Other, net                                                                                (4.9)                 1.0
                                                                                ------------------   ------------------
     Net cash used for investing activities                                                 (35.6)                (3.6)
                                                                                ------------------   ------------------


FINANCING ACTIVITIES:
   Proceeds from issuance of long-term debt                                                 150.0                    -
   Repayment of long-term debt                                                              (99.0)                (0.8)
   Debt issuance costs                                                                       (2.1)                   -
   Proceeds from stock plans                                                                  2.1                  1.6
   Cash dividends paid                                                                       (2.2)                (0.1)
                                                                                ------------------   ------------------
     Net cash provided by financing activities                                               48.8                  0.7
                                                                                ------------------   ------------------


CASH AND CASH EQUIVALENTS:
   Net increase in cash and cash equivalents                                                 53.2                 45.0
   At beginning of year                                                                     135.4                 19.0
                                                                                ------------------   ------------------
   At end of period                                                                  $      188.6         $       64.0
                                                                                ==================   ==================















                    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 (Loss)     Total
                                        ------------ ----------- ------------- ------------ ------------ ---------------- ----------

Balance at December 31, 2003            $    6.1     $   0.4       $    0.6      $  110.9     $  846.2      $   (0.5)      $  963.7

Comprehensive income:
   Net income                                                                                      3.4
   Change in fair value of cash flow                                                                             0.7
   hedges
   Amortization of accumulated other
       comprehensive income (loss)
related to
       interest rate swaps                                                                                       0.1
Comprehensive income                                                                                                            4.2
Dividends on $25 Par
     Preferred Stock ($0.25/share)                                                                (0.1)                        (0.1)
Dividends on $1 Par Cumulative Preferred
     Stock ($5.31/share)                                                                          (2.1)                        (2.1)
Options exercised and stock subscribed                                                2.4                                       2.4
Stock plan shares issued from treasury                                                2.4                                       2.4
                                        ------------ ----------- -------------- ----------- ------------ ---------------- ----------
Balance at March 31, 2004               $    6.1     $   0.4       $    0.6      $  115.7     $  847.4      $    0.3       $  970.5
                                        ============ =========== ============== =========== ============ ================ ==========



































                   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  recurring
     adjustments)  necessary  to present  fairly the  financial  position of the
     Company and its subsidiary  companies as of March 31, 2004 and December 31,
     2003,  the results of its  operations  for the three months ended March 31,
     2004 and 2003, its cash flows for the three months ended March 31, 2004 and
     2003,  and its changes in  stockholders'  equity for the three months ended
     March 31, 2004. 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,  2003,  The
     results of operations for the  three-month  period ended March 31, 2004 are
     not necessarily  indicative of the results to be expected for the full year
     2004. For information  regarding the Company's critical accounting policies
     and  estimates,  please see Item 7 of the  Company's  Annual Report on Form
     10-K  "Management's  Discussion  and  Analysis of Financial  Condition  and
     Results  of  Operations  - Critical  Accounting  Policies  and  Estimates."
     Certain prior year amounts have been reclassified to conform to the current
     year presentation.

     For the three months ended March 31, 2004,  depreciation  expense  reflects
     the  results  of a  study  performed  by  engineering  consultants  for the
     Company.  This study yielded longer estimates of depreciable lives, as well
     as higher estimates of salvage values,  based upon actual  experience since
     the previous study  performed in 1999. The net impact of the application of
     these new  estimates  is a decrease in  depreciation  expense for the three
     months ended March 31, 2004 of approximately $3.2 million.

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 stock
     options were 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 months ended March 31,
     2004 and 2003, respectively (in thousands):

                                                              Three Months
                                                             Ended March 31,
                                                      --------------------------
                                                         2004             2003
                                                      ------------    ----------
     Basic shares                                           62,504        61,427
     Effect of dilution:  Stock options                      1,307         1,436
     Effect of dilution:  Convertible preferred stock            -             -
                                                      ------------    ----------
     Diluted shares                                         63,811        62,863
                                                      ============    ==========

     Shares excluded from diluted computation                  615         1,041
                                                      ------------  ------------

     For the three  months ended March 31, 2004,  13,389  shares  related to the
     convertible  preferred  stock were excluded from the computation of diluted
     earnings  per share  because the  inclusion of these shares would have been
     antidilutive  to earnings  per share.  Additionally,  for the three  months
     ended March 31, 2004 and 2003, 615 and 1,041 shares, respectively,  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.

3.   Investments.  Investments  in  unconsolidated  affiliates and certain other
     investments  accounted  for under the equity method  generally  include all
     entities  in  which  the  Company  or  its  subsidiaries  have  significant
     influence,   but  not  more  than  50%  voting   control.   Investments  in
     unconsolidated  affiliates at March 31, 2004 include,  among others, equity
     interests  in  Grupo  Transportacion  Ferroviaria  Mexicana,  S.A.  de C.V.
     ("Grupo TFM"), Southern Capital Corporation,  LLC ("Southern Capital"), and
     the Panama Canal Railway Company ("PCRC").

     The Company is party to certain  agreements  with Grupo TMM,  S.A.  ("Grupo
     TMM") covering the joint ownership of Grupo TFM. These  agreements  contain
     "change  in  control"  provisions,  provisions  intended  to  preserve  the
     Company's and Grupo TMM's proportionate ownership of the joint venture, and
     super-majority  provisions  with  respect to voting on certain  significant
     transactions.  Such agreements also provide a right of first refusal in the
     event that either party  initiates


     a  divestiture  of its equity  interest in Grupo TFM and a  prohibition  on
     transfers to  competitors.  Under certain  circumstances,  such  agreements
     could affect the Company's ownership  percentage and rights in these equity
     affiliates.

     On April 20, 2003, the Company entered into an agreement with Grupo TMM and
     other parties (the  "Acquisition  Agreement"),  under which KCS  ultimately
     would acquire control of TFM, S.A., de C.V. ("TFM") through the purchase of
     shares of common stock of Grupo TFM (the "Acquisition"). Grupo TFM holds an
     80%  economic  interest  in TFM and all of the  shares  of stock  with full
     voting rights of TFM. The  remaining 20% economic  interest in TFM is owned
     by the Mexican government in the form of shares with limited voting rights.
     KCS currently owns a 46.6% economic  interest in Grupo TFM and 49.0% of the
     shares of common  stock of Grupo TFM  entitled to full voting  rights.  The
     Acquisition  Agreement  and other  related  agreements  were  designed  to,
     following  KCS  shareholder  approval and  regulatory  approval,  place The
     Kansas City Southern Railway Company ("KCSR"),  The  Texas-Mexican  Railway
     Company  ("Tex-Mex"),  Gateway Eastern Railway Company ("Gateway  Eastern")
     and TFM,  under  the  common  control  of a single  transportation  holding
     company,  NAFTA Rail, to be headquartered in Kansas City, Missouri. As part
     of the Acquisition, subject to KCS shareholder approval, KCS is expected to
     change its name to NAFTA Rail.  For  additional  information  regarding the
     Acquisition Agreement,  see Note 3 in the Notes to the Financial Statements
     contained within Item 8 of the Company's Annual Report on Form 10-K for the
     year ended December 31, 2003.

     On August 18, 2003, Grupo TMM shareholders voted not to approve the sale of
     Grupo TMM's  interests in Grupo TFM to KCS. On August 23,  2003,  Grupo TMM
     sent a notice  to KCS  claiming  to  terminate  the  Acquisition  Agreement
     because the Grupo TMM  shareholders  had failed to approve the  Acquisition
     Agreement.

     The  March 19,  2004  Interim  Award of the AAA  International  Centre  for
     Dispute Resolution  Arbitration Panel found that the Acquisition  Agreement
     remains in full force and effect,  until otherwise  terminated according to
     its terms or by law.  Following  that  decision,  the Company and Grupo TMM
     agreed not to move immediately into the next phase of arbitration, but both
     companies  have  reserved  the  right to  proceed  with  the next  phase of
     arbitration  at any time. In a stipulation  signed by Grupo TMM and KCS and
     accepted  by the  arbitration  panel,  the two  companies  have  agreed  to
     discharge  in  good  faith  all  of  the  obligations  of  the  Acquisition
     Agreement.

     As of March 31, 2004 and December 31, 2003,  costs of  approximately  $10.7
     million and $9.3 million,  respectively,  related to the  Acquisition  have
     been  deferred  and are  reported  as "other  assets"  in the  accompanying
     consolidated balance sheets. A termination fee of $18 million is payable in
     the event of termination of the  Acquisition  Agreement due to (i) a change
     of control of either KCS or Grupo TMM, in which case the party experiencing
     the change of control shall pay the  termination fee to the other party, or
     (ii) the failure of the  stockholders of KCS or of Grupo TMM to approve the
     Acquisition if at or prior to the meeting of such  stockholders  to approve
     the  Acquisition,  the Board of  Directors  of KCS,  in the case of the KCS
     stockholders'  meeting, or the Board of Directors of Grupo TMM, in the case
     of the Grupo TMM  stockholders'  meeting,  has failed to  recommend  or has
     withdrawn and not reinstated its  recommendation  of the Acquisition,  then
     the party whose  stockholders shall not have approved the Acquisition shall
     pay the  termination  fee to the other  party  provided  that the party not
     experiencing  the change of  control,  or whose  stockholders  were not the
     stockholders  failing to approve the Acquisition,  has elected to terminate
     the Acquisition Agreement.


     Condensed  financial  information of certain  unconsolidated  affiliates is
     shown below.  All  amounts,  including  those for Grupo TFM, are  presented
     under  U.S.  GAAP.  Financial  information  of  immaterial   unconsolidated
     affiliates has been omitted:


     Financial Condition (dollars in millions):

                                                                                               

                                                   March 31, 2004                           December 31, 2003
                                       ---------------------------------------    --------------------------------------

                                                                   Southern                                   Southern
                                           PCRC      Grupo TFM     Capital           PCRC       Grupo TFM     Capital
                                       ---------------------------------------    ---------------------------------------

Current assets                             $    3.4    $   235.0     $   12.3        $    3.6    $   225.7      $    5.0
Non-current assets                             84.4      2,106.5        123.7            84.2      2,111.8         127.3
                                       ---------------------------------------    ---------------------------------------
       Assets                              $   87.8    $ 2,341.5     $  136.0        $   87.8    $ 2,337.5      $  132.3
                                       =======================================    =======================================

Current liabilities                        $   13.1    $   370.6     $    3.5        $    9.9    $   362.7      $    1.2
Non-current liabilities                        66.6        803.5         75.0            68.9        806.7          75.0
Minority interest                                 -        354.9            -               -        354.9             -
Equity of stockholders and partners             8.1        812.5         57.5             9.0        813.2          56.1
                                       ---------------------------------------    ---------------------------------------
       Liabilities and equity              $   87.8    $ 2,341.5     $  136.0        $   87.8    $ 2,337.5      $  132.3
                                       =======================================    =======================================
KCS's investment                           $    4.0    $   393.4     $   28.8        $    4.5    $   392.1      $   28.0
                                       ---------------------------------------    ---------------------------------------



Operating Results (dollars in millions):

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

                                                      2004              2003
                                                   ----------        ----------
Revenues:
    Grupo TFM                                        $ 167.5           $ 168.5
    Southern Capital                                     3.0               8.0
    PCRC                                                 0.8               2.4

Operating costs and expenses:
    Grupo TFM                                        $ 137.8           $ 136.7
    Southern Capital                                     1.8               7.0
    PCRC                                                 1.1               3.2

Net income (loss):
    Grupo TFM                                        $   2.9           $  15.0
    Southern Capital                                     1.2               1.0
    PCRC                                                (0.3)             (0.8)



4.   Noncash  Investing  and  Financing  Activities.  The Company  initiated the
     Fifteenth  Offering of KCS common stock under the Employee  Stock  Purchase
     Plan ("ESPP") during 2003. Stock  subscribed  under the Fifteenth  Offering
     will be issued to employees in 2005 and is being paid for through  employee
     payroll  deductions  in 2004.  During the first three  months of 2004,  the
     Company has received  approximately  $0.7  million from payroll  deductions
     associated with the Fifteenth Offering of the ESPP. In the first quarter of
     2004, the Company issued  approximately  197,734 shares of KCS common stock
     under  the  Fourteenth  Offering  of the ESPP.  These  shares,  totaling  a
     purchase price of approximately $2.4 million,  were subscribed and paid for
     through employee payroll deductions in 2003.

5.   Derivative  Financial  Instruments.  The  Company  does not  engage  in the
     trading of  derivatives  for  speculative  purposes  but uses them for risk
     management  purposes  only.  The Company's  objective for using  derivative
     instruments is to manage its fuel and interest rate risk through the use of
     derivative  instruments  as deemed  appropriate.  In  general,  the Company
     enters  into  derivative   transactions  in  limited  situations  based  on
     management's  assessment of current market  conditions and perceived risks.
     Management intends to respond to evolving business and market conditions in
     order to manage risks and exposures  associated with the Company's  various
     operations,  and in  doing  so,  may  enter  into  such  transactions  more
     frequently as deemed appropriate.

     Fuel Derivative  Transactions
     At March 31, 2004, the Company was a party to five fuel swap agreements for
     a notional amount of  approximately  9.0 million gallons of fuel. Under the
     terms of these swaps,  the Company  receives a variable price based upon an
     average  of the spot  prices  calculated  on a  monthly  basis as  reported
     through  a  petroleum  price  reporting  service  and  pays a  fixed  price
     determined at the time the Company  enters into the swap  transaction.  The
     variable price the Company receives is approximately equal to the price the
     Company pays in the market for locomotive fuel. By entering into these swap
     transactions,  the Company is able to fix the cost of fuel for the notional
     amount of gallons hedged.

     A summary of the swap  agreements to which KCSR was a party as of March 31,
     2004 follows:

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

    March 18, 2003 through                                                          March 31, 2004 through
       October 31, 2003        9.0 million gallons      64(cent)- 69.0(cent)          December 31, 2005


     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.  As of March 31, 2004,  the fair market value of the benefit of
     the swaps was $1.6 million. For the years ended December 31, 2003 and 2002,
     KCSR consumed 55.4 million and 57.6 million gallons of fuel, respectively.

     Fuel hedging transactions, including fuel swaps as well as forward purchase
     commitments,  resulted  in a decrease in fuel  expense of $0.2  million and
     $0.5 million in the first quarter of 2004 and 2003, respectively.

6.   Stock  Plans.  Proceeds  received  from the  exercise  of stock  options or
     subscriptions  are  credited  to the  appropriate  capital  accounts in the
     period they are exercised.

     The  Financial  Accounting  Standards  Board issued  Statement of Financial
     Accounting  Standards No. 123  "Accounting  for  Stock-Based  Compensation"
     ("SFAS 123") in October 1995.  SFAS 123 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 their financial  statements.  Because
     KCS's  practice is to set the option price equal to the market price of the
     stock at date of grant, no compensation expense is recognized under APB 25.
     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 ESPP,  under the fair value  based
     method prescribed by SFAS 123, net income and earnings per share would have
     been as follows:

                                                Three Months ended March 31,
                                          --------------------------------------
                                                 2004               2003
                                          ------------------- ------------------
     Net income (in millions):
        As reported                               $      3.4          $    13.6
        Total stock-based compensation expense
        determined under fair value method, net of
        income taxes                                    (0.5)              (0.5)
                                          ------------------- ------------------
     Pro forma                                    $      2.9          $    13.1

     Earnings per Basic share:
        As reported                               $     0.02          $    0.22
        Pro forma                                 $     0.01          $    0.21

     Earnings per Diluted share:
        As reported                               $     0.02          $    0.22
        Pro forma                                 $     0.01          $    0.21


7.   Commitments and Contingencies.  The Company has had no significant  changes
     in its outstanding  litigation or other commitments and contingencies  from
     that previously  reported in Note 9 of the Company's  Annual Report on Form
     10-K for the year ended December 31, 2003.

8.   Other Post Employment Benefits.  The Company provides certain medical, life
     and other postretirement  benefits other than pensions to its retirees. The
     medical  and life  plans are  available  to  employees  not  covered  under
     collective bargaining  arrangements,  who have attained age 60 and rendered
     ten years of service.  Individuals  employed  as of December  31, 1992 were
     excluded  from  a  specific  service  requirement.   The  medical  plan  is
     contributory and provides benefits for retirees,  their covered  dependents
     and  beneficiaries.  The medical plan provides for an annual  adjustment of
     retiree  contributions,  and also contains,  depending on the plan coverage
     selected,  certain deductibles,  co-payments,  coinsurance and coordination
     with  Medicare.  The life  insurance  plan is  non-contributory  and covers
     retirees only.  The Company's  policy,  in most cases,  is to fund benefits
     payable under these plans as the obligations  become due. However,  certain
     plan assets (money  market funds held in a life  insurance  company)  exist
     with respect to life insurance  benefits.  A life  insurance  company holds
     these assets and the Company receives an investment  return on these assets
     based on the six-month Treasury Bill rate plus 25 basis points.

     The Company's  health care costs,  excluding former Gateway Western Railway
     Company ("Gateway  Western") employees and certain former MidSouth Railroad
     employees,  are limited to the increase in the Consumer Price Index ("CPI")
     with a maximum  annual  increase of 5%.  Accordingly,  health care costs in
     excess  of the CPI  limit  will be  borne  by the  plan  participants,  and
     therefore  assumptions  regarding  health  care  cost  trend  rates are not
     applicable.

     The Gateway Western benefit plans are slightly  different from those of the
     Company  and other  subsidiaries.  Gateway  Western  provides  contributory
     health, dental and life insurance benefits to these remaining employees and
     retirees. In 2001, the assumed annual rate of increase in health care costs
     for  Gateway  Western  employees  and  retirees  under  this  plan was 10%,
     decreasing  over six years to 5.5% in 2008 and  thereafter.  An increase or
     decrease in the assumed  health care cost trend rates by one percent during
     the  three  months  ended  March  31,  2004 and 2003  would  not have had a
     significant impact on the accumulated  postretirement  benefit  obligation.
     The effect of this change on the aggregate of the service and interest cost
     components of the net periodic postretirement benefit is not significant.

     Net periodic  postretirement benefit cost included the following components
     (in millions):

                                                   Three Months ended March 31,
                                                --------------------------------
                                                     2004               2003
                                                ---------------  ---------------


     Service cost                                 $      0.1          $     0.1
     Interest cost                                       0.1                0.1
     Expected return on plan assets                        -                  -
                                                ---------------  ---------------
     Net periodic postretirement benefit cost     $      0.2          $     0.2
                                                ===============  ===============

     Under   collective   bargaining   agreements,   KCSR   participates   in  a
     multi-employer benefit plan, which provides certain  post-retirement health
     care and life insurance  benefits to eligible  union  employees and certain
     retirees.  Premiums  under this plan are expensed as incurred and were $1.7
     million in 2003. Based on existing rates,  premium amounts are not expected
     to change substantially during the remainder of 2004 compared to 2003.

9.   New Credit  Facility.  During March 2004,  the Company used cash on hand to
     repay  approximately $98.5 million of debt relating to the Company's former
     credit  facility.  On March 30,  2004,  the Company  closed on a new credit
     facility ("2004 Credit  Facility.") The 2004 Credit Facility  consists of a
     $100 million  revolving credit facility ("2004 Revolving Credit  Facility")
     maturing on March 30, 2007 and a $150 million Term B loan facility ("Term B
     Loan  Facility")  maturing on March 30, 2008.  The Term B Loan Facility was
     fully  funded on the closing  date and the proceeds are expected to be used
     to  pay  transaction  costs,  and  for  other  general  corporate  purposes
     including additional investments in the Company's Mexican affiliates. There
     were no funds drawn under the previous  revolving  credit  facility and the
     full  $100  million  borrowing  capacity  under the 2004  Revolving  Credit
     Facility is currently  available to the Company. Up to $25.0 million of the
     2004 Revolving Credit Facility is available for letters of credit and up to
     $15 million is available  for swing line loans.  The  proceeds  from future
     borrowings under the 2004 Revolving Credit Facility may be used for working
     capital  and  for  general   corporate   purposes,   including   additional
     investments  in our Mexican  affiliates.  The letters of credit may


     be used for general  corporate  purposes.  Borrowings under the 2004 Credit
     Facility are secured by  substantially  all of the Company's assets and are
     guaranteed by the majority of its subsidiaries.

     The  Term B Loan  Facility  and the 2004  Revolving  Credit  Facility  bear
     interest at the London Interbank  Offered Rate ("LIBOR") plus an applicable
     margin  or at an  alternative  base  rate plus an  applicable  margin.  The
     applicable  margin for the Term B Loan facility is 2% for LIBOR borrowings.
     The  applicable  margin for the 2004  Revolving  Credit  Facility is set at
     2.25% for LIBOR borrowings for the first six months and thereafter is based
     on the  Company's  leverage  ratio  (defined as the ratio of the  Company's
     total  debt  to  consolidated  EBITDA  (earnings  before  interest,  taxes,
     depreciation  and  amortization,  excluding the  undistributed  earnings of
     unconsolidated affiliates and certain other non-cash charges) for the prior
     four fiscal quarters).

     The 2004 Credit Facility  requires the payment of a commitment fee of 0.50%
     per annum to the lenders on the average  daily,  unused  amount of the 2004
     Revolving  Credit  Facility.  Additionally,  a fee equal to the  applicable
     margin for LIBOR priced borrowings under the 2004 Revolving Credit Facility
     will be paid on any letter of credit issued under the 2004 Revolving Credit
     Facility.

     The  2004  Credit  Facility  contains  certain  provisions,  covenants  and
     restrictions  customary  for  this  type of debt and for  borrowers  with a
     similar credit rating. These provisions include, among others, restrictions
     on  the  Company's  ability  and  its  subsidiaries  ability  to  1)  incur
     additional debt or liens; 2) enter into sale and leaseback transactions; 3)
     merge or consolidate  with another  entity;  4) sell assets;  5) enter into
     certain transactions with affiliates; 6) make investments, loans, advances,
     guarantees or acquisitions;  7) make certain restricted payments, including
     dividends,  or make  certain  payments  on other  indebtedness;  or 8) make
     capital expenditures.  In addition,  the Company is required to comply with
     certain financial  ratios,  including minimum interest expense coverage and
     leverage ratios.  The 2004 Credit Facility also contains certain  customary
     events of default.  These  covenants,  along with other  provisions,  could
     restrict maximum utilization of the 2004 Revolving Credit Facility.

     Approximately  $2.1  million  of debt  issuance  costs  related to the 2004
     Credit  Facility were deferred and are being  amortized over the respective
     terms of the loans.  Debt  retirement  costs  associated  with the previous
     revolving  credit  facility and the  prepayment  of the term loan under the
     previous  credit  facility were  approximately  $4.2 million in the quarter
     ended March 31, 2004.

10.  Condensed  Consolidating  Financial  Information.  In September  2000, KCSR
     issued $200  million of 9 1/2% senior  notes due 2008.  In June 2002,  KCSR
     issued  $200  million of 7 1/2% senior  notes due 2009.  Both of these note
     issues are unsecured  obligations of KCSR,  however,  they are also jointly
     and  severally  and fully and  unconditionally  guaranteed  on an unsecured
     senior  basis by KCS and  certain  of the  subsidiaries  (all of which  are
     wholly-owned)  within the KCS  consolidated  group.  For each of these note
     issues, KCS registered  exchange notes with the SEC that have substantially
     identical  terms and  associated  guarantees  and all of the initial senior
     notes for each issue have been  exchanged  for $200  million of  registered
     exchange notes for each respective note issue.

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

CONDENSED CONSOLIDATING STATEMENTS OF INCOME

                                                                                            

                                                Three months ended March 31, 2004 (dollars in millions)
                                  ------------------------------------------------------------------------------------

                                                                                Non-
                                                 Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                     Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ------------- ------------- ------------- ------------- -------------- -------------
Revenues                             $       -    $    146.9     $     6.3     $     3.1     $     (8.5)    $   147.8
Operating expenses                         3.7         126.0           6.0           3.2           (8.5)        130.4
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Operating income (loss)              (3.7)         20.9           0.3          (0.1)             -          17.4

Equity in net earnings (losses)of
   unconsolidated affiliates and
   subsidiaries                            5.9           1.5             -           1.4           (7.4)          1.4
Interest expense                          (0.1)        (10.7)            -             -              -         (10.8)
Debt retirement costs                        -          (4.2)            -             -              -          (4.2)
Other income                                 -           1.2             -           0.3              -           1.5
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Income (loss) before                  2.1           8.7           0.3           1.6           (7.4)          5.3
       income taxes
Income tax provision (benefit)            (1.3)          2.9           0.1           0.2              -           1.9
                                  ------------- ------------- ------------- ------------- -------------- -------------
Net income (loss)                    $     3.4    $      5.8     $     0.2     $     1.4     $     (7.4)    $     3.4
                                  ============= ============= ============= ============= ============== =============



                                                                                              

                                                Three months ended March 31, 2003 (dollars in millions)
                                  ------------------------------------------------------------------------------------

                                                                                Non-
                                                 Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                     Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ------------- ------------- ------------- ------------- -------------- -------------
Revenues                             $       -    $    138.7     $     4.8     $     6.9    $     (10.2)   $    140.2
Operating expenses                         2.3         129.5           4.7           7.1          (10.2)        133.4
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Operating income (loss)              (2.3)          9.2           0.1          (0.2)             -           6.8

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


Condensed Consolidating Balance Sheets

                                                                                            


                                                      As of March 31, 2004 (dollars in millions)
                                  ------------------------------------------------------------------------------------
                                                                                Non-
                                                 Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                     Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ------------- ------------- ------------- ------------- -------------- -------------
ASSETS
   Current assets                   $    216.3    $    363.5    $     11.5     $     7.9    $    (234.6)   $    364.6
   Investments                           808.2         435.1             -         460.4       (1,257.2)        446.5
   Properties, net                         0.2       1,367.9           3.9             -              -       1,372.0
   Goodwill and other assets              12.4          29.3           1.8          11.1          (12.9)         41.7
                                  ------------- ------------- ------------- ------------- -------------- -------------

     Total assets                   $  1,037.1    $  2,195.8    $     17.2     $   479.4    $  (1,504.7)   $  2,224.8
                                  ============= ============= ============= ============= ============== =============

LIABILITIES AND EQUITY
   Current liabilities              $      4.6    $    377.3    $      3.5     $    36.0    $    (234.6)   $    186.8
   Long-term debt                          1.3         562.4           0.7             -              -         564.4
   Payable to affiliates                  26.0             -           0.7             -          (26.7)            -
   Deferred income taxes                   1.1         400.9           0.1           2.5          (12.9)        391.7
   Other liabilities                      33.6          56.0           4.6          17.2              -         111.4
   Stockholders' equity                  970.5         799.2           7.6         423.7       (1,230.5)        970.5
                                  ------------- ------------- ------------- ------------- -------------- -------------

     Total liabilities and          $  1,037.1    $  2,195.8    $     17.2     $   479.4    $  (1,504.7)   $  2,224.8
     equity                       ============= ============= ============= ============= ============== =============



                                                                                            

                                                     As of December 31, 2003 (dollars in millions)
                                  ------------------------------------------------------------------------------------
                                                                                Non-
                                                               Guarantor     Guarantor    Consolidating  Consolidated
                                     Parent         KCSR      Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ------------- ------------- ------------- ------------- -------------- -------------
ASSETS
   Current assets                   $    221.9    $    285.3    $     11.7     $    15.1    $    (225.9)   $    308.1
   Investments                           801.4         431.1             -         452.4       (1,242.2)        442.7
   Properties, net                         0.2       1,358.5           3.8             -              -       1,362.5
   Goodwill and other assets              11.0          28.6           1.7          11.3          (13.0)         39.6
                                  ------------- ------------- ------------- ------------- -------------- -------------

     Total assets                   $  1,034.5    $  2,103.5    $     17.2     $   478.8    $  (1,481.1)   $  2,152.9
                                  ============= ============= ============= ============= ============== =============

LIABILITIES AND EQUITY
   Current liabilities              $     14.8    $    346.7    $     3.8      $    35.4    $    (225.9)   $    174.8
   Long-term debt                          1.3         511.5           0.7             -              -         513.5
   Payable to affiliates                  19.5             -           0.7             -          (20.2)            -
   Deferred income taxes                   3.3         398.5           0.2           2.5          (13.0)        391.5
   Other liabilities                      31.9          54.4           4.3          18.8              -         109.4
   Stockholders' equity                  963.7         792.4           7.5         422.1       (1,222.0)        963.7
                                  ------------- ------------- ------------- ------------- -------------- -------------

     Total liabilities and          $  1,034.5    $  2,103.5    $     17.2     $   478.8    $  (1,481.1)   $  2,152.9
     equity                       ============= ============= ============= ============= ============== =============



Condensed Consolidating Statements of Cash Flows

                                                                                            

                                                Three months ended March 31, 2004 (dollars in millions)
                                  ------------------------------------------------------------------------------------
                                                                                Non-
                                                 Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                     Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ------------- ------------- ------------- ------------- -------------- -------------
Net cash flows provided by (used
For) operating activities:          $    (35.4)   $     67.0    $     (0.2)    $     8.0    $       0.6    $     40.0
                                  ------------- ------------- ------------- ------------- -------------- -------------
Investing activities:
   Property acquisitions                     -         (28.8)         (0.2)            -              -         (29.0)
   Proceeds from disposal of                 -           0.5             -             -              -           0.5
   property
   Investments in and loans to               -          (2.2)            -          (6.5)           6.5          (2.2)
   affiliates
   Other, net                             (1.4)         (3.5)            -           0.2           (0.2)         (4.9)
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Net                                  (1.4)        (34.0)         (0.2)         (6.3)           6.3         (35.6)
                                  ------------- ------------- ------------- ------------- -------------- -------------
Financing activities:
   Proceeds from issuance of
     long-term debt                          -         150.0             -             -              -         150.0
   Repayment of long-term debt               -         (99.0)            -             -              -         (99.0)
   Proceeds from loans from                6.5             -             -             -           (6.5)            -
   affiliates
   Repayment of loans from                   -             -             -             -              -             -
   affiliates
   Debt issuance costs                       -          (2.1)            -             -              -          (2.1)
   Proceeds from stock plans               1.9           0.2             -             -              -           2.1
   Cash dividends paid                    (2.2)            -             -             -              -          (2.2)
   Other, net                              1.8             -           0.1          (1.5)          (0.4)            -
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Net                                   8.0          49.1           0.1          (1.5)          (6.9)         48.8
                                  ------------- ------------- ------------- ------------- -------------- -------------

Cash and cash equivalents:
   Net increase (decrease)               (28.8)         82.1          (0.3)          0.2              -          53.2
   At beginning of period                 40.0          94.0             -           1.4              -         135.4
                                  ------------- ------------- ------------- ------------- -------------- -------------
   At end of period                 $     11.2    $    176.1    $     (0.3)    $     1.6    $         -    $    188.6
                                  ============= ============= ============= ============= ============== =============



                                                                                            

                                                Three months ended March 31, 2003 (dollars in millions)
                                  ------------------------------------------------------------------------------------
                                                                                Non-
                                                 Subsidiary    Guarantor     Guarantor    Consolidating  Consolidated
                                     Parent        Issuer     Subsidiaries  Subsidiaries   Adjustments       KCS
                                  ------------- ------------- ------------- ------------- -------------- -------------
Net cash flows provided by (used
for) operating activities:          $    (21.0)   $     49.7    $     (1.5)    $    21.4    $      (0.7)   $     47.9
                                  ------------- ------------- ------------- ------------- -------------- -------------
Investing activities:
   Property acquisitions                     -         (12.0)         (0.1)            -              -         (12.1)
   Proceeds from disposal of                 -           7.5             -             -              -           7.5
   property
   Investments in and loans to               -             -             -         (24.2)          24.2             -
   affiliates
   Other, net                             (2.3)          0.1           0.1           2.4            0.7           1.0
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Net                                  (2.3)         (4.4)            -         (21.8)          24.9          (3.6)
                                  ------------- ------------- ------------- ------------- -------------- -------------
Financing activities:
   Proceeds from issuance of
     long-term debt                          -             -             -             -              -             -
   Repayment of long-term debt               -          (0.8)            -             -              -          (0.8)
   Proceeds from loans from               24.2             -             -             -          (24.2)            -
   affiliates
   Proceeds from stock plans               1.6             -             -             -              -           1.6
   Cash dividends paid                    (0.1)            -             -             -              -          (0.1)
   Other, net                             (1.5)          1.0           0.1           0.4              -             -
                                  ------------- ------------- ------------- ------------- -------------- -------------
     Net                                  24.2           0.2           0.1           0.4          (24.2)          0.7
                                  ------------- ------------- ------------- ------------- -------------- -------------
Cash and cash equivalents:
   Net increase (decrease)                 0.9          45.5          (1.4)            -              -          45.0
   At beginning of period                (10.8)         17.4          11.8           0.6              -          19.0
                                  ------------- ------------- ------------- ------------- -------------- -------------
   At end of period                 $     (9.9)   $     62.9    $     10.4     $     0.6    $         -    $     64.0
                                  ============= ============= ============= ============= ============== =============




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

     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  Annual Report on Form 10-K for the year ended December 31, 2003,
     Item 7  "Management's  Discussion  and Analysis of Financial  Condition and
     Results of Operation - Risk Factors" and "Cautionary  Information" which is
     on file with the U.S.  Securities and Exchange Commission (File No. 1-4717)
     and which "Risk Factors" and "Cautionary  Information"  sections are 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.



     CORPORATE OVERVIEW
     KCS,  a  Delaware   corporation,   is  a  holding  company  with  principal
     subsidiaries and affiliates including the following:

     o    The Kansas City Southern  Railway  Company  ("KCSR"),  a  wholly-owned
          subsidiary;
     o    Grupo Transportacion Ferroviaria Mexicana, S.A. de C.V. ("Grupo TFM"),
          a 46.6% owned unconsolidated  affiliate,  which owns 80% of the common
          stock of TFM, S.A. de C.V.  ("TFM").  TFM  wholly owns  Mexrail,  Inc.
          ("Mexrail").  Mexrail owns 100% of The  Texas-Mexican  Railway Company
          ("Tex-Mex");
     o    Southern Capital Corporation,  LLC ("Southern  Capital"),  a 50% owned
          unconsolidated  affiliate that leases locomotive and rail equipment to
          KCSR;
     o    Panama Canal Railway Company ("PCRC"), an unconsolidated  affiliate of
          which KCSR owns 50% of the common  stock.  PCRC owns all of the common
          stock of Panarail Tourism Company ("Panarail").

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

     EXECUTIVE SUMMARY

     OVERVIEW
     KCS  operates   under  one   reportable   business   segment  in  the  rail
     transportation  industry and KCSR, the Company's principal  subsidiary,  is
     the smallest of the Class I railroads.  The Company  generates its revenues
     and cash flows by providing its customers with freight delivery services in
     both our regional area and throughout the United States,  Mexico and Canada
     through  connections  with our  affiliates and other Class I rail carriers.
     Our  customers  conduct  business  in a  number  of  different  industries,
     including  electric-generating  utilities, chemical and petroleum products,
     paper and forest  products,  agriculture and mineral  products,  automotive
     products and intermodal traffic. The Company uses its cash flows to support
     its operations and to invest in its infrastructure.  The rail industry is a
     capital-intensive  industry,  and the Company's capital  expenditures are a
     significant  use of cash each year.  In the three  months  ended  March 31,
     2004, the Company's capital  expenditures were approximately  $29.0 million
     and are projected to be approximately $95.0 million during the remainder of
     2004. A more detailed  discussion of capital  expenditures  is found in the
     "Liquidity and Capital Resources" section below.

     Grupo TFM is an  unconsolidated  affiliate  and the Company uses the equity
     accounting  method to  recognize  its  proportionate  share of Grupo  TFM's
     earnings.  TFM operates a strategically  significant  rail corridor between
     Mexico and the United States.  KCS management  believes that its investment
     in Grupo TFM is a strategic asset with substantial economic potential.

     As further  described in Part II, Item 7 of the Company's  Annual Report on
     Form 10-K for the year ended December 31, 2003 ("2003 Form 10-K"), on April
     20, 2003, the Company  reached an agreement (the  "Acquisition  Agreement")
     with its  partner,  Grupo  TMM,  S.A.  ("Grupo  TMM") and other  parties to
     ultimately  acquire  control of TFM  through  the  purchase  of Grupo TMM's
     shares of Grupo TFM (the  "Acquisition").  The  Company has been in dispute
     with  Grupo TMM over  Grupo  TMM's  attempt to  terminate  the  Acquisition
     Agreement,  which  dispute  has been the  subject of  binding  arbitration.
     Following an interim award of the arbitration  panel hearing the dispute as
     described  further  in "Recent  Developments,"  the  Company  and Grupo TMM
     signed  a  stipulation  agreeing  to  discharge  in good  faith  all of the
     obligations of the  Acquisition  Agreement.  However,  consummation  of the
     Acquisition is subject to certain conditions,  and the Company's management
     cannot predict whether or not KCS will be able to complete the Acquisition.
     The Company is spending substantial time and financial resources to address
     these uncertainties, as well as the Acquisition and the ultimate resolution
     of these items  could have a material  affect on the  Company's  results of
     operations, financial condition and cash flows.

     FIRST QUARTER ANALYSIS

     During the first quarter of 2004, the Company's  operating  profit improved
     over the first  quarter of the prior year.  The  improvement  in  operating
     profit  was  driven  by  both  increased  revenues  and  reduced  operating
     expenses.  The increased  revenue,  which was  experienced  in all business
     groups other than coal, was attributable to both increased customer demand,
     fuel surcharges applied to rates in all commodity groups as well as certain
     price increases.  Management believes the increased demand is reflective of
     a more favorable  general  economic  environment.  Also,  KCSR continues to


     experience  improved  yields  due to  greater  efficiencies  in  operations
     resulting  from  higher  capacity  utilization.  The  KCSR  rail  operation
     continues to rank  favorably  against the rest of the North  American  rail
     industry as measured by the primary  industry  benchmarks  of average train
     velocity, average terminal dwell time, and cars on line.

     The  reduction in operating  expenses was largely  caused by a $3.2 million
     ongoing  reduction in  depreciation  expenses  attributable to revisions to
     estimated depreciable lives, as well as salvage values, based on an updated
     depreciation study, which was approved by the Surface  Transportation Board
     and lower casualty and insurance  costs  attributable,  in large part, to a
     $2.2 million  insurance  settlement.  However,  during the first quarter of
     2004, the Company experienced a $2.0 million (16.7%) increase in fuel costs
     as fuel prices continued to be high by historical standards.

     For the first  quarter of 2004,  Grupo TFM  continued to  contribute to the
     Company's net income.  However,  for the three months ended March 31, 2004,
     equity in earnings of Grupo TFM decreased $5.6 million to $1.3 million from
     $6.9 million for the same period in 2003.  This  decrease was primarily the
     result of a $15.7 million decrease in the deferred tax benefit  (calculated
     under U.S.  GAAP) to $7.3  million for the first three  months of 2004 from
     $23.0  million for the same period in 2003,  as operating  income for Grupo
     TFM  remained  relatively  flat for the three  months  ended March 31, 2004
     compared to the same period in 2003.

     As  discussed  in  "Recent  Developments  - KCS  and  Grupo  TMM  Agree  to
     Stipulation,"  KCS and Grupo TMM have agreed to discharge in good faith all
     of the  obligations  of the  Acquisition  Agreement  signed April 20, 2003.
     Should  the  acquisition  of Grupo TFM be  consummated  in 2004,  KCS would
     include  the   operating   revenues  and  expenses  of  Grupo  TFM  in  its
     consolidated financial statements from the date of the Acquisition.

     2004 OUTLOOK

     A current  outlook for the Company's  business for the remainder of 2004 is
     included in the following  discussion.  The first  paragraph  above of this
     Item 2 - "Management's  Discussion and Analysis of Financial  Condition and
     Results of  Operations"  contains a  discussion  regarding  forward-looking
     comments.

     For the remainder of 2004, management intends to take advantage of improved
     general  economic  conditions  and continue to focus on improving  domestic
     operations.  Management  expects  overall KCSR revenues to continue to show
     year over year  increases  for the  balance  of 2004.  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 prices, KCSR currently has approximately 15.3% of
     its remaining projected fuel usage hedged for the remainder of 2004 through
     purchase  commitments as well as fuel swaps,  both of which reduce the risk
     of the adverse  impact of rising fuel  prices.  Insurance  and claims costs
     will likely  increase  compared to the first quarter which benefited from a
     $2.2 million insurance  settlement.  Depreciation  expense will continue to
     reflect the favorable impact of the changes  implemented January 1, 2004 by
     approximately $3.0 million per quarter.

     The Company expects to continue to participate in the earnings/losses  from
     its equity  investments in Grupo TFM, Southern Capital and PCRC. Due to the
     variability of factors  affecting the Mexican economy,  management can make
     no  assurances as to the impact that a change in the value of the peso or a
     change in Mexican  inflation  will have on the  results  of Grupo  TFM.

     RECENT DEVELOPMENTS

     KCS and Grupo  TMM  Agree to  Stipulation.  Following  the  March 19,  2004
     Interim  Award  of the AAA  International  Centre  for  Dispute  Resolution
     Arbitration  Panel,  which found that the Acquisition  Agreement remains in
     force  and is  binding  on the  Company  and  Grupo  TMM  unless  otherwise
     terminated  according  to its terms or by law,  the  Company  and Grupo TMM
     agreed not to move  immediately  into the next phase of  arbitration.  Both
     companies  have  reserved  the  right to  proceed  with  the next  phase of
     arbitration  at any time. In a  stipulation  signed by Grupo TMM and KCS on
     April 4, 2004,  and accepted by the  arbitration  panel,  the two companies
     have  agreed  to  discharge  in good  faith all of the  obligations  of the
     Acquisition  Agreement  signed April 20, 2003. For  additional  information
     regarding  the  Acquisition  Agreement,  see  Note  3 in the  Notes  to the
     Financial  Statements  contained  within Item 8 of the Company's  2003 Form
     10-K.


     Kansas City Southern  Closes on New $250 Million  Credit  Facility.  During
     March 2004,  the Company  used cash  on-hand to repay  approximately  $98.5
     million  relating to the  Company's  former credit  facility.  On March 30,
     2004, the Company closed on a new credit facility ("2004 Credit Facility.")
     The 2004  Credit  Facility  consists  of a $100  million  revolving  credit
     facility ("2004 Revolving Credit Facility")  maturing on March 30, 2007 and
     a $150 million Term B loan facility  ("Term B Loan  Facility")  maturing on
     March 30,  2008.  The Term B Loan  Facility was fully funded on the closing
     date and the proceeds are expected to be used to pay transaction costs, and
     for other general corporate purposes,  including additional  investments in
     the  Company's  Mexican  affiliates.  There were no funds  drawn  under the
     previous  revolving  credit  facility and the full $100  million  borrowing
     capacity under the 2004 Revolving Credit Facility is currently available to
     the Company.  Up to $25 million of the 2004  Revolving  Credit  Facility is
     available  for  letters of credit and up to $15  million is  available  for
     swing line  loans.  The  proceeds  from  future  borrowings  under the 2004
     Revolving  Credit  Facility may be used for working capital and for general
     corporate  purposes,   including  additional  investments  in  our  Mexican
     affiliates.  The  letters  of  credit  may be used  for  general  corporate
     purposes.  Borrowings  under  the  2004  Credit  Facility  are  secured  by
     substantially  all  of the  Company's  assets  and  are  guaranteed  by the
     majority of its subsidiaries.  For additional information regarding the new
     credit facility,  See Note 9 to the consolidated financial statements under
     Item 1 of this Form 10-Q.

     RESULTS OF OPERATIONS

     The  following  table  summarizes  the income  statement  components of the
     Company for the three months  ended March 31, 2004 and 2003,  respectively.
     (in millions):

                                                                                                

                                                                                         Three Months
                                                                                        Ended March 31,

                                                                                -------------------------------
                                                                                     2004            2003
                                                                                --------------- ---------------

     Revenues                                                                       $    147.8      $    140.2
     Operating expenses                                                                  130.4           133.4
                                                                                --------------- ---------------
     Operating income                                                                     17.4             6.8
     Equity in net earnings of unconsolidated affiliates                                   1.4             7.0
     Interest expense                                                                    (10.8)          (11.5)
     Debt retirement costs                                                                (4.2)              -
     Other income                                                                          1.5             1.3
                                                                                --------------- ---------------
     Income before income taxes and
     cumulative effect of accounting change                                                5.3             3.6
     Income tax provision (benefit)                                                        1.9            (1.1)
                                                                                --------------- ---------------
     Income before cumulative effect of accounting change                                  3.4             4.7
     Cumulative effect of accounting change, net of income                                   -             8.9
     taxes
                                                                                --------------- ---------------
     Net income                                                                     $      3.4      $     13.6
                                                                                =============== ===============





The following table summarizes consolidated KCS revenues, including the revenues
and carload  statistics  of KCSR,  for the three months ended March 31, 2004 and
2003,  respectively.  Certain  prior period  amounts have been  reclassified  to
reflect  changes in the  business  groups and to conform to the  current  period
presentation.

                                                                                  

                                                                               Carloads and
                                              Revenues                       Intermodal Units
                                   -------------------------------    -------------------------------
                                           (in millions)                      (in thousands)

                                            Three months                       Three months
                                           ended March 31,                   ended March 31,
                                   -------------------------------    -------------------------------

                                       2004             2003              2004             2003
                                   --------------  ---------------    --------------   --------------
General commodities:
   Chemical and petroleum              $    32.0        $    31.2              35.7             36.0
   Paper and forest                         36.7             33.9              46.3             44.8
   Agricultural and mineral                 30.7             25.1              38.0             33.5
                                   --------------  ---------------    --------------   --------------
Total general commodities                   99.4             90.2             120.0            114.3
   Intermodal and automotive                14.6             13.5              80.6             71.8
   Coal                                     21.9             24.3              48.5             47.1
                                   --------------  ---------------    --------------   --------------
Carload revenues and carload
   and intermodal units                    135.9            128.0             249.1            233.2
                                                                      ==============   ==============
Other rail-related revenues                 11.1             10.8
                                   --------------  ---------------
   Total KCSR revenues                     147.0            138.8
Other subsidiary revenues                    0.8              1.4
                                   --------------  ---------------
   Total consolidated                  $   147.8        $   140.2
   revenues                        ==============  ===============


The following table summarizes  KCS's  consolidated  operating  expenses for the
three months ended March 31, 2004 and 2003,  respectively.  Certain prior period
amounts have been reclassified to conform to the current year presentation.

                                                        Three Months
                                                      Ended March 31,
                                               -------------------------------
                                                    2004            2003
                                               --------------- ---------------

Compensation and benefits                          $     50.8      $     50.5
Purchased services                                       15.6            15.1
Fuel                                                     14.8            12.8
Equipment costs                                          13.0            14.0
Depreciation and amortization                            12.8            15.9
Casualties and insurance                                  5.7             8.1
Other leases                                              2.7             2.5
Other                                                    15.0            14.5
                                               --------------- ---------------
   Total consolidated operating expenses           $    130.4      $    133.4
                                               =============== ===============


Net  Income.  Net  income for the three  months  ended  March 31,  2004 was $3.4
million  (2(cent) per diluted  share)  compared to $13.6  million  (22(cent) per
diluted  share) for the three months ended March 31,  2003.  This $10.2  million
(75%) quarter to quarter  decrease in net income was primarily the result of the
impact of the  cumulative  effect of a change in  accounting  principle  of $8.9
million  (net of income  taxes of $5.6  million) in the quarter  ended March 31,
2003, as well as a $5.6 million decrease in equity earnings from Grupo TFM and a
$3.0 million  increase in the provision for income taxes.  Also  contributing to
the decrease in net income were debt retirement  costs of $4.2 million  reported
during the three months ended March 31, 2004  attributable  to write-offs of the
unamortized  balance of debt  issuance  costs  related to  retired  debt.  These
factors,  which led to a decrease in net income, were partially offset by a $7.6
million increase in revenues,  a $3.0 million decrease in operating expenses,  a
$0.7 million decrease in interest expense,  and a $0.2 million increase in other
income.

Revenues.  Consolidated  revenues  for the three  months  ended  March 31,  2004
increased $7.6 million  (5.4%) to $147.8 million  compared to $140.2 million for
the three  months ended March 31,  2003.  For the quarter  ended March 31, 2004,
KCSR  experienced   revenue  increases  in  chemical  and  petroleum   products,
agriculture  and  mineral  products,  paper  and  forest  products,  as  well as
intermodal  traffic.  The effect of these  increases in revenues  was  partially
offset by decreases in


coal  revenue.  The  increases  in  revenue  were the  result  of  increases  in
carloadings for most commodity groups, as well as longer hauls, certain targeted
price  improvements,  and fuel surcharges on all commodity groups as a result of
higher  fuel  prices.  The  following  discussion  provides  an analysis of KCSR
revenues by commodity group for the quarter ended March 31, 2004.

     Chemical and  petroleum  products.  Revenues  for  chemical  and  petroleum
products for the three months ended March 31, 2004 increased $0.8 million (2.6%)
to $32.0 million  compared to $31.2 million for the three months ended March 31,
2003. Higher revenues for gases,  organic and petroleum  products were partially
offset by declines in agri-chemical,  inorganic and plastic products.  Increases
in demand for organic  products led to an increase in  production.  Increases in
petroleum  products were  primarily  the result of increased  exports to Mexico.
Decreases in revenue for inorganic  chemical  products and plastic products were
primarily the result of the lower  production  stemming from the continued  high
cost of natural gas as a feedstock and energy source for producers. Chemical and
petroleum products revenue accounted for 23.5% and 24.4% of carload revenues for
the three months ended March 31, 2004 and 2003, respectively.

     Paper and forest  products.  For the three  months  ended  March 31,  2004,
revenues for paper and forest  products  increased  $2.8 million (8.3%) to $36.7
million  compared to $33.9 million for the same period in 2003.  These increases
were  primarily  the result of higher  revenue  from paper  product,  lumber and
plywood  and  military  and other  carloads,  partially  offset by  declines  in
pulpwood, logs and chips movements.  Paper and lumber product revenues increased
primarily  due to higher  production  and improved  service,  as well as certain
targeted  rate  increases.  Higher  military  and other  carload  revenues  were
primarily  the result of increased  military  training  exercises for which KCSR
handles  equipment  transportation.  During the first  quarter of 2003,  certain
military  training  exercises  were  cancelled  due to the  associated  military
buildup and deployment of troops to the Middle East. Declines in pulpwood,  logs
and chips product were primarily  related to a change in product mix for certain
customers  resulting  in a  decreased  demand for rail  transportation  by these
shippers.  Revenues for scrap paper  product as well as metal and scrap  product
were  relatively  flat for the three months ended March 31, 2004 compared to the
same period in 2003. Paper and forest products  revenue  accounted for 27.0% and
26.5% of carload  revenues  for the three  months ended March 31, 2004 and 2003,
respectively.

     Agricultural  and mineral  products.  Revenues for agricultural and mineral
products  for the three  months  ended March 31,  2004  increased  $5.6  million
(22.3%) to $30.7 million  compared to $25.1 million for the same period in 2003,
primarily as a result of higher  revenues for domestic  grain,  export grain and
ores and  minerals.  Domestic  grain  revenues were higher due to an increase in
movement of local crops by rail while export grain  revenues rose as a result of
continued  increases in shipments to Mexico. Ores and minerals revenue increased
as a result  of higher  production  by  certain  customers,  as well as  certain
targeted rate increases.  These revenue  improvements  were partially  offset by
decreases  in food and  kindred  products  revenues,  primarily  as a result  of
decreases  in  export  shipments.  Agricultural  and  mineral  products  revenue
accounted  for 22.6% and 19.6% of carload  revenues  for the three  months ended
March 31, 2004 and 2003, respectively.

     Intermodal and automotive. Intermodal and automotive revenues for the three
months  ended March 31, 2004  increased  $1.1  million  (8.2%) to $14.6  million
compared to $13.5 million for the same period in 2003,  primarily as a result of
increased domestic traffic due to higher volume by existing  customers,  as well
as the generation of new intermodal business.  Intermodal and automotive product
revenue  accounted for 10.8% and 10.6% of carload  revenues for the three months
ended March 31, 2004 and 2003, respectively.

     Coal.  Coal  revenues for the three  months ended March 31, 2004  decreased
$2.4  million  (9.9%) to $21.9  million  compared to $24.3  million for the same
period in 2003.  Scheduled  maintenance outages by certain KCSR electric utility
customers  occurred  in the  first  quarter  2004.  During  2003,  most of these
maintenance outages occurred in the second quarter. This decrease in revenue was
partially  offset by  increased  carloadings  due to higher  short haul  traffic
during the three month period  ended March 31, 2004  compared to the same period
in 2003. Coal revenue  accounted for 16.1% and 18.9% of carload revenues for the
three months ended March 31, 2004 and 2003, respectively.

     Other.  Other rail related  revenues  increased $0.3 million (2.7%) for the
three months  ended March 31, 2004  compared to the three months ended March 31,
2003.  This  increase  was  primarily  the result of an  increase in haulage and
switching revenue, partially offset by a decrease in demurrage revenue.


Operating Expenses.  Consolidated  operating expenses for the three months ended
March 31, 2004 decreased $3.0 million (2.2%)  compared to the three months ended
March 31, 2003. This decrease was the result of lower operating expenses at KCSR
of approximately $3.7 million,  partially offset by increased operating expenses
at certain other subsidiaries of $0.7 million.

     Compensation and Benefits.  Consolidated  compensation and benefits expense
increased  $0.3 million (0.6%) to $50.8 million for the three months ended March
31, 2004  compared to $50.5  million for the three  months ended March 31, 2003,
primarily  as  a  result  of  certain   increases  in  wage  and  salary  rates.
Compensation  expense also rose as a result of increased  crew starts related to
higher traffic volume.  These increases were partially offset by the impact of a
reduced employee  headcount quarter to quarter.  Average headcount for the three
months  ended March 31, 2004 was 2,676  compared to 2,732 for the same period in
2003.

     Purchased Services.  Consolidated  purchased services expense for the three
months ended March 31, 2004 was $15.6 million  compared to $15.1 million for the
three  months ended March 31, 2003.  This $0.5 million  (3.3%)  increase was the
result  primarily of higher  infrastructure  and  locomotive  and rolling  stock
repairs performed by outside parties.

     Fuel.  Consolidated  fuel expense for the three months ended March 31, 2004
increased  $2.0 million  (15.6%) to $14.8 million  compared to $12.8 million for
the three months ended March 31, 2003. This quarter to quarter  increase was the
result of a 10.4%  increase in the average  price per gallon,  as well as a 5.2%
increase in fuel  consumption.  These factors,  which led to an increase in fuel
expense,  were  partially  mitigated  by fuel cost  savings of $0.2 million as a
result  of  the  Company's   fuel  hedging   program.   Fuel  cost   represented
approximately  11.3% of operating  expenses for the three months ended March 31,
2004 compared to 9.6% of operating costs and expenses for the three months ended
March 31, 2003.

     Equipment  Costs.  For the three months ended March 31, 2004,  consolidated
equipment  costs  decreased  $1.0  million  (7.1%) to $13.0  million  from $14.0
million for the same period in 2003. This decrease was a result of reductions in
net car  hire  expense  as a  result  of  continued  improvements  in  operating
efficiencies.  Partially mitigating these savings was an increase in lease costs
related to KCSR  locomotives and freight cars and other leased rolling stock due
to increased traffic.

     Depreciation and Amortization.  Consolidated  depreciation and amortization
expense was $12.8  million for the three months ended March 31, 2004 compared to
$15.9  million for the three  months  ended March 31,  2003.  This $3.1  million
(19.5%)  decrease was primarily the result of changes in  depreciable  lives and
salvage values  implemented  January 1, 2004,  based on an updated  depreciation
study, which was approved by the Surface Transportation Board.

     Casualties and Insurance. Consolidated casualties and insurance expense for
the three months  ended March 31, 2004  decreased  $2.4 million  (29.6%) to $5.7
million compared to $8.1 million for the three months ended March 31, 2003. This
decrease was primarily attributable to the receipt of approximately $2.2 million
in insurance settlements during first quarter 2004.

     Other Leases. For the three months ended March 31, 2004, consolidated other
lease  expense was $2.7  million  compared to $2.5  million for the three months
ended March 31, 2003. This $0.2 million (8.0%) increase was primarily the result
of additional lease expense associated with certain maintenance of way equipment
for the three months ended March 31, 2004 compared to the same period in 2003.

     Other Expense.  Consolidated other expense for the three months ended March
31, 2004 was $15.0 million  compared to $14.5 million for the three months ended
March 31, 2003. The $0.5 million (3.4%) increase was largely the net result of a
$2.1 million  increase in the  provision for doubtful  accounts,  a $0.2 million
increase  in other  taxes,  and a $0.1  million net  increase in other  expenses
partially  mitigated  by a $1.9  million  decrease  in  materials  and  supplies
expense.

     Operating Income and KCS Operating Ratio. Consolidated operating income for
the three months ended March 31, 2004  increased  $10.6 million to $17.4 million
compared  to $6.8  million for the same period in 2003.  This  increase  was the
result of a $7.6  million  increase  in  revenue  combined  with a $3.0  million
decrease in operating  expenses.  For the three months ended March 31, 2004, the
consolidated  operating  ratio for KCS was 84.0% compared to 93.3% for the three
months ended March 31, 2003.


Interest Expense. Consolidated interest expense for the three months ended March
31,  2004  decreased  $0.7  million  (6.1%) to $10.8  million  compared to $11.5
million for the three  months ended March 31,  2003.  This  decrease in interest
expense was due to lower debt  balances  coupled with  slightly  lower  interest
rates.  Consolidated  debt balances declined $7.4 million from $581.7 million at
March 31, 2003 to $574.3 million at March 31, 2004.

Debt Retirement Costs. During the three months ended March 31, 2004, the Company
recorded $4.2 million of debt  retirement  costs resulting from the write-off of
the unamortized  balance of debt issuance costs associated with early retirement
of the Company's previous credit facility.

Other Income.  The  Company's  other income for the three months ended March 31,
2004 was $1.5 million  compared to $1.3 million for the three months ended March
31,  2003.  This $0.2  million  (15.4%)  increase  was  primarily  the result of
fluctuations in gains and losses on sales of non operating property.

Income Tax  Expense.  The  consolidated  income tax expense for the three months
ended March 31, 2004 was $1.9  million  compared  to a  consolidated  income tax
benefit of $1.1 million for the same period in 2003. This increase in income tax
expense was primarily the result of higher domestic operating income.

Equity in Net  Earnings  (Losses)  of  Unconsolidated  Affiliates.  The  Company
recorded  equity  in  earnings  of  unconsolidated  affiliates  of $1.4  million
compared to $7.0 million for the same period in 2003.  This $5.6 million (80.0%)
decrease was  primarily  the result of a decrease in equity in net earnings from
Grupo TFM.  For the three months  ended March 31,  2004,  Grupo TFM's  operating
income declined by $2.1 million compared to the same period in 2003, as revenues
declined $1.0 million while operating expenses  increased $1.1 million.  Results
for the first  quarter  of 2004 for Grupo TFM  include a $7.3  million  deferred
income tax benefit (calculated under accounting principles generally accepted in
the United States of America - "U.S.  GAAP")  compared to a deferred  income tax
benefit of $23.0  million in the first  quarter of 2003.  This  decrease  in the
deferred  income tax benefit of $15.7 million was the result of  fluctuations in
the peso exchange rate and tax benefits  derived from the impact of inflation in
Mexico and had a  significant  impact on the  Company's  equity in earnings from
Grupo TFM. The Company  reports its equity in Grupo TFM under U.S.  GAAP,  while
Grupo TFM reports under International Financial Reporting Standards ("IFRS").

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

LIQUIDITY AND CAPITAL RESOURCES

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

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

                                               2004              2003
                                           -------------     -------------
Cash flows provided by (used for):
   Operating activities                       $    40.0         $    47.9
   Investing activities                           (35.6)             (3.6)
   Financing activities                            48.8               0.7
                                           -------------     -------------
   Cash and cash equivalents:
     Net increase                                  53.2              45.0
     At beginning of year                         135.4              19.0
                                           -------------     -------------
     At end of period                         $   188.6         $    64.0
                                           =============     =============


During the three months ended March 31, 2004,  the Company's  consolidated  cash
position  increased $53.2 million from December 31, 2003,  primarily as a result
of operating cash inflows,  proceeds from the issuance of long-term debt and the
proceeds from employee stock plans.  These  increases  were partially  offset by
debt repayments and property acquisitions. Net operating cash inflows were $40.0
million and $47.9  million for the three  months  ended March 31, 2004 and 2003,
respectively.  The $7.9 million  decrease in operating  cash flows was primarily
attributable to changes in working capital


balances,  resulting  mainly from the timing of certain  payments and  receipts.
Changes in the  accrued  liabilities  balance of $21.0  million  were  primarily
related to accrued interest as well as accrued operating leases.

Net  investing  cash  outflows were $35.6 million and $3.6 million for the three
months ended March 31, 2004 and 2003, respectively.  This $32.0 million increase
in cash outflows was  primarily a result of a $16.9  million  quarter to quarter
increase in capital  expenditures,  a $7.0 million decrease in proceeds from the
disposal of property and a $2.2 million  increase in investments in and loans to
affiliates.

For the first  three  months of 2004,  net  financing  cash  inflows  were $48.8
million  compared to $0.7 million for the first three months of 2003. This $48.1
million  difference was primarily a result of proceeds from the issuance of debt
under  the 2004  Credit  Facility  of $150  million,  partially  offset by $99.0
million in repayment of long-term debt.

Management  expects cash flows from  operations  to be positive  throughout  the
remainder  of 2004 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.  Future roadway improvement projects will continue to be primarily
funded by operating cash flows.

The Company's  consolidated ratio of debt to total  capitalization was 37.2% and
35.2% at March 31, 2004 and December 31, 2003, respectively.

In addition to operating cash flows,  the Company has financing  available under
the 2004  Revolving  Credit  Facility  with a maximum  borrowing  amount of $100
million.  As of March 31, 2004,  all $100 million was  available  under the 2004
Revolving Credit Facility.  The 2004 Revolving Credit Facility  contains,  among
other provisions,  various financial covenants. As a result of certain financial
covenants  contained in the 2004 Revolving Credit Facility,  maximum utilization
of the Company's 2004 Revolving  Credit Facility may be restricted.  See "Recent
Developments - Kansas City Southern Closes on New $250 Million Credit  Facility"
for further discussion of the 2004 Credit Facility.

Capital  improvements for KCSR roadway track structures have  historically  been
funded  with cash flows from  operations  and  external  debt.  The  Company has
historically   used  equipment  trust   certificates   for  major  purchases  of
locomotives and rolling stock,  while using  internally  generated cash flows or
leasing for other  equipment.  Through its Southern  Capital joint venture,  the
Company has the ability to finance railroad equipment.

The following table summarizes the cash capital expenditures by type.

                                                                            

                                                                Three Months
                                                              Ended March 31,
                                                  -----------------------------------------
Capital Expenditure Category                                2004                2003
    (dollars in millions)                         ------------------- --------------------
Track infrastructure                                      $      19.1          $       8.1
Locomotives, freight cars and other equipment                     3.3                  0.5
Information technology                                            1.3                  0.8
Facilities and improvements                                       0.7                  0.8
Other                                                             4.6                  1.9
                                                   ------------------- --------------------
Total capital expenditures                                $      29.0          $      12.1
                                                   =================== ====================


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 $500.0 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  Company's  Annual  Report on Form 10-K for the year ended
December 31, 2003 - "Recent  Developments - Mexican Government's Put Rights with
Respect to TFM Stock,"  Grupo TMM and KCS, or either Grupo TMM or KCS,  could be
required to purchase the Mexican government's  interest in TFM. If KCS and Grupo
TMM, or either KCS or Grupo TMM individually,  had been required to purchase the
Mexican  government's  20% interest in TFM, the total  purchase price would have
been approximately $478.1 million as of March 31, 2004. The Company is exploring
various alternatives for financing this transaction. It is anticipated that this
financing,  if necessary,  can be  accomplished  using the Company's  ability to
access the capital markets. No commitments for such financing have been obtained
at this time.

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 2004.  Also, if necessary,  management  believes it will be
able to fund the  Acquisition  using  existing cash  resources and  availability
under the 2004  Revolving  Credit  Facility.  Management  also believes that, if
necessary,  the  Company  could  obtain  financing  to fund the  purchase of the
Mexican government's 20% interest in TFM. The Company's operating cash flows and
financing  alternatives,  however,  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 can be impacted by independent  rating agencies,  which assign debt ratings
based on certain  credit  measurements,  such as interest  coverage and leverage
ratios. During March 2004, Moody's Investors Service downgraded the debt ratings
of KCS while Standard & Poor's left the debt ratings  unchanged.  This reduction
in the Company's debt ratings did not have any impact on the Company's  interest
rates or financial  covenant ratios,  but could adversely impact borrowing costs
in the future.

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, 2003.


Item 4.   Controls and Procedures

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

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






PART II - OTHER INFORMATION


Item 1.           Legal Proceedings

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

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

a)   The Company held its 2004 Annual Meeting of Stockholders ("Annual Meeting")
     on May 6, 2004. A total of 55,802,443  shares of the Common stock, $.01 per
     share par value,  and Preferred stock, par value $25.00 per share, or 88.7%
     of the outstanding voting stock on the record date (62,877,226 shares), was
     represented at the Annual  Meeting,  thereby  constituting a quorum.  These
     shares voted together as a single class.

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

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

        Election of Three Directors

               (i) A. Edward Allinson
                                   For                            54,330,526
                                   Against                                 -
                                   Withheld                          504,112
                                                        ---------------------
                                             Total                54,834,638
                                                        =====================

               (ii) James R. Jones
                                   For                            54,356,751
                                   Against                                 -
                                   Withheld                          504,112
                                                        ---------------------
                                             Total                54,860,863
                                                        =====================

              (iii) Karen L. Pletz
                                   For                            57,207,716
                                   Against                                 -
                                   Withheld                          504,112
                                                        ---------------------
                                             Total                57,711,828
                                                        =====================


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

                                                                Total
                                                                Shares
                                                        ---------------------
        Ratification of Audit Committee's
          Selection of Independent Auditors
                                   For                             54,800,152
                                   Against                            945,789
                                   Withheld                            56,502
                                                        ---------------------
                                              Total                55,802,443
                                                        =====================



Item 6.       Exhibits and Reports on Form 8-K

a) Exhibits

Exhibit 10.1  Credit Agreement dated as of March 30, 2004 among KCSR, the
              Company, The Bank of Nova Scotia, Morgan Stanley Senior Funding,
              Inc., Harris Trust and Savings Bank, and other parties thereto.

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 32.1  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, dated January 9, 2004,
        under Item 5 of such form, announcing the ruling by the Delaware Court
        of Chancery regarding a motion to enforce injunction and hold Grupo TMM,
        S.A. in contempt in the dispute between KCS and TMM over the Acquisition
        Agreement.

        The Company furnished a Current Report on Form 8-K, dated January 12,
        2004, under Items 7 and 9 of such form, announcing the date, time and
        other relevant information regarding the Company's fourth quarter
        presentation and conference call of its financial results for the three
        months and year ended December 31, 2003. The information included in
        this Current Report on Form 8-K was furnished pursuant to Item 9 and
        shall not be deemed to be filed.

        The Company filed a Current Report on Form 8-K, dated January 20, 2004,
        under Item 5 of such form, announcing that TFM S.A. de C.V. received, on
        January 19, 2004, a Special Certificate from the Mexican Federal
        Treasury in the amount of 2,111,111,790 pesos. The Special Certificate
        has the same face amount as the value added tax refund claimed by TFM.

        The Company filed a Current Report on Form 8-K, dated January 21, 2004,
        under Item 5 of such form, announcing that on January 20, 2004, TFM,
        S.A. de C.V. was served with an official letter notifying TFM of the
        Mexican Government's findings and conclusions arising from its tax audit
        of TFM's tax return for the fiscal year ended December 31, 1997.

        The Company furnished a Current Report on Form 8-K, dated January 30,
        2004, under Items 7 and 12 of such form, announcing KCS's fourth quarter
        and year to date 2003 earnings and operating results and schedules
        regarding certain financial information discussed at the Company's
        fourth quarter 2003 analyst presentation and conference call. The
        information furnished in this Current Report on Form 8-K pursuant to
        item 12 shall not be deemed to be filed.

        The Company filed a Current Report on Form 8-K, dated March 23, 2004,
        under Item 5 of such form, announcing that the panel of the AAA
        International Centre for Dispute Resolution hearing the dispute between
        KCS and Grupo TMM, S.A. issued its interim award on March 19, 2004
        finding that the Grupo Transportation Ferroviaria Mexicana, S.A. de C.V.
        Acquisition Agreement remains in force and is binding on KCS and TMM in
        accordance with its terms. Under the Acquisition Agreement, KCS would
        acquire all of the common shares of Grupo TFM. Grupo TFM owns all of the
        common stock of TFM, S.A. de C.V.

        The Company furnished a Current Report on Form 8-K, dated March 31,
        2004, under Item 12 of such form, announcing that KCS has filed its 2003
        Form 10-K reporting final earnings for 2003. Additionally, in an
        unrelated matter, the press release announced that the Company is
        seeking renewed authority from the Mexican Competition Commission. The
        Company also furnished schedules regarding certain financial information
        contained within the Company's press release dated March 30, 2004. The
        information furnished in this Current Report on Form 8-K pursuant to
        item 12 shall not be deemed to be filed.







                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Company
has duly caused this report to be signed on its behalf by the undersigned
thereunto duly authorized and in the capacities indicated on May 10, 2004.

                              Kansas City Southern

                               /s/ Ronald G. Russ
- --------------------------------------------------------------------------------
                                 Ronald G. Russ
              Executive Vice President and Chief Financial Officer
                          (Principal Financial Officer)