UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    Form 10-K

 X ANNUAL REPORT PURSUANT TO SECTION 13 or 15 (d) OF THE SECURITIES
   EXCHANGE ACT OF 1934
   For the fiscal year ended December 31, 2001

   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 0-16704

                    PROVIDENCE AND WORCESTER RAILROAD COMPANY
                    -----------------------------------------

             (Exact name of registrant as specified in its charter)
             ------------------------------------------------------


           Rhode Island                            05-0344399
  -----------------------------            --------------------------
 (State or other jurisdiction of       I.R.S. Employer Identification No.
  incorporation or organization)

75 Hammond Street, Worcester, Massachusetts          01610
  -----------------------------            --------------------------
(Address of principal executive offices)           (Zip Code)

Registrant's telephone number, including area code(508) 755-4000

Securities registered pursuant to Section 12(b) of the Act:

                                             Name of each exchange
       Title of Each Class                    on which registered
  -----------------------------            --------------------------
          Not Applicable                         Not Applicable

           Securities registered pursuant to Section 12(g) of the Act:
                          Common stock, $.50 par value
        ----------------------------------------------------------------

                                (Title of Class)
        ----------------------------------------------------------------

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. X

Indicate by check mark whether the registrant (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  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X No



As of March 1, 2002,  the  aggregate  market  value of the voting  stock held by
non-affiliates  of the  Registrant  was  $27,589,295.  (For  this  purpose,  all
directors of the Registrant are considered affiliates.)

As of March 1,  2002,  the  Registrant  had  4,411,576  shares of  Common  Stock
outstanding.

Documents Incorporated by Reference -
- -------------------------------------
None

Exhibit Index - Page IV-1.



                                     PART I

Item 1. Business
- ----------------


     Providence and Worcester  Railroad  Company  ("P&W") is a regional  freight
railroad operating in Massachusetts, Rhode Island, Connecticut and New York. The
Company is the only interstate freight carrier serving the State of Rhode Island
and possesses the exclusive and perpetual  right to conduct  freight  operations
over  the   Northeast   Corridor   between  New  Haven,   Connecticut   and  the
Massachusetts/Rhode  Island border. Since commencing  independent  operations in
1973, the Company,  through a series of  acquisitions of connecting  lines,  has
grown from 45 miles of track to its current system of  approximately  545 miles.
P&W operates the largest  double stack  intermodal  terminal  facilities  in New
England  in  Worcester,   Massachusetts,   a  strategic  location  for  regional
transportation and distribution enterprises.

     The Company  transports a wide variety of  commodities  for its  customers,
including construction aggregate,  iron and steel products,  chemicals,  lumber,
scrap metals,  plastic  resins,  cement,  coal,  processed foods and edible food
stuffs,  such as frozen  foods,  corn syrup and animal and vegetable  oils.  Its
customers include The Dow Chemical Company, Exxon-Mobil Corporation,  Frito-Lay,
Inc.,   General   Dynamics   Corporation,   Getty   Petroleum   Marketing  Inc.,
International  Paper Company,  Smurfit-Stone  Container  Corporation  and Tilcon
Connecticut,  Inc. In 2001, P&W  transported  approximately  30,000  carloads of
freight and 69,000  intermodal  containers.  The Company also  generates  income
through sales of properties, grants of easements and licenses and leases of land
and tracks.

     P&W's connections to multiple Class I railroads, either directly or through
connections  with regional and short-line  carriers,  provide the Company with a
competitive  advantage  by  allowing  it to offer  creative  pricing and routing
alternatives  to  its  customers.  In  addition,  the  Company's  commitment  to
maintaining  its track and  equipment to high  standards  enables P&W to provide
fast, reliable and efficient service.


Industry Overview

   General

     Railroads are divided into three classes based on operating revenues: Class
I, $261.9 million or more; Class II, $21.0 million to $261.9 million;  and Class
III, less than $21.0 million. As a result of mergers and  consolidations,  there
are now only seven Class I railroads in the country.  These large systems handle
91% of the nation's rail freight business.

     The rail freight industry  underwent a revitalization  after the passage of
the  Staggers  Rail Act,  which  deregulated  the  pricing and types of services
provided by railroads.  As a result,  railroads were able to achieve significant
productivity   gains  and  operating  cost  decreases   while  gaining   pricing
flexibility.   Rail  freight   service  became  more   competitive   with  other
transportation  modes with  respect  to both  quality  and price.  The volume of
freight moved by rail has risen  dramatically  since 1980 and  profitability has
improved significantly.

     One result of the  revitalization  of the  industry  has been the growth of
regional (over 350 miles) and short-line  railroads,  which has been fueled by a
trend among Class I railroads to divest  certain  branch lines in order to focus
on their  long-haul core systems.  There are now more than 500 of these regional
and short-line railroads.  They operate in all 50 states, account for nearly 30%
of all rail track,  employ 12% of all rail workers and generate  about 9% of all
rail revenue.

     Generally,  freight  railroads  handle two types of  traffic:  conventional
carloads and intermodal  containers  used in the shipment of goods via more than
one  mode  of  transportation,  e.g.,  by  ship,  rail  and  truck.  By  using a
hub-and-spoke approach to shipping,  multiple containers can be moved by rail to
and  from an  intermodal  terminal  and then  either  delivered  to their  final
destinations  by truck or transferred to ship for export.  Over the past decade,
commodity  shippers  have  increasingly  turned  to  intermodal   transportation
principally  as an  alternative to long-haul  trucking.  The  development of new
intermodal  technology,  which  allows  containers  to be moved  by rail  double
stacked (i.e.,  stacked one on top of the other) in specially designed railcars,
together  with  increasing  highway  traffic  congestion  and  the  shortage  of
long-haul truck drivers have contributed to this trend.


   Break Up of Conrail

     Pursuant to the approval of the United States Surface  Transportation Board
("STB"),  CSX  Corporation  ("CSX")  and  Norfolk  Southern  Railroad  ("Norfolk
Southern") jointly acquired Consolidated Rail Corporation  ("Conrail") and split
its assets between them on June 1, 1999. CSX acquired and now operates Conrail's
New England facilities.

                                      I-1


     The  acquisition  of Conrail and the division of its assets between CSX and
Norfolk Southern resulted in service related delays and the temporary  diversion
of some  conventional  carloads of freight to trucks during the third and fourth
quarters of 1999.  Service,  however,  did improve  during the fourth quarter of
1999 and largely returned to normal thereafter.

     The New York City and Long Island metropolitan area is one of the country's
largest  markets  for the  consumption  of products  and freight  transportation
services.  In August 1997,  the Company  entered into an agreement with CSX that
enables the Company to market rail service between its system and New York City.
Moreover,  in rendering its decision  authorizing  CSX's and Norfolk  Southern's
acquisition  of Conrail,  the STB  required  CSX to discuss with the Company the
possibility  of  additional  rail service  between New Haven,  CT and Fresh Pond
Junction (Queens),  NY as a step to provide competitive rail service to and from
New York  City.  Although  the STB has  declined  to compel  formal  discussions
between CSX and the Company,  it  continues to encourage  the Company and CSX to
develop mutually  beneficial  business on this route.  The Company  continues to
aggressively pursue such opportunities.


Regional Developments

     There are a number of  development  projects  underway  in New  England  to
increase  port  capacity  along  the  extensive  coastline  and to  improve  the
intermodal  transportation and distribution  infrastructure in the region. These
projects  present  significant  opportunities  for the Company to  increase  its
business.


   Quonset/Davisville

     The State of Rhode Island has proposed  the  redevelopment  of a 1,000 acre
portion of the former Naval facility at Quonset/Davisville to a more active port
and  industrial  park.  This facility  already  houses a number of rail oriented
industries and an auto port.  Construction of a freight rail improvement project
to provide additional track capacity and double stack clearance on the Northeast
Corridor  between  Quonset/Davisville  and the connection of the Corridor to the
Company's main line at Central  Falls,  R.I is expected to commence in 2002 at a
cost in excess of $120 million.


   Massachusetts Highway Improvement Program

     Work has begun on a significant  expansion of the Company's  bulk transload
and intermodal yards in Worcester in conjunction with the Massachusetts  Highway
Department's $250 million project creating a direct Worcester  connection to the
Massachusetts  Turnpike.  This  project  will  result in a near  doubling of the
Company's transload facilities over the next year.


   Port of New Haven

     The State of  Connecticut  is in the process of  rebuilding  the  Tomlinson
Bridge in New Haven,  completion  of which is scheduled  for late 2002 and which
will  provide  rail access to the Port of New Haven.  In  conjunction  with this
project, the Company is working with the City of New Haven and area users of the
rail systems to fund a design for the  restoration  of local street rail service
directly to port properties. Completion of this project will provide the Company
with improved access to customers at the Port of New Haven.


Middletown/Hartford Line

     In cooperation with the state of Connecticut, the Company is engaged in the
restoration of the rail line extending from Middletown to Hartford, Connecticut.
In April 2000, the state of Connecticut appropriated $1.85 million to fund their
portion of the project  (approx 70%). The restoration of this 11 mile segment is
now  virtually  complete  and should be ready for service by the summer of 2002.
With a planned  industrial  park along this line and a new  connection  to other
carriers in Hartford,  the Company  believes  restoration  of this line presents
opportunities for revenue growth.


New London Interchange

     Through its New London  interchange  with the New England Central  Railroad
("NECR") P&W has been able to develop significant new business with the Canadian
National  Railway ("CN").  The merger of CN with the Illinois  Central  Railroad
provided  competive  access to the  chemical and  plastics  producing  Texas and
Louisiana Gulf regions.  P&W has worked  aggressively  to leverage its extensive
bulk transload facilities in developing additional chemical and plastics traffic
with CN.  Additionally,  P&W has developed a significant volume of steel traffic
with CN that had previously moved via truck.


                                      I-2


Railroad Operations

     The Company's rail freight system extends over  approximately  545 miles of
track.  The  Company   interchanges  freight  traffic  with  CSX  at  Worcester,
Massachusetts  and at New  Haven,  Connecticut;  with the  Springfield  Terminal
Railway Company (formerly Boston and Maine Railroad) at Gardner,  Massachusetts;
with the New England Central Railroad  (formerly Central Vermont Railway) at New
London, Connecticut;  and with the New York and Atlantic Railroad (formerly Long
Island Railroad) at Fresh Pond Junction on Long Island. Through its connections,
P&W links more than 80 communities on its lines. It operates four classification
yards  (areas  containing  tracks  used to group  freight  cars  destined  for a
particular  industry  or  interchange),  located  in  Worcester,  Massachusetts,
Cumberland, Rhode Island and Plainfield and New Haven, Connecticut.

     By agreement  with a private  operator,  the Company  operates two approved
customs  intermodal  yards in Worcester.  A customs  intermodal  yard is an area
containing tracks used for the loading and unloading of containers.  These yards
are U.S.  Customs  bonded,  and  international  traffic  must be  inspected  and
approved by U.S. Customs officials.  The intermodal facility serves primarily as
a terminal  for movement of  container  traffic  from the Far East  destined for
points in New England.  Several major  container ship lines utilize double stack
train  service  through  this  terminal.  P&W works  closely  with the  terminal
operator to develop and  maintain  strong  relationships  with  steamship  lines
involved in international intermodal transportation.


   Customers

     The Company  serves  approximately  160 customers in  Massachusetts,  Rhode
Island, Connecticut and New York. The Company's 10 largest customers account for
nearly half of its operating revenues. In 2001, Tilcon Connecticut,  Inc., which
ships  construction  aggregate from three  separate  quarries on P&W's system to
asphalt   production   plants  in  Connecticut  and  New  York,   accounted  for
approximately  14.6% of the  Company's  operating  revenues.  No other  customer
accounted for 10% or more of its total operating revenues in 2000.


   Markets

     The Company transports a wide variety of commodities for its customers.  In
2001,  chemicals and plastics and  construction  aggregate  were the two largest
commodity  groups  transported  by  the  Company,   constituting  34%  and  19%,
respectively,  of  conventional  carload freight  revenues.  The following table
summarizes  the Company's  conventional  carload  freight  revenues by commodity
group as a percentage of such revenues:

Commodity                              2001     2000     1999    1998     1997
- ---------                              ----     ----     ----     ----     ----
Chemicals and Plastics ............      34%      38%      41%      41%      42%
Construction Aggregate ............      19       17       17       17       20
Forest and Paper Products .........      16       16       14       14       13
Food and Agricultural .............      13       13       14       15       15
Metal products and other ..........      12       10        8        7        5
Scrap Metal and Waste .............       6        6        6        6        5
                                        ---      ---      ---      ---      ---
   Total ..........................     100%     100%     100%     100%     100%
                                        ===      ===      ===      ===      ===


   Sales and Marketing

     P&W's  sales and  marketing  staff of four  people  has  nearly 50 years of
combined  experience in pricing and marketing railroad  services.  The sales and
marketing  staff  focuses  on  understanding  and  addressing  the raw  material
requirements and  transportation  needs of its existing customers and businesses
on its lines.  The staff grows existing  business by  maintaining  close working
relationships  with  both  customers  and  connecting  carriers.  The  sales and
marketing  staff  strives to generate new  business for the Company  through (i)
targeting  companies  already on P&W's rail lines but not  currently  using rail
services,  (ii) working with state and local development  officials,  developers
and real  estate  brokers  to  encourage  the  development  of  industry  on the
Company's  rail  lines  and  (iii)   identifying   and  targeting  the  non-rail
transportation  of  goods  into  and out of the  region  in  which  the  Company
operates.  Unlike many other regional and short-line  railroads,  the Company is
able to offer its customers creative pricing and routing alternatives because of
its multiple connections to other carriers.




                                      I-3


   Safety

     An important  component of the Company's  operating  strategy is conducting
safe railroad operations for the benefit and protection of employees,  customers
and the communities served by its rail lines. Since commencing active operations
in 1973, the Company has committed significant resources to track maintenance to
minimize  the  risk of  derailments  and  believes  its rail  system  is in good
condition.

     Safety of the  Company's  operations  is of  paramount  importance  for the
benefit and protection of the Company's employees, customers and the communities
served by its rail  lines.  The  Company and its  employees  have made  dramatic
improvements in preventing injuries while at the same time increasing operations
and expanding the work force.


   Rail Traffic

     Rail traffic is classified as on-line or overhead traffic.  On-line traffic
is traffic that  originates or terminates  with shippers  located on a railroad.
Overhead  traffic  passes  from one  connecting  carrier to another  and neither
originates nor terminates with shippers located on a railroad. Presently, P&W is
solely an on-line carrier but expects to provide  overhead service in the future
for certain rail traffic to and from Long Island.

     Rail freight rates can be in various forms. Generally,  customers are given
a "through"  rate, a single figure  encompassing  the rail  transportation  of a
commodity from point of origin to point of destination, regardless of the number
of carriers  which handle the car.  Rates are developed by the carriers based on
the commodity,  volume,  distance and  competitive  market  considerations.  The
entire freight bill is paid either to the originating  carrier ("prepaid") or to
the  destination  carrier  ("collect")  and divided  between all carriers  which
handle the move.  The basis for the division  varies and can be based on factors
(or  revenue  requirements)  independently  established  by each  carrier  which
comprise the through  rate,  or on a percentage  basis  established  by division
agreements among the carriers.  A carrier such as P&W, which actually places the
car at the  customer's  location and attends to the customer's  daily  switching
requirements,  receives  revenue  greater than an amount based simply on mileage
hauled.


   Employees

     As of January 1, 2002,  the Company  had 152  full-time  employees,  116 of
which were  represented by three  national  railroad  labor  organizations.  The
Company's  employees have been represented by unions since the Company commenced
independent operations in 1973.

     The  Company's  initial  agreement  with the  United  Transportation  Union
covering the trainmen was unusual in the railroad industry since it provided the
Company with discretion in determining crew sizes, eliminated craft distinctions
and provided a guaranteed annual wage for a maximum number of hours worked.  The
Company's  collective  bargaining  agreements have been in effect since February
1973 for trainmen,  since May 1974 for clerical  employees and  dispatchers  and
since June 1974 for maintenance employees. These contracts do not expire but are
subject to  re-negotiation  after the  agreed-upon  moratoriums.  The moratorium
periods are typically  three to five years in length.  The labor  agreements may
next be amended at July 1, 2004 for the United  Transportation Union (trainmen),
July 1,  2006  for the  Brotherhood  of  Railroad  Signalmen  (maintenance)  and
December 31, 2005 for the Transportation  Communications  Union (clerical).  The
Company considers its employee and labor relations to be good.


Competition

     The Company is the only rail carrier serving  businesses  located  on-line.
However,  the  Company  competes  with other  carriers  in the  location  of new
rail-oriented  businesses  in the region.  The Company also  competes with other
modes of  transportation,  particularly  long-haul trucking  companies,  for the
transportation  of commodities.  Any improvement in the cost or quality of these
alternate modes of transportation,  for example,  legislation  granting material
increases in truck size or allowable weight,  could increase competition and may
materially adversely affect the Company's business and results of operations. As
a means of  competing,  P&W  strives  to offer  greater  convenience  and better
service than competing  carriers and at costs lower than some competing non-rail
carriers.  The Company also competes by  participating in efforts to attract new
industry to the areas which it serves.

     Certain rail competitors, including CSX and Norfolk Southern, are larger or
better  capitalized  than the Company.  While P&W believes the  acquisition  and
division  of  Conrail  will  lead  to  expansion   opportunities,   the  Conrail


                                      I-4


transaction  may lead to increased  competition  with other  freight  railroads,
particularly in Massachusetts, and efforts by CSX and Norfolk Southern to reduce
revenue to connecting regional and short-line carriers.

     The Company  believes that its ability to grow depends,  in part,  upon its
ability to acquire additional connecting rail lines. In making acquisitions, P&W
competes with other  short-line and regional rail  operators,  some of which are
larger and have greater financial resources than the Company.


Governmental Regulation

     The  Company is subject to  governmental  regulation  by the United  States
Surface  Transportation  Board ("the STB"), the Federal Railroad  Administration
("the  FRA") and other  federal,  state and local  regulatory  authorities  with
respect  to  certain  rates and  railroad  operations,  as well as a variety  of
health,  safety,  labor,  environmental  and other  matters,  all of which could
potentially  affect the competitive  position and  profitability of the Company.
Additionally,  the Company is subject to STB  regulation  and may be required to
obtain STB approval  prior to its  acquisition  of any new railroad  properties.
Management of the Company  believes that the regulatory  freedoms granted by the
Staggers Rail Act have been  beneficial to the Company by giving it  flexibility
to adjust  prices  and  operations  to respond  to market  forces  and  industry
changes.  However,  various interests,  and certain members of the United States
House of  Representatives  and Senate  (which  have  jurisdiction  over  federal
regulation of railroads),  have from time to time expressed  their  intention to
support legislation that would eliminate or reduce significant  freedoms granted
by the Staggers Rail Act.


Environmental Matters

     The Company's railroad  operations and real estate ownership are subject to
extensive   federal,   state  and  local   environmental  laws  and  regulations
concerning,  among other things,  emissions to the air, discharges to waters and
the handling, storage, transportation and disposal of waste and other materials.
The Company  handles,  stores,  transports  and disposes of petroleum  and other
hazardous   substances  and  wastes.  The  Company  also  transports   hazardous
substances  for third parties and arranges for the disposal of hazardous  wastes
generated by the Company. The Company believes that it is in material compliance
with applicable environmental laws and regulations.

Item 2. Properties
- ------------------

   Track

     P&W's rail system extends over  approximately  545 miles of track, of which
it owns  approximately 170 miles. The Company has the right to use the remaining
375  miles  pursuant  to  perpetual  easements  and  long-term  trackage  rights
agreements.  Under certain of these  agreements,  the Company pays fees based on
usage.

     Virtually  all of the main lines on which the Company  operates  are in FRA
class 3 condition (allowing 40 m.p.h.  speeds) or better. The Company intends to
maintain these lines in such excellent condition.

     Of the approximately 545 miles of the Company's system,  313 miles, or 57%,
are located in Connecticut, 103 miles, or 19%, are located in Massachusetts, 102
miles,  or 19%, are located in Rhode Island and 28 miles,  or 5%, are located in
New York.


   Rail Facilities

     P&W owns land and a building with approximately 69,500 square feet of floor
space in Worcester,  Massachusetts.  The building houses the Company's executive
and   administrative   offices  and  some  of  the  Company's   storage   space.
Approximately 2,600 square feet are leased to outside tenants.

     The Company owns and operates three principal  classification yards located
in  Worcester,   Massachusetts,   Cumberland,   Rhode  Island  and   Plainfield,
Connecticut and also operates a classification  yard in New Haven,  Connecticut.
In addition, the Company has maintenance facilities in Plainfield and Worcester.
The Company has  completed an expansion of its primary  locomotive  and rail car
maintenance  and repair  facility  in  Worcester,  MA. This  approximately  $1.8
million  expansion has increased  capacity and  productivity and has enabled the
Company to accept contract work for other railroads and customers.  In addition,
the Company has upgraded its Plainfield,  CT equipment  maintenance  facility to
include a modern paint shop. P&W believes that its executive and  administrative
office facilities,  classification yards and maintenance facilities are adequate
to support its current level of operations.


                                      I-5


   Other Properties

     The Company owns or has the right to use a total of approximately 130 acres
of real  estate  located  along  the  principal  railroad  lines  from  downtown
Providence   through   Pawtucket,   Rhode  Island.  Of  this  amount,  P&W  owns
approximately eight acres in Pawtucket and has a perpetual easement for railroad
purposes over the remaining 122 acres.

     The Company has invested nearly $12 million in the development of the South
Quay,  which  is  adjacent  to 12  acres  of land  owned  by the  Company.  This
investment has resulted in the creation of  approximately 33 acres of waterfront
land.

     P&W actively manages its real estate assets in order to maximize  revenues.
The  income  from  property  management  is derived  from  sales and  leasing of
properties  and tracks and grants of easements to government  agencies,  utility
companies  and other  parties for the  installation  of overhead or  underground
cables,  pipelines and transmission  wires as well as recreational  uses such as
bike paths.


   Rolling Stock

     The following schedule sets forth the rolling stock owned by the Company as
of December 31, 2001:

     Description                                                    Number
     -----------                                                    ------
     Locomotive ..................................................      32
     Gondola .....................................................      77
     Flat Car ....................................................       4
     Ballast Car .................................................      30
     Passenger Equipment .........................................       6
     Caboose                                                             1
                                                                    ------
          Total ..................................................     150
                                                                    ======

     The  32  diesel  electric  locomotives  are  used  on a  daily  basis,  are
maintained to a high standard,  comply with all FRA and  Association of American
Railroads  rules and regulations and are adequate for the needs of the Company's
freight  operations.  The gondolas and flat cars are considered modern rail cars
and are used by certain P&W  customers.  Other rail freight  customers use their
own freight cars or obtain such equipment  from other sources.  The ballast cars
are used in track maintenance. From time to time, the Company has leased ballast
cars to other adjoining  railroads.  The passenger equipment and caboose are not
utilized in P&W's rail freight  operations  but are used on an occasional  basis
for Company functions, excursions and charter trips.


   Equipment

     P&W has a state-of-the-art  digital touch control dispatching system at its
Worcester  operations center  permitting  two-way radio contact with every train
crew and  maintenance  vehicle on its lines.  The system also enables each train
crew to maintain radio contact with other crew members.  The Company maintains a
computer facility in Worcester with back-up computer facilities in Worcester and
Plainfield,  Connecticut to assure the Company's ability to operate in the event
of  disruption of service in  Worcester.  The Company also has  state-of-the-art
automatic  train defect  detectors at strategic  locations which inspect passing
trains and audibly  communicate  the results to train crews and  dispatchers  in
order to protect against equipment failure en route.

     The Company  maintains a modern fleet of track  maintenance  equipment  and
aggressively  pursues  available  opportunities  to work with  federal and state
agencies for the  rehabilitation  of bridges,  grade  crossings  and track.  The
Company's  locomotives are equipped with the cab signal technology necessary for
operations on the Northeast Corridor and are equipped with automatic civil speed
enforcement  systems  which  were  required  by the  introduction  of high speed
passenger service on the Northeast Corridor.


Item 3. Legal Proceedings
- -------------------------

     The  Company  is  party to an  arbitration  proceeding  with  the  National
Railroad Passenger  Corporation  ("Amtrak")  concerning  Amtrak's claim for rate
increases  with respect to the Company's  freight  operations  over a portion of
Amtrak's  Northeast  Corridor in the states of Rhode Island and Connecticut.  On
July 31, 2001 Amtrak filed its brief in the  arbitration  in which Amtrak claims


                                      I-6


that it is entitled to  approximately  $2.4 million  under its contract with the
Company, of which $1.7 million relates to the period from July 1994 through June
1999. The Company believes that, pursuant to its contract with Amtrak,  Amtrak's
claim for the period ended June 1999 is without merit.  As to Amtrak's claim for
the period from July 1999 to date,  totaling  $724,000 the Company believes that
Amtrak's  allocated  expenses are overstated and that Amtrak's  entitlement,  if
any, to increased  mileage charges would be  significantly  less than the amount
claimed. In addition, the Company has asserted that any new rate arrived at as a
result of the arbitration should take effect  prospectively from the date of the
arbitrator's  decision.  The  Company  filed its  brief on  November  28,  2001.
Discovery has ended,  and a hearing before the arbitrator is scheduled for March
27, 2002, with a decision to follow sometime thereafter. Given the extent of the
differences  in the  positions of the parties,  the Company  cannot  predict the
amount,  if  any,  of any  liability  to  Amtrak  which  may  result  from  this
arbitration.

     On January 29, 2002, the Company received a "Notice of Potential Liability"
from the United States  Environmental  Protection  Agency  ("EPA")  regarding an
existing  Superfund  Site that includes the J.M.  Mills  Landfill in Cumberland,
Rhode  Island.  EPA sends  these  "Notice"  letters to  potentially  responsible
parties ("PRPs") under the Comprehensive  Environmental Response,  Compensation,
and Liability Act. EPA identified the Company as a PRP based on its status as an
owner and/or  operator  because its railroad  property  traverses  the Superfund
Site.  Via these  Notice  letters,  EPA makes a demand for payment of past costs
(identified  in the letter as  $762,000)  and future costs  associated  with the
response  actions taken to address the  contamination  at the Site, and requests
PRPs to indicate their  willingness to participate  and resolve their  potential
liability at the Site.  The Company has responded to EPA by stating that it does
not believe it has any  liability  for this Site,  but that it is  interested in
cooperating with EPA to address issues concerning liability at the Site. At this
point, two other parties have already  committed via a consent order with EPA to
pay for the  Remedial  Investigation/Feasibility  Study phase of the clean-up at
the Site,  which will take  approximately  two or more years to complete.  After
that,  EPA will likely seek to  negotiate  the cost of the  Remedial  Design and
implementation  of the  remedy at the Site with the PRPs it has  identified  via
these Notice Letters (which presently includes over fifty parties, and is likely
to increase after EPA completes its  investigation of the identity of PRPs). The
Company believes that none of its activities  caused  contamination at the Site,
and will contest this claim by EPA.


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

     Not applicable.



                                      I-7


                                     Part II

Item 5. Market for Registrant's Common Stock and Related Stockholder Matters
- ----------------------------------------------------------------------------

The Common Stock is quoted on the American  Stock  Exchange  ("AMEX")  under the
trading symbol "PWX". The following table sets forth, for the periods indicated,
the high and low sale  prices per share for the Common  Stock as reported on the
AMEX.  Also included are dividends paid per share of Preferred  Stock and Common
Stock during these quarterly periods.


                                       Common Stock
                                       ------------
                                      Trading Prices         Dividends Paid
                                      --------------         --------------
                                  High            Low     Preferred      Common
                                  ----            ---     ---------      ------
2001
     First Quarter........         9              6.875     $  5.00      $ .04
     Second Quarter.......        10.12           7.35          -0-        .04
     Third Quarter........         8.52           6.57          -0-        .04
     Fourth Quarter.......         7.30           6.24          -0-        .04

2000
     First Quarter........         9              7         $  5.00      $ .04
     Second Quarter.......         9.2500         6.500         -0-        .04
     Third Quarter........         8.3125         7.000         -0-        .04
     Fourth Quarter.......         7.1875         5.875         -0-        .04



As of March 1, 2002, there were approximately 703 holders of record of the
Company's Common Stock.

The  declaration of cash dividends on the Common Stock is made at the discretion
of the Board of Directors based on the Company's earnings,  financial condition,
capital requirements and other relevant factors and restrictions.



                                      II-1


Item 6. Selected Financial Data
- -------------------------------

     The selected  financial  data set forth below has been derived from audited
financial statements.  The data should be read in conjunction with the Company's
audited financial statements and notes thereto and "Management's  Discussion and
Analysis  of  Financial  Condition  and  Results  of  Operations"  and the other
information included elsewhere in this annual report on Form 10-K.


                                             Years Ended December 31,
                                   2001      2000      1999      1998      1997
                                 -------   -------   -------   -------   -------
                                     (in thousands, except per share amounts)
Income Statement Data:
 Operating revenues ..........   $22,268   $23,139   $21,871   $22,738   $22,083
 Other income ................     1,003     2,049     3,974     4,156       638
                                 -------   -------   -------   -------   -------
 Total Revenues ..............    23,271    25,188    25,845    26,894    22,721
                                 -------   -------   -------   -------   -------
 Operating expenses ..........    21,915    21,970    21,129    20,036    18,333
 Interest expense ............        --        --        --       495     1,358
                                 -------   -------   -------   -------   -------
 Total expenses ..............    21,915    21,970    21,129    20,531    19,691
                                 -------   -------   -------   -------   -------
 Income before income taxes
  and extraordinary item .....     1,356     3,218     4,716     6,363     3,030
 Provision for income taxes ..       505     1,200     1,690     2,360     1,100
                                 -------   -------   -------   -------   -------
 Income before extraordinary
  item .......................       851     2,018     3,026     4,003     1,930
 Extraordinary loss from
  early extinguishment of
  debt, net of income tax
  benefit ....................        --        --        --       219        --
                                 -------   -------   -------   -------   -------
 Net income ..................       851     2,018     3,026     3,784     1,930
 Preferred Stock dividend ....         3         3         3         3         3
                                 -------   -------   -------   -------   -------

 Net income available to
  common shareholders ........   $   848   $ 2,015   $ 3,023   $ 3,781   $ 1,927
                                 =======   =======   =======   =======   =======

Basic income per common
 share (a) ...................   $   .19   $   .47   $   .71   $  1.13   $  0.87
                                 =======   =======   =======   =======   =======

Diluted income per common
 share (a) ...................   $   .19   $   .46   $   .70   $  1.10   $  0.81
                                 =======   =======   =======   =======   =======

Weighted average
 shares-basic ................     4,390     4,323     4,260     3,352     2,209
                                 =======   =======   =======   =======   =======

Weighted average
 shares-diluted ..............     4,458     4,390     4,334     3,433     2,489
                                 =======   =======   =======   =======   =======

Cash dividends declared on
 Common Stock ................   $   702   $   693   $   640   $   402   $   267
                                 =======   =======   =======   =======   =======


                                                   December 31,
                                   2001      2000      1999      1998      1997
                                 -------   -------   -------   -------   -------

Balance Sheet Data:
 Total assets ................   $89,161   $89,073   $86,371   $84,594   $71,212
 Short-term debt .............        --        --        --        --     2,281
 Long-term debt, less current
  portion ....................        --        --        --        --    11,916
 Shareholders' equity ........    69,073    68,483    66,683    63,709    38,038



(a)  The income per share  amounts for 1998 are stated net of a loss of $.06 per
     share attributable to the extraordinary item.


                                      II-2


Item 7. Management's  Discussion and Analysis of Financial Condition and Results
- --------------------  ----------------------------------------------------------
     of Operations
     -------------


The following discussion should be read in connection with the Company's audited
financial statements and notes thereto included elsewhere in this annual report
on Form 10-K.

This annual report on Form 10-K contains forward-looking statements that involve
risks and uncertainties. The Company's actual results may differ materially from
the results discussed in the forward-looking statements.

Overview

The Company is a regional freight  railroad  operating in  Massachusetts,  Rhode
Island, Connecticut and New York.

The Company generates  operating revenues primarily from the movement of freight
in both conventional freight cars and in intermodal containers on flat cars over
its rail lines.  Freight  revenues are recorded at the time  delivery is made to
the customer or the connecting  carrier.  Modest non-freight  operating revenues
are  derived  from  demurrage,  switching,  weighing,  special  train  and other
transportation  services as well as from services  rendered to freight customers
and other outside parties by the Company's Maintenance of Way,  Communications &
Signals,  and  Maintenance  of Equipment  Departments.  Operating  revenues also
include amortization of deferred grant income.

The  Company's  operating  expenses  consist of  salaries  and wages and related
payroll taxes and employee  benefits,  depreciation and amortization,  insurance
and casualty claim expense, diesel fuel, car hire, property taxes, materials and
supplies, purchased services and other expenses. Many of the Company's operating
expenses  are of a  relatively  fixed  nature and do not  increase  or  decrease
proportionately  with  increases or decreases in operating  revenues  unless the
Company's  management were to take specific actions to restructure the Company's
operations.

When comparing the Company's results of operations from one year to another, the
following  factors should be taken into  consideration.  First,  the Company has
historically  experienced fluctuations in operating revenues and expenses due to
unpredictable   events  such  as  one-time  freight  moves  and  customer  plant
expansions and shut-downs. Second, the Company's freight volumes are susceptible
to  increases  and  decreases  due to changes  in  international,  national  and
regional  economic  conditions.  Third,  the  volume  of  capitalized  track  or
recollectable  projects  performed  by the  Company's  Maintenance  of  Way  and
Communications & Signals  Departments can vary  significantly  from year to year
thereby impacting total operating expenses.

The  Company  also  generates  income  through  sales of  properties,  grants of
easements and licenses, and leases of land and tracks. Income or loss from sale,
condemnation  and disposal of property and  equipment and grants of easements is
recorded  at the time the  transaction  is  consummated  and  collectibility  is
assured. This income varies significantly from year to year.

One  of  the  Company's  customers,   Tilcon  Connecticut,   Inc.,  which  ships
construction  aggregate from three separate  quarries on the Company's system to
asphalt   production   plants  in  Connecticut  and  New  York,   accounted  for
approximately  14.6%,  12.6% and 13.2% of its operating  revenues in 2001, 2000,
and 1999,  respectively.  The Company does not believe that this  customer  will
cease to be a rail shipper or will significantly  decrease its freight volume in
the  foreseeable  future.  In the  event  that  this  customer  should  cease or
significantly  reduce its rail freight operations,  management believes that the
Company could  restructure its operations to reduce operating costs by an amount
sufficient to substantially offset the decrease in operating revenues.



                                      II-3


Results of Operations
- ---------------------

The following table sets forth the Company's  operating  revenues by category in
dollars and as a percentage of operating revenues:

                                           Years Ended December 31,
                                -----------------------------------------------
                                     2001            2000              1999
                                -------------   --------------    -------------
                                      (in thousands, except percentages)
Freight Revenues:
 Conventional carloads ....... $18,097   81.3%  $18,416   79.6%  $18,006   82.3%
 Containers ..................   2,826   12.7     2,995   12.9     2,384   10.9
Non-Freight Operating Revenues:
 Transportation services .....     888    4.0     1,041    4.5       560    2.6
 Other .......................     457    2.0       687    3.0       921    4.2
                               -------  -----   -------  -----   -------  -----
     Total.................... $22,268  100.0%  $23,139  100.0%  $21,871  100.0%
                               =======  =====   =======  =====   =======  =====


The  following  table  sets  forth  conventional  carload  freight  revenues  by
commodity group in dollars and as a percentage of such revenues:

                                           Years Ended December 31,
                                -----------------------------------------------
                                     2001            2000              1999
                                -------------   --------------    -------------
                                      (in thousands, except percentages)
Chemicals and plastics .......    $ 6,151   34.0%  $6,928  37.6% $ 7,363   40.9%
Construction aggregate .......      3,446   19.0    3,094  16.8    3,101   17.2
Forest and paper products ....      2,796   15.5    2,888  15.7    2,477   13.8
Food and agricultural products      2,409   13.3    2,451  13.3    2,481   13.8
Metal products and other .....      2,113   11.7    1,891  10.3    1,408    7.8
Scrap metal and waste ........      1,182    6.5    1,164   6.3    1,176    6.5
                                  -------  -----  ------- -----  -------  -----
  Total.......................    $18,097  100.0% $18,416 100.0% $18,006  100.0%
                                  =======  =====  ======= =====  =======  =====

The following table sets forth a comparison of the Company's  operating expenses
expressed in dollars and as a percentage of operating revenues:

                                           Years Ended December 31,
                                -----------------------------------------------
                                     2001            2000              1999
                                -------------   --------------    -------------
                                      (in thousands, except percentages)
Salaries, wages, payroll taxes
 and employee benefits .......    $13,372   60.0% $12,688  54.9% $12,328   56.4%
Casualties and insurance .....        709    3.2      795   3.4      755    3.4
Depreciation and amortization       2,728   12.2    2,681  11.6    2,517   11.5
Diesel fuel ..................      1,074    4.8    1,280   5.5      798    3.6
Car hire, net ................        983    4.4      952   4.1      546    2.5
Purchased services, including
 legal and professional fees .      2,159    9.7    2,385  10.3    2,183   10.0
Repairs and maintenance of
 equipment ...................        803    3.6      971   4.2    1,130    5.2
Track and signal materials ...      2,381   10.7    2,245   9.7    2,091    9.6
Other materials and supplies .        910    4.1      918   4.0    1,175    5.4
Other ........................      1,549    7.0    1,627   7.0    1,672    7.6
                                  -------  -----  ------- -----  -------  -----
 Total .......................     26,668  119.7   26,542 114.7   25,195  115.2
 Less capitalized and
  recovered costs ............      4,753   21.3    4,572  19.8    4,066   18.6
                                  -------  -----  ------- -----  -------  -----
  Total ......................    $21,915   98.4% $21,970  94.9% $21,129   96.6%
                                  =======  =====  ======= =====  =======  =====





                                      II-4


Year ended December 31, 2001 Compared to Year Ended December 31, 2000

Operating Revenues

Operating  revenues decreased  $871,000,  or 3.8%, to $22.3 million in 2001 from
$23.1 million in 2000. This decrease was comprised of a $319,000 (1.7%) decrease
in conventional  freight  revenues,  a $169,000 (5.6%) decrease in net container
freight  revenues  and a $383,000  (22.2%)  decrease  in  non-freight  operating
revenues.

The decrease in conventional  freight  revenues  results from a 2.9% decrease in
the average revenue received per conventional carloading,  partially offset by a
small increase in traffic volume. The Company's conventional freight carloadings
increased by 359, or 1.2%, to 30,135 in 2001 from 29,776 in 2000.

The  increase  in  conventional  carloadings  results  from  new  customers  and
increased traffic from certain existing customers, partially offset by decreases
in traffic from other existing customers,  primarily in the manufacturing sector
of the economy.  These decreases have resulted from weakening  conditions in the
national  economy and from several plant  closings.  The decrease in the average
revenue  received per  conventional  carloading  occurred  because of a shift in
traffic mix toward lower rated commodities,  such as construction and demolition
debris and construction aggregates. The impact of this shift in traffic mix more
than  offset the effect of modest  increases  in the  freight  rates for certain
commodities.

The decrease in net container freight revenues is primarily due to a decrease in
container traffic volume. Total intermodal containers handled decreased by 3,043
or 4.2% to 68,696 in 2001 from 71,739 in 2000.  This decrease is attributable to
weakened economic conditions as well as the loss of a customer.

The  decrease  in  non-freight  operating  revenue  is the  result of  decreased
demurrage charges and maintenance  department billings.  Revenues of this nature
typically vary from year to year depending upon the needs of customers and other
outside parties.

Operating Expenses

Operating  expenses  decreased  $55,000,  or .3%, to $21.9  million in 2001 from
$22.0 million in 2000.  Operating expenses as a percentage of operating revenues
("operating ratio") increased to 98.4% in 2001 from 94.9% in 2000.  Increases in
certain  operating  expense  categories were offset by decreases in others.  The
expense category with the greatest change was salaries, wages, payroll taxes and
employee  benefits,  which  increased by $684,000  during  2001.  An increase in
employee health and welfare costs of $418,000  accounts for the majority of this
increase.

Other Income

Other income  decreased to $1.0 million in 2001 from $2.0 million in 2000.  This
decrease is attributable to a reduction in gains from the sale, condemnation and
disposal of property, equipment and easements.

Year ended December 31, 2000 Compared to Year Ended December 31, 1999

Operating Revenues

Operating  revenues  increased  $1.3 million,  or 5.8%, to $23.1 million in 2000
from $21.9 million in 1999.  This  increase was  comprised of a $410,000  (2.3%)
increase in conventional  freight  revenue,  a $611,000  (25.6%) increase in net
container  freight  revenue  and a  $247,000  (16.7%)  increase  in  non-freight
operating revenues.

The increase in conventional  freight  revenues  results from an increase in the
average revenue received per conventional carloading of 2.8% partially offset by
a  small  decrease  in  traffic  volume.  The  Company's   conventional  freight
carloadings decreased by 157, or .5%, to 29,776 in 2000 from 29,933 in 1999.

The decrease in conventional  carloadings  results primarily from a net decrease
in  carloadings  for  existing  customers  partially  offset by traffic from new
customers.  The  increase  in the  average  revenue  received  per  conventional
carloading is principally due to moderate increases in certain freight rates.

The increase in net  container  freight  revenue is the result of an increase in
container  traffic  volume as well as a 4.9%  increase  in the  average  revenue
received per container. Total intermodal containers handled increased by 11,818,
or 19.7%,  to 71,739 in 2000 from  59,921 in 1999.  The  increase in the average


                                      II-5


revenue  per  container  is  attributable  to  increased  rates  tied to certain
railroad cost indices and to variations  in the mix of containers  handled.  The
increase in container  traffic volume is attributable  to increased  volume from
existing customers.

The  increase in  non-freight  operating  revenues for the year is the result of
increased demurrage and other  transportation  related revenues partially offset
by decreases in  maintenance  departmental  billings.  The increase in demurrage
revenue is related to the increase in net car hire expense  incurred  during the
year.  Non-freight  operating revenues can vary from year to year depending upon
customer needs.

Operating Expenses

Operating  expenses increased  $841,000,  or 4.0%, to $22.0 million in 2000 from
$21.1 million in 1999.  Operating expenses as a percentage of operating revenues
("operating  ratio")  decreased  to 94.9%  in 2000  from  96.6%  in 1999.  While
operating expenses increased  generally,  across the board, the more significant
increases were in the following areas:

     o    Diesel fuel increased by $482,000,  or 60.4%,  to $1.3 million in 2000
          from  $798,000  in 1999 as a result of  sharply  increased  prices for
          petroleum products.

     o    Depreciation and amortization expense increased $164,000,  or 6.5%, to
          $2.7  million  in 2000  from  $2.5  million  in 1999  as a  result  of
          significant recent additions to property and equipment.

     o    Net car hire expense increased $406,000, or 74.3%, to $952,000 in 2000
          from  $546,000  in 1999.  This  increase  has been more than offset by
          increased demurrage revenue.

Other Income

Other  income  decreased  to $2.0  million  in 2000  from $4.0  million  in 1999
primarily due to a decrease in gains from the sale, condemnation and disposal of
property, equipment and easements (including fiber optics licenses). In addition
1999  included  $947,000  of income  related to the  recovery of a portion of an
environmental claim paid by the Company in prior years.

Liquidity and Capital Resources

The Company  generated $3.0 million,  $3.9 million and $2.4 million of cash from
operations in 2001,  2000 and 1999,  respectively.  The Company's total cash and
cash  equivalents  decreased by $1.8  million in 2001,  increased by $933,000 in
2000 and decreased by $2.7 million in 1999.  The principal  utilization  of cash
during the three year period was for  expenditures  for property  and  equipment
acquisitions, reduction of current liabilities and payment of dividends.

During 2001, 2000 and 1999 the Company generated $498,000, $1.3 million and $2.3
million, respectively, from the sales and disposals of properties not considered
essential  for  railroad  operations  and from the  granting  of  easements  and
licenses.  Included in these amounts are $1.1 million in 2000 generated from the
sale of permanent  easements  and $2.1 million in 1999  generated  from sales of
fiber optics cable licenses. In addition,  the Company received $947,000 in 1999
from  Bestfoods as payment of the  Company's  10%  recovery  due from  Bestfoods
relating to Bestfoods' recovery from its insurance carrier for the portion of an
environmental  claim paid by the Company in previous  years.  The Company  holds
various  properties  which could be made available for sale,  lease or grants of
easements  and  licenses.  Revenues  from  sales of  properties,  easements  and
licenses can vary significantly from year to year.

In June 2001, the Company's  principal bank renewed the Company's revolving line
of credit for a two year period through June 1, 2003 and increased the borrowing
limit  to $3.0  million.  Borrowings  under  this  line are  unsecured  and bear
interest  at either the prime rate or one and one half per cent over  either the
one or three month London Interbank  Offered Rates. The Company does not pay any
commitment  fee on this line.  The Company had no advances  against this line of
credit during 2001.

Substantially  all of the mainline  track owned by the Company meets FRA Class 3
standards  (permitting  freight  train  speeds  of 40 miles per  hour),  and the
Company  intends to continue to maintain  this track at this level.  The Company
expended  $3.4  million,  $3.0 million and $2.5 million for track  structure and
bridge improvements in 2001, 2000 and 1999, respectively.  Deferred grant income
of $204,000 in 2001, $679,000 in 2000 and $664,000 in 1999 financed a portion of
these  improvements.  Management  estimates that  approximately  $3.0 million of
improvements  to the Company's track structure and bridges will be made in 2002,
provided  that  sufficient  funds,  including  grant  proceeds,  are  available.
Improvements  to the Company's  track  structure are made, for the most part, by
the Company's Maintenance of Way Department personnel.

                                      II-6


The  Company  has  agreed  to  acquire  seven  used  3,900  horsepower  GE B39-8
locomotives in exchange for seven 2,250 horsepower GE U23B locomotives, which it
currently  owns, and  approximately  $1,050,000 in cash. It is anticipated  that
these locomotives will be acquired and placed in service during 2002.

In  2001,  the  Company  paid  dividends  in the  amount  of  $5.00  per  share,
aggregating $3,000, on its outstanding  noncumulative  Preferred Stock and $0.16
per share,  aggregating  $702,000,  on its outstanding  Common Stock.  Continued
payment of such  dividends is contingent  upon the Company's  continuing to have
the necessary financial resources available.

The Company believes that expected cash flows from operating activities and cash
flows from financing activities will be sufficient to fund the Company's capital
requirements for at least the next 12 months.  To the extent that the Company is
successful in consummating  acquisitions or implementing its expansion plans, it
may be necessary to finance such  acquisitions  or expansion  plans  through the
issuance of additional equity securities, incurrence of indebtedness or both.

The Company is party to an  arbitration  proceeding  with the National  Railroad
Passenger  Corporation  ("Amtrak")  concerning Amtrak's claim for rate increases
with  respect to the  Company's  freight  operations  over a portion of Amtrak's
Northeast  Corridor in the states of Rhode Island and  Connecticut.  On July 31,
2001 Amtrak filed its brief in the arbitration in which Amtrak claims that it is
entitled to approximately  $2.4 million under its contract with the Company,  of
which $1.7 million  relates to the period from July 1994 through June 1999.  The
Company believes that, pursuant to its contract with Amtrak,  Amtrak's claim for
the period ended June 1999 is without merit. As to Amtrak's claim for the period
from July 1999 to date,  totaling  $724,000 the Company  believes  that Amtrak's
allocated  expenses are  overstated  and that Amtrak's  entitlement,  if any, to
increased  mileage charges would be significantly  less than the amount claimed.
In addition,  the Company has asserted  that any new rate arrived at as a result
of the  arbitration  should  take  effect  prospectively  from  the  date of the
arbitrator's  decision.  The  Company  filed its  brief on  November  28,  2001.
Discovery has ended,  and a hearing before the arbitrator is scheduled for March
27, 2002, with a decision to follow sometime thereafter. Given the extent of the
differences  in the  positions of the parties,  the Company  cannot  predict the
amount,  if  any,  of any  liability  to  Amtrak  which  may  result  from  this
arbitration.

On January 29, 2002, the Company received a "Notice of Potential Liability" from
the United States Environmental  Protection Agency ("EPA") regarding an existing
Superfund  Site that  includes  the J.M.  Mills  Landfill in  Cumberland,  Rhode
Island.  EPA sends these  "Notice"  letters to potentially  responsible  parties
("PRPs")  under the  Comprehensive  Environmental  Response,  Compensation,  and
Liability  Act.  EPA  identified  the Company as a PRP based on its status as an
owner and/or  operator  because its railroad  property  traverses  the Superfund
Site.  Via these  Notice  letters,  EPA makes a demand for payment of past costs
(identified  in the letter as  $762,000)  and future costs  associated  with the
response  actions taken to address the  contamination  at the Site, and requests
PRPs to indicate their  willingness to participate  and resolve their  potential
liability at the Site.  The Company has responded to EPA by stating that it does
not believe it has any  liability  for this site,  but that it is  interested in
cooperating with EPA to address issues concerning liability at the site. At this
point, two other parties have already  committed via a consent order with EPA to
pay for the  Remedial  Investigation/Feasibility  Study phase of the clean-up at
the Site,  which will take  approximately  two or more years to complete.  After
that,  EPA will likely seek to  negotiate  the cost of the  Remedial  Design and
implementation  of the  remedy at the Site with the PRPs it has  identified  via
these Notice Letters (which presently includes over fifty parties, and is likely
to increase after EPA completes its  investigation of the identity of PRPs). The
Company believes that none of its activities  caused  contamination at the Site,
and will contest this claim by EPA.

Land Held for Development

Pursuant to permits  issued by the United States  Department of the Army Corp of
Engineers  ("ACE") and the Rhode Island  Coastal  Resources  Management  Council
("CRMC"),  the Company created 33 acres of waterfront  land in East  Providence,
Rhode Island ("South Quay")  originally  designed to capitalize on the growth of
intermodal  transportation  utilizing rail, water and highway  connections.  The
property  has good  highway  access (1/2 mile from I-195) and direct rail access
and is adjacent to a 12 acre site also owned by the Company.

The permits for the  property  allow for  construction  of a dock along the west
face of the South Quay.  The ACE permit has been  extended to December  31, 2003
and the CRMC permit has been extended to May 11, 2009.

In April 1999, the Rhode Island  Supreme Court issued an Opinion  confirming the
Company's fee simple  absolute  title to the South Quay.  In January  2000,  the
Rhode Island Superior Court confirmed the Company's fee simple absolute title to


                                      II-7


the 12 acre parcel  adjacent to the South Quay.  Also in 1999,  the Rhode Island
Department of Transportation entered into a contract for engineering services to
undertake  roadway  improvements  to provide  direct  vehicular  access from the
interstate  highway  system to the South Quay.  The project is anticipated to be
complete by 2004.

The  City of East  Providence  has been  working  to  create a large  waterfront
redevelopment  area  with a  proposed  zoning  overlay  (which  has not yet been
unveiled) that would  encourage  development  of  restaurants,  shops,  marinas,
condominiums and "clean"  employment.  The Company has been cooperating with the
City of East Providence in these efforts.

In connection with the preparation by the ACE of the Final Environmental  Impact
Statement  ("FEIS") for the dredging of the  Providence  River,  the Company was
approached  about its willingness to accept up to 350,000 cubic yards of dredged
materials for  de-watering  on the South Quay property,  with the  understanding
that,  following the de-watering,  the Company would be free to use the material
for its own purposes.  The FEIS, dated August 2001, identified the South Quay as
one of two potential  "temporary  sites for  dewatering  and storage or reuse of
high  quality  sand and gravel that would be  excavated..."  and went on to note
that the  identified  sites  would be able to take only a portion of the dredged
material.  The  Company is pursuing  this  course in the belief that  additional
clean,  buildable  fill,  if available,  could further  enhance the value of the
site. In addition,  the Company is considering a proposal to develop the site to
provide  freight  service for the transport of  automobiles  along the Company's
Main Line to and from East  Providence,  pending the  development of the Quonset
Point-Davisville  Industrial  Park.  In 2001,  the  Company  completed  overhead
clearances  between  Worcester and the South Quay,  which  enables  operation of
double  stack  trains  (having  a height  of  nineteen  feet,  two  inches)  and
multi-level automobile cars.

Selected Quarterly Financial Data

Historically the Company has experienced  lower operating  revenues in the first
quarter of the year. The following table sets forth selected  financial data for
each quarter of 2001 and 2000.  The  information  for each of these  quarters is
unaudited  but  includes  all  normal  recurring  adjustments  that the  Company
considers  necessary for a fair presentation.  These results,  however,  are not
necessarily indicative of results for any future period.



                                               Year Ended December 31, 2001
                                          --------------------------------------
                                           First     Second     Third    Fourth
                                          Quarter    Quarter   Quarter   Quarter
                                          -------    -------   -------   -------
                                        (in thousands, except per share amounts)
Operating Revenues ....................   $ 5,042    $ 5,735   $ 5,996   $ 5,495
Income (Loss) from Operations .........      (484)       263       526        48
Net Income (Loss) .....................      (191)       301       448       293

Basic Income (Loss) Per Common Share ..   $  (.04)   $   .07   $   .10   $   .06

Diluted Income (Loss) Per Common Share.   $  (.04)   $   .07   $   .10   $   .06


                                               Year Ended December 31, 2000
                                          --------------------------------------
                                           First     Second     Third    Fourth
                                          Quarter    Quarter   Quarter   Quarter
                                          -------    -------   -------   -------
                                        (in thousands, except per share amounts)
Operating Revenues ....................   $ 5,266    $ 6,041   $ 6,138   $ 5,694
Income (loss) from Operations .........      (184)       283       581       489
Net Income ............................        14      1,018       502       484

Basic Income Per Common Share..........   $    --    $   .24   $   .12   $   .11

Diluted Income Per Common Share........   $    --    $   .23   $   .11   $   .11




                                      II-8


Inflation

In recent years,  inflation  has not had a  significant  impact on the Company's
operations.

Seasonality

Historically,  the Company's operating revenues are lowest for the first quarter
due to the absence of construction aggregate shipments during this period and to
winter weather conditions.

Recent Accounting Pronouncements

On June 29, 2001,  the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement  of  Financial   Accounting  Standards  ("SFAS")  No.  141,  "Business
Combinations,"  and SFAS No. 142, "Goodwill and Other Intangible  Assets".  SFAS
No. 141 applies to all business combinations initiated after June 30, 2001.

SFAS No. 142 applies to all acquired  intangible assets whether acquired singly,
as part of a group, or in a business combination. SFAS 142 requires, among other
things, the cessation of the amortization of goodwill.  All of the provisions of
the statement  should be applied in fiscal years  beginning  after  December 31,
2001 to all  goodwill  and other  intangible  assets  recognized  in an entity's
balance sheet at that date.

In June 2001,  the FASB issued SFAS No. 143,  "Accounting  for Asset  Retirement
Obligations." This statement  establishes  accounting  standards for recognition
and  measurement  of a  liability  for an asset  retirement  obligation  and the
associated costs. Under this statement,  an entity must recognize the fair value
of a liability for an asset  retirement  obligation in the period in which it is
incurred  or in a period in which a  reasonable  estimate  of fair  value may be
made.  This  statement is effective for financial  statements  issued for fiscal
years beginning after June 15, 2002. Early adoption is allowed.

In August 2001, the FASB issued SFAS No. 144,  "Accounting for the Impairment or
Disposal of Long-Lived  Assets." This  statement  will  supersede  SFAS No. 121,
"Accounting for the Impairment of Long-Lived  Assets or for Long-Lived Assets to
be Disposed Of," in its entirety, and APB Opinion No. 30, "Reporting the Results
of  Operations  - Reporting  the Effects of Disposal of a Segment of a Business,
and Extraordinary,  Unusual and Infrequently Occurring Events and Transactions,"
only for  segments to be  disposed  of. The  provisions  of this  statement  are
effective  for  financial  statements  issued for fiscal years  beginning  after
December 15, 2001.

The Company is currently  evaluating  the effect,  if any, that  adopting  these
standards will have on its financial statements.



Item 7A. Quantitative and Qualitative Disclosure About Market Risk
- ------------------------------------------------------------------

Cash and Cash Equivalents

As of December 31, 2001, the Company is exposed to market risks which primarily
include changes in U.S. interest rates.

The  Company  invests  cash  balances  in excess of  operating  requirements  in
short-term  securities,  generally  with  maturities  of 90  days  or  less.  In
addition,  the  Company's  revolving  line  of  credit  agreement  provides  for
borrowings  which bear interest at variable  rates based on either prime rate or
one and one half  percent  over either the one or three month  London  Interbank
Offered  Rates.  The  Company  had no  borrowings  outstanding  pursuant  to the
revolving line of credit  agreement at December 31, 2001.  The Company  believes
that the effect,  if any, of reasonably  possible  near-term changes in interest
rates on the Company's financial position, results of operations, and cash flows
would not be material.



                                      II-9


Item 8. Financial Statements and Supplementary Data
- ---------------------------------------------------

                    PROVIDENCE AND WORCESTER RAILROAD COMPANY


                          INDEX TO FINANCIAL STATEMENTS



                                                         Page
                                                         ----
Independent Auditors' Report.........................   II-11

Balance Sheets as of December 31, 2001 and 2000......   II-12

Statements of Income for the Years Ended December 31,
 2001, 2000 and 1999.................................   II-13

Statements of Shareholders' Equity for the Years Ended
 December 31, 2001, 2000 and 1999....................   II-14

Statements of Cash Flows for the Years Ended
 December 31, 2001, 2000 and 1999....................   II-15

Notes to Financial Statements........................   II-16



                                     II-10


INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Shareholders of Providence
   and Worcester Railroad Company
Worcester, Massachusetts


We have audited the accompanying balance sheets of Providence and Worcester
Railroad Company as of December 31, 2001 and 2000, and the related statements of
income, shareholders' equity, and cash flows for each of the three years in the
period ended December 31, 2001. Our audits also included the financial statement
schedule listed in the Index at Item 14(a)(2). These financial statements and
financial statement schedule are the responsibility of the Company's management.
Our responsibility is to express an opinion on the financial statements and
financial statement schedule based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, such financial statements present fairly, in all material
respects, the financial position of Providence and Worcester Railroad Company as
of December 31, 2001 and 2000, and the results of its operations and its cash
flows for each of the three years in the period ended December 31, 2001, in
conformity with accounting principles generally accepted in the United States of
America. Also, in our opinion, such financial statement schedule, when
considered in relation to the basic financial statements taken as a whole,
presents fairly in all material respects the information set forth therein.


/s/ Deloitte & Touche LLP

Boston, Massachusetts
March 5, 2002



                                     II-11


PROVIDENCE AND WORCESTER RAILROAD COMPANY
BALANCE SHEETS
(Dollars in Thousands Except Per Share Amounts)

                                                                December 31,
                                                               2001       2000
                                                             -------     -------
ASSETS
Current Assets:
 Cash and equivalents ..................................     $ 3,804     $ 5,559
 Accounts receivable, net of allowance for
  doubtful accounts of $125 in 2001 and 2000 ...........       3,809       3,346
 Materials and supplies ................................       1,434       1,732
 Prepaid expenses and other ............................         493         712
 Deferred income taxes .................................          73         123
                                                             -------     -------
  Total Current Assets .................................       9,613      11,472

Property and Equipment, net ............................      67,647      65,703
Land Held for Development ..............................      11,901      11,851
Goodwill, net ..........................................          --          47
                                                             -------     -------
Total Assets ...........................................     $89,161     $89,073
                                                             =======     =======

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
 Accounts payable ......................................     $ 1,745     $ 2,236
 Accrued expenses ......................................         781         934
                                                             -------     -------
  Total Current Liabilities ............................       2,526       3,170
                                                             -------     -------
Profit-Sharing Plan Contribution .......................         151         357
                                                             -------     -------
Deferred Grant Income ..................................       7,891       7,898
                                                             -------     -------
Deferred Income Taxes ..................................       9,520       9,165
                                                             -------     -------

Commitments and Contingencies (Note 7)..................

Shareholders' Equity:
 Preferred stock, 10% noncumulative, $50 par
  value; authorized, issued and outstanding 645
  shares in 2001 and 2000 ..............................          32          32
 Common stock, $.50 par value; authorized
  15,000,000 shares; issued and outstanding
  4,411,238 shares in 2001 and 4,351,815 shares
  in 2000 ..............................................       2,206       2,176
 Additional paid-in capital ............................      29,376      28,962
 Retained earnings .....................................      37,459      37,313
                                                             -------     -------
  Total Shareholders' Equity ...........................      69,073      68,483
                                                             -------     -------
Total Liabilities and Shareholders' Equity .............     $89,161     $89,073
                                                             =======     =======

    The accompanying notes are an integral part of the financial statements.



                                     II-12


PROVIDENCE AND WORCESTER RAILROAD COMPANY
STATEMENTS OF INCOME
(Dollars in Thousands Except Per Share Amounts)

                                                      Years Ended December 31,
                                                    2001       2000       1999
                                                 --------   --------   --------

Revenues:
 Operating Revenues - Freight and Non-
  Freight ....................................   $22,268     $23,139    $21,871
 Other Income ................................     1,003       2,049      3,974
                                                 --------   --------   --------
   Total Revenues ............................    23,271      25,188     25,845
                                                 --------   --------   --------

Expenses:
 Operating:
  Maintenance of way and structures ..........     3,124       3,324      3,526
  Maintenance of equipment ...................     2,004       2,175      2,269
  Transportation .............................     6,326       6,376      5,784
  General and administrative .................     4,036       3,541      3,640
  Depreciation ...............................     2,681       2,587      2,409
  Taxes, other than income taxes .............     2,391       2,441      2,384
  Car hire, net ..............................       983         952        546
  Employee retirement plans ..................       370         574        571
                                                 --------   --------   --------
   Total Operating Expenses ..................    21,915      21,970     21,129
                                                 --------   --------   --------

Income before Income Taxes ...................     1,356       3,218      4,716

Provision for Income Taxes ...................       505       1,200      1,690
                                                 --------   --------   --------

Net Income ...................................       851       2,018      3,026

Preferred Stock Dividends ....................         3           3          3
                                                 --------   --------   --------

Net Income Available to Common Shareholders...   $   848     $ 2,015    $ 3,023
                                                 =======     =======    =======

Basic Income Per Common Share.................   $   .19     $   .47    $   .71
                                                 =======     =======    =======

Diluted Income Per Common Share...............   $   .19     $   .46    $   .70
                                                 =======     =======    =======

    The accompanying notes are an integral part of the financial statements.

                                     II-13


PROVIDENCE AND WORCESTER RAILROAD COMPANY
STATEMENTS OF SHAREHOLDERS' EQUITY
(Dollars in Thousands Except Per Share Amounts)

                                 Years Ended December 31, 2001, 2000 and 1999
                                 ---------------------------------------------
                                                                         Total
                                                   Additional            Share-
                              Preferred  Common     Paid-in   Retained  holders'
                                 Stock    Stock     Capital   Earnings   Equity
                                -------  -------   -------    -------   -------
Balance, January 1, 1999 .....  $    32  $ 2,114   $27,955    $33,608   $63,709

Issuance of 31,095 common
 shares to fund the Company's
 1998 profit sharing plan
 contribution ...............                 16       369                  385
Issuance of 14,554 common
 shares for stock options
 exercised, employee stock
 purchases, and other .......                  7       117                  124
Issuance of 7,500 additional
 common shares for the
 Company's 1998 acquisition
 of Connecticut Central
 Railroad Company ...........                  4        78                   82
Dividends paid:
 Preferred stock, $5.00 per
  share .....................                                      (3)       (3)
 Common stock, $.15 per share                                    (640)     (640)
Net income for the year .....                                   3,026     3,026
                                -------  -------   -------    -------   -------
Balance, December 31, 1999 ..        32    2,141    28,519     35,991    66,683

Issuance of 56,418 common
 shares to fund the Company's
 1999 profit sharing plan
 contribution ...............                 28       363                  391
Issuance of 14,117 common
 shares for stock options
 exercised, employee stock
 purchases, conversion of 2
 preferred shares and other..                  7        80                   87
Dividends paid:
 Preferred stock, $5.00 per
  share .....................                                      (3)       (3)
 Common stock, $.16 per share                                    (693)     (693)
Net income for the year .....                                   2,018     2,018
                                -------  -------   -------    -------   -------
Balance, December 31, 2000 ..        32    2,176    28,962     37,313    68,483

Issuance of 45,140 common
 shares to fund the Company's
 2000 profit sharing plan
 contribution ...............                 23      334                   357
Issuance of 14,283 common
 shares for stock options
 exercised, employee stock
 purchases, and other .......                  7       80                    87
Dividends paid:
 Preferred stock, $5.00 per
  share .....................                                     (3)        (3)
 Common stock, $.16 per share                                   (702)      (702)
Net income for the year .....                                    851        851
                                -------  -------   -------    -------   -------
Balance, December 31, 2001 ..  $     32  $ 2,206   $29,376    $37,459   $69,073
                                =======  =======   =======    =======   =======

    The accompanying notes are an integral part of the financial statements.


                                     II-14


PROVIDENCE AND WORCESTER RAILROAD COMPANY
STATEMENTS OF CASH FLOWS
(Dollars in Thousands)

                                                    Years Ended December 31,
                                                  2001        2000        1999
                                               --------    --------    --------
Cash Flows from Operating
 Activities:
 Net income .................................  $    851    $  2,018    $  3,026
 Adjustments to reconcile net income to net
  cash flows from operating activities:
   Depreciation and amortization ............     2,728       2,681       2,517
   Amortization of deferred grant income ....      (211)       (201)       (171)
   Profit-sharing plan contribution to be
     funded with common stock ...............       151         348         360
   Gains from sale, condemnation and
     disposal of property, equipment and
     easements, net .........................      (359)     (1,244)     (2,353)
   Gain from recovery of environmental claim.        --          --        (947)
   Deferred income taxes ....................       405         230          90
   Other, net ...............................        69          55          59
   Increase (decrease) in cash and
     equivalents from:
     Accounts receivable ....................      (642)        (73)       (225)
     Materials and supplies .................       298         375        (297)
     Prepaid expenses and other .............       219        (531)        387
     Accounts payable and accrued expenses ..      (489)        208         (93)
                                               --------    --------    --------
 Net cash flows from operating activities ...     3,020       3,866       2,353
                                               --------    --------    --------
Cash Flows from Investing Activities:
 Purchase of property and equipment .........    (5,019)     (4,255)     (8,295)
 Proceeds from sale and condemnation of
  property, equipment and easements .........       498       1,288       2,333
 Proceeds from recovery of environmental
  claim .....................................        --          --         947
 Proceeds from deferred grant income ........       368         647         518
                                               --------    --------    --------
 Net cash flows used by investing activities.    (4,153)     (2,320)     (4,497)
                                               --------    --------    --------
Cash Flows from Financing Activities:
 Dividends paid .............................      (705)       (696)       (643)
 Issuance of common shares for stock options
  exercised and employee stock purchases ....        83          83         119
                                               --------    --------    --------
 Net cash flows used by financing activities.      (622)       (613)       (524)
                                               --------    --------    --------
Increase (Decrease) in Cash and Equivalents .    (1,755)        933      (2,668)
Cash and Equivalents, Beginning of Year .....     5,559       4,626       7,294
                                               --------    --------    --------
Cash and Equivalents, End of Year ...........  $  3,804    $  5,559    $  4,626
                                               ========    ========    ========

Supplemental Disclosures:
 Cash paid during year for Income taxes .....  $     11    $  1,464    $  1,263
                                               ========    ========    ========

    The accompanying notes are an integral part of the financial statements.

                                     II-15


PROVIDENCE AND WORCESTER RAILROAD COMPANY
NOTES TO FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 2001, 2000, and 1999
(Dollars in Thousands Except Per Share Amounts)

1.   Description of Business and Summary of Significant Accounting Policies

     Description of Business
     -----------------------

     Providence and Worcester  Railroad Company (the "Company") is an interstate
     freight carrier  conducting  railroad  operations in  Massachusetts,  Rhode
     Island,  Connecticut  and New York.  Through its  connecting  carriers,  it
     services customers located throughout North America.

     One customer  accounted  for  approximately  14.6%,  12.6% and 13.2% of the
     Company's operating revenues in 2001, 2000 and 1999, respectively.

     Cash and Equivalents
     --------------------

     The Company  considers  all highly  liquid  investments  with a maturity of
     three months or less when purchased to be cash  equivalents for purposes of
     classification  in the balance  sheets and  statements of cash flows.  Cash
     equivalents are stated at cost, which approximates fair market value.

     Materials and Supplies
     ----------------------

     Materials and  supplies,  which  consist of items for the  improvement  and
     maintenance  of  track  structure  and  equipment,   are  stated  at  cost,
     determined on a first-in,  first-out  basis,  and are charged to expense or
     added to the cost of property and equipment when used.

     Property and Equipment
     ----------------------

     Property and equipment,  including land held for development,  is stated at
     historical  cost (including  self-construction  costs).  Acquired  railroad
     property is recorded at the purchased  cost.  Major renewals or betterments
     are capitalized while routine maintenance and repairs, which do not improve
     or extend  asset  lives,  are charged to expense  when  incurred.  Gains or
     losses on sales or other  dispositions  are  credited or charged to income.
     Depreciation is provided using the straight-line  method over the estimated
     useful lives of the assets as follows:

               Track structure                  20 to 67 years
               Buildings and other structures   33 to 45 years
               Equipment                         4 to 25 years

     The Company continually evaluates long-lived assets for impairment whenever
     events or changes in circumstances  indicate that the carrying amount of an
     asset may not be recoverable.  When factors  indicate that assets should be
     evaluated  for  possible  impairment,  the Company  uses an estimate of the
     related  undiscounted  future  cash flows over the  remaining  lives of the
     assets in measuring whether the assets are recoverable.

     Deferred Grant Income
     ---------------------

     The  Company  has  availed  itself of various  federal  and state  programs
     administered by the states of Connecticut,  Massachusetts  and Rhode Island
     for  reimbursement  of expenditures for capital  improvements.  In order to
     receive  reimbursement,  the Company must submit requests for the projects,
     including  cost  estimates.  The Company  receives  from 70% to 100% of the
     costs of such projects,  which have included  bridges,  track structure and
     public  improvements.  To the extent that such grant  proceeds are used for
     capital  improvements to bridges and track structure,  they are recorded as
     deferred  grant  income  and  amortized   into  operating   revenues  on  a
     straight-line  basis  over  the  estimated  useful  lives  of  the  related
     improvements ($211 in 2001, $201 in 2000 and $171 in 1999).

     Grant  proceeds  utilized  to finance  public  improvements,  such as grade
     crossings  and  signals,  are  recorded  as a direct  offset to the related
     expense.

                                     II-16


     Although the Company  cannot  predict the extent and length of future grant
     programs,  it intends to continue filing requests for such grants when they
     are available.

     Revenue Recognition
     -------------------

     Freight  revenues are recorded at the time delivery is made to the customer
     or the connecting carrier.

     Gain or loss from sale, condemnation and disposal of property and equipment
     and easements is recorded at the time the  transaction is  consummated  and
     collectibility is assured.

     Income Taxes
     ------------

     Deferred  income taxes are recorded  based on the  differences  between the
     financial statement and tax basis of assets and liabilities.  Such deferred
     income taxes are also adjusted to reflect changes in the U.S. tax laws when
     enacted and changes in blended state tax rates.

     Income per Common Share
     -----------------------

     Basic income per common share is computed using the weighted average number
     of common shares  outstanding  during each year.  Diluted income per common
     share  reflects  the  effect  of  the  Company's  outstanding   convertible
     preferred  stock,  options and warrants  (using the treasury stock method),
     except where such items would be antidilutive.

     A reconciliation  of weighted average shares used for the basic computation
     and that used for the diluted computation is as follows:


                                                      Years Ended December 31,
                                                    2001       2000       1999
                                                ---------  ---------  ---------
     Weighted average shares for basic ......  4,389,916   4,323,237   4,260,073
     Dilituve effect of convertible preferred
      stock, options and warrants ...........     67,919      67,028      74,382
                                               ---------   ---------   ---------
     Weighted average shares for diluted ....  4,457,835   4,390,265   4,334,455
                                               =========   =========   =========

     Options and  warrants to purchase  195,503,  204,563 and 188,952  shares of
     common stock were outstanding during 2001, 2000 and 1999, respectively, but
     were not included in the  computation of diluted  earnings per common share
     because their effect would be antidilutive.

     Employee Stock Option Plan
     --------------------------

     The  Company  accounts  for  stock-based  awards  to  employees  using  the
     intrinsic value method.

     Use of Estimates
     ----------------

     The  preparation of the Company's  financial  statements in conformity with
     generally  accepted  accounting  principles  requires  management  to  make
     estimates and  assumptions  that affect the reported  amounts of assets and
     liabilities and disclosure of contingent assets and liabilities at the date
     of the  financial  statements  and the  reported  amounts of  revenues  and
     expenses during the reporting period.  Actual results may differ from those
     estimates.  The  Company's  principal  estimates  include the allowance for
     doubtful  accounts,   useful  lives  of  properties,   accrued  liabilities
     including health insurance  claims and legal and other  contingencies,  and
     income taxes.

                                     II-17


     Comprehensive Income
     --------------------

     Comprehensive Income equals net income for 2001, 2000 and 1999.

     Segment Reporting
     -----------------

     The  Company  organizes  itself  as one  segment  reporting  to  the  chief
     operating  decision  maker.  Products  and  services  consist  primarily of
     interstate freight rail services.  These include the movement of freight in
     both  conventional  freight cars and in intermodal  containers on flat cars
     over  the  Company's  rail  lines,  as well as  non-freight  transportation
     services such as switching,  weighing and special trains and other services
     rendered to freight  customers and other  outside  parties by the Company's
     Maintenance of Way,  Communications  & Signals and Maintenance of Equipment
     Departments.

     Recently Issued Financial Accounting Standards
     ----------------------------------------------

     On June 29, 2001, the Financial  Accounting Standards Board ("FASB") issued
     Statement of Financial  Accounting  Standards  ("SFAS") No. 141,  "Business
     Combinations,"  and SFAS No. 142,  "Goodwill and Other Intangible  Assets".
     SFAS No. 141 applies to all business combinations  initiated after June 30,
     2001.

     SFAS No. 142 applies to all acquired  intangible  assets  whether  acquired
     singly,  as  part  of a  group,  or in a  business  combination.  SFAS  142
     requires,  among  other  things,  the  cessation  of  the  amortization  of
     goodwill.  All of the  provisions  of the  statement  should be  applied in
     fiscal years  beginning  after  December 31, 2001 to all goodwill and other
     intangible assets recognized in an entity's balance sheet at that date.

     In June  2001,  the  FASB  issued  SFAS  No.  143,  "Accounting  for  Asset
     Retirement  Obligations." This statement  establishes  accounting standards
     for  recognition  and  measurement  of a liability for an asset  retirement
     obligation and the associated costs.  Under this statement,  an entity must
     recognize the fair value of a liability for an asset retirement  obligation
     in the period in which it is incurred or in a period in which a  reasonable
     estimate  of fair  value  may be made.  This  statement  is  effective  for
     financial statements issued for fiscal years beginning after June 15, 2002.
     Early adoption is allowed.

     In  August  2001,  the  FASB  issued  SFAS  No.  144,  "Accounting  for the
     Impairment or Disposal of Long-Lived Assets." This statement will supersede
     SFAS No. 121,  "Accounting  for the Impairment of Long- Lived Assets or for
     Long-Lived Assets to be Disposed Of," in its entirety,  and APB Opinion No.
     30,  "Reporting  the  Results of  Operations  -  Reporting  the  Effects of
     Disposal  of a  Segment  of a  Business,  and  Extraordinary,  Unusual  and
     Infrequently  Occurring Events and  Transactions,"  only for segments to be
     disposed of. The  provisions of this  statement are effective for financial
     statements issued for fiscal years beginning after December 15, 2001.

     The Company is currently evaluating the effect, if any, that adopting these
     standards will have on its financial statements.



                                     II-18


2.   Property and Equipment

     Property and equipment consists of the following:
                                                              December 31,
                                                           2001           2000
                                                         -------        -------
     Land and improvements ....................         $ 10,303       $ 10,106
     Track structure ..........................           59,499         56,389
     Buildings and other structures ...........            7,686          7,437
     Equipment ................................           23,949         23,376
                                                         -------        -------
                                                         101,437         97,308
     Less accumulated depreciation ............           33,790         31,605
                                                         -------        -------
     Total property and equipment, net ........         $ 67,647       $ 65,703
                                                         =======        =======

3.   Land Held for Development

     Pursuant to permits issued by the United States Department of the Army Corp
     of Engineers  ("ACE") and the Rhode  Island  Coastal  Resources  Management
     Council  ("CRMC"),  the Company created 33 acres of waterfront land in East
     Providence,  Rhode Island ("South Quay") originally  designed to capitalize
     on the  growth  of  intermodal  transportation  utilizing  rail,  water and
     highway  connections.  The property has good highway  access (1/2 mile from
     I-195) and direct  rail access and is adjacent to a 12 acre site also owned
     by the Company.

     The permits for the  property  allow for  construction  of a dock along the
     west face of the South Quay.  The ACE permit has been  extended to December
     31, 2003 and the CRMC permit has been extended to May 11, 2009.

     In April 1999, the Rhode Island Supreme Court issued an Opinion  confirming
     the Company's fee simple absolute title to the South Quay. In January 2000,
     the Rhode Island Superior Court confirmed the Company's fee simple absolute
     title to the 12 acre parcel  adjacent to the South Quay.  Also in 1999, the
     Rhode  Island  Department  of  Transportation  entered  into a contract for
     engineering  services to undertake  roadway  improvements to provide direct
     vehicular access from the interstate  highway system to the South Quay. The
     project is anticipated to be complete by 2004.

     The City of East  Providence has been working to create a large  waterfront
     redevelopment  area with a proposed  zoning overlay (which has not yet been
     unveiled) that would encourage development of restaurants,  shops, marinas,
     condominiums and "clean" employment.  The Company has been cooperating with
     the City of East Providence in these efforts.

     In connection  with the  preparation by the ACE of the Final  Environmental
     Impact  Statement  ("FEIS") for the dredging of the Providence  River,  the
     Company was approached  about its willingness to accept up to 350,000 cubic
     yards of dredged  materials  for de-  watering on the South Quay  property,
     with the understanding that,  following the de-watering,  the Company would
     be free to use the material for its own  purposes.  The FEIS,  dated August
     2001,  identified the South Quay as one of two potential  "temporary  sites
     for  dewatering  and storage or reuse of high  quality sand and gravel that
     would be excavated..."  and went on to note that the identified sites would
     be able to take only a portion  of the  dredged  material.  The  Company is
     pursuing this course in the belief that additional  clean,  buildable fill,
     if available, could further enhance the value of the site. In addition, the
     Company is  considering  a proposal to develop the site to provide  freight
     service for the transport of  automobiles  along the Company's Main Line to
     and  from  East   Providence,   pending  the  development  of  the  Quonset
     Point-Davisville  Industrial Park. In 2001, the Company completed  overhead
     clearances between Worcester and the South Quay, which enables operation of
     double  stack  trains  (having a height of nineteen  feet,  two inches) and
     multi-level automobile cars.



                                     II-19


4.   Revolving Line of Credit

     The Company has a revolving  line of credit with its principal  bank in the
     amount of $3,000  expiring  June 1,  2003.  Borrowings  under  this line of
     credit are unsecured,  due on demand and bear interest at either the bank's
     prime rate or one and one half  percent  over either the one or three month
     London Interbank  Offered Rates. The Company pays no commitment fee on this
     line.  There were no loans  outstanding  under the line at any time  during
     2001 or 2000.

5.   Other Income

     Other income consists of the following:   Years Ended December 31,

                                                   2001        2000        1999
                                                  ------      ------      ------
     Gains from sale, condemnation and
      disposal of property, equipment and
      easements, net ...........................  $  359      $1,244      $2,353
     Recovery of prior year environmental
      claim ....................................      --          --         947
     Rentals and license fees under
      various operating leases .................     448         489         453
     Interest ..................................     196         316         221
                                                  ------      ------      ------
                                                  $1,003      $2,049      $3,974
                                                  ======      ======      ======

     Gains from sale,  condemnation  and  disposal of  property,  equipment  and
     easements  for 2000  includes  $1,132  received  from the sale of permanent
     easements and for 1999 includes  $2,127 received from the sale of long-term
     fiber optics cable licenses.

6.   Income Taxes

     The provision for income taxes consists of the following:
                                                     Years Ended December 31,
                                                   2001        2000        1999
                                                  ------      ------      ------
     Current:
      Federal .........................           $   90      $  900      $1,495
      State ...........................               10          70         105
                                                  ------      ------      ------
                                                     100         970       1,600
     Deferred, Federal and State ......              405         230          90
                                                  ------      ------      ------
                                                  $  505      $1,200      $1,690
                                                  ======      ======      ======

                                     II-20


     The following summarizes the estimated tax effect of temporary  differences
     that are included in the net deferred income tax provision:

                                                     Years Ended December 31,
                                                   2001        2000        1999
                                                  -----       -----       -----
     Depreciation and amortization ..........     $ 326       $ 207       $ 196
     Deferred grant income ..................         2        (272)       (123)
     Gains from sale, condemnation and
      disposal of property and equipment ....       (20)        346          --
     Accrued casualty and other claims ......        56         (71)          2
     Other ..................................        41          20          15
                                                  -----       -----       -----
                                                  $ 405       $ 230       $  90
                                                  =====       =====       =====

     Deferred income taxes reflect the net tax effects of temporary  differences
     between  the  carrying  amount  of assets  and  liabilities  for  financial
     reporting  purposes and the amounts used for income tax  purposes.  The tax
     effects of significant  items  comprising the Company's net deferred income
     tax liability as of December 31, 2001 and 2000 are as follows:

                                                               December 31,
                                                            2001          2000
                                                          -------       -------
     Deferred income tax liabilities:
      Differences between book and tax basis of
       property and equipment .......................     $12,253       $11,947
                                                          -------       -------
      Other .........................................         121            89
                                                          -------       -------
                                                           12,374        12,036
                                                          -------       -------
     Deferred income tax assets:
      Rental income received in advance .............          17            27
      Deferred grant income .........................       2,801         2,797
      Accrued casualty and other claims .............          24            80
      Allowance for doubtful accounts and other .....          85            90
                                                          -------       -------
                                                            2,927         2,994
                                                          -------       -------

     Net deferred income tax liability ..............     $ 9,447       $ 9,042
                                                          =======       =======

     A  reconciliation  of  the  U.S. federal  statutory  rate  to  the
     effective tax rate is as follows:

                                                      Years Ended December 31,
                                                     2001       2000       1999
                                                     ----       ----       ----
     Federal statutory rate .......................    34%        34%        34%
     Depreciation of properties acquired from
      bankrupt railroads having a tax basis
      in excess of cost ...........................    (3)        (2)        (2)
     Non deductible expenses, etc .................     5          4          2
     State income tax, net of federal income
      tax benefit .................................     1          1          2
                                                     ----       ----       ----
     Effective tax rate ...........................    37%        37%        36%
                                                     ====       ====       ====

                                     II-21


7.   Commitments and Contingencies

     The Company is a defendant in certain lawsuits relating to casualty losses,
     many of which are covered by insurance subject to a deductible. The Company
     believes that adequate provision has been made in the financial  statements
     for any  expected  liabilities  which may result from  disposition  of such
     lawsuits.

     The  Company  is  party to an  arbitration  proceeding  with  the  National
     Railroad Passenger  Corporation  ("Amtrak")  concerning  Amtrak's claim for
     rate  increases  with respect to the Company's  freight  operations  over a
     portion of Amtrak's  Northeast  Corridor in the states of Rhode  Island and
     Connecticut.  On July 31, 2001 Amtrak filed its brief in the arbitration in
     which Amtrak claims that it is entitled to  approximately  $2,400 under its
     contract with the Company,  of which $1,676 relates to the period from July
     1994 through June 1999. The Company believes that, pursuant to its contract
     with  Amtrak,  Amtrak's  claim for the  period  ended  June 1999 is without
     merit. As to Amtrak's claim for the period from July 1999 to date, totaling
     $724, the Company believes that Amtrak's  allocated expenses are overstated
     and that Amtrak's  entitlement,  if any, to increased mileage charges would
     be significantly less than the amount claimed. In addition, the Company has
     asserted that any new rate arrived at as a result of the arbitration should
     take effect prospectively from the date of the arbitrator's  decision.  The
     Company filed its brief on November 28, 2001.  Discovery  has ended,  and a
     hearing  before the  arbitrator  is scheduled  for March 27,  2002,  with a
     decision to follow sometime thereafter. Given the extent of the differences
     in the positions of the parties,  the Company cannot predict the amount, if
     any, of any liability to Amtrak which may result from this arbitration.

     On January 29, 2002, the Company received a "Notice of Potential Liability"
     from the United States Environmental Protection Agency ("EPA") regarding an
     existing   Superfund   Site  that  includes  the  J.M.  Mills  Landfill  in
     Cumberland,  Rhode Island.  EPA sends these "Notice" letters to potentially
     responsible   parties  ("PRPs")  under  the   Comprehensive   Environmental
     Response,  Compensation, and Liability Act. EPA identified the Company as a
     PRP based on its status as an owner  and/or  operator  because its railroad
     property traverses the Superfund Site. Via these Notice letters,  EPA makes
     a demand for payment of past costs  (identified  in the letter as $762) and
     future  costs  associated  with the response  actions  taken to address the
     contamination at the Site, and requests PRPs to indicate their  willingness
     to  participate  and resolve  their  potential  liability at the Site.  The
     Company has responded to EPA by stating that it does not believe it has any
     liability for this Site, but that it is interested in cooperating  with EPA
     to address  issues  concerning  liability at the Site.  At this point,  two
     other  parties have already  committed  via a consent order with EPA to pay
     for the Remedial  Investigation/Feasibility  Study phase of the clean-up at
     the Site,  which will take  approximately  two or more  years to  complete.
     After  that,  EPA will likely seek to  negotiate  the cost of the  Remedial
     Design  and  implementation  of the remedy at the Site with the PRPs it has
     identified via these Notice Letters  (which  presently  includes over fifty
     parties, and is likely to increase after EPA completes its investigation of
     the identity of PRPs).  The Company  believes  that none of its  activities
     caused contamination at the Site, and will contest this claim by EPA.

8.   Employee Benefit Plans

     Stock Option Plan
     -----------------

     The Company has a  non-qualified  stock  option plan  ("SOP")  covering all
     management  personnel  having a  minimum  of one year of  service  with the
     Company  and who are not  holders of a majority  of either its  outstanding
     common stock or its outstanding preferred stock. In addition, the Company's
     outside  directors are eligible to  participate  in the SOP. The SOP covers
     50,000  common  shares or 5% of the  shares of  common  stock  outstanding,
     whichever is greater (220,562 shares at December 31, 2001). Options granted
     under the SOP, which are fully vested when granted,  are exercisable over a
     ten year period at the market  price for the  Company's  common stock as of
     the date the options are granted.

                                     II-22


     Changes in stock options outstanding are as follows:
                                                            Weighted Average
                                                            ----------------
                                             Number         Exercise   Fair
                                             of shares        Price    Value
                                             ------          ------   ------
     Outstanding at January 1, 1999 .....    38,404          $ 9.13

     Granted ............................     8,310           12.38   $ 9.53
     Exercised ..........................    (5,439)           7.53
     Expired ............................    (3,706)          10.73
                                             ------          ------   ------
     Outstanding and exercisable at
      December 31, 1999..................    37,569            9.92

     Granted ............................     8,060            8.00$  $ 4.20
     Exercised ..........................      (614)           5.37
     Expired ............................    (3,411)           8.90
                                             ------          ------   ------
     Outstanding and exercisable at
      December 31, 2000..................    41,604            9.70

     Granted ............................     8,130            7.13   $ 3.62
     Exercised ..........................    (1,220)           5.72
     Expired ............................    (1,763)           5.99
                                             ------          ------   ------
     Outstanding and exercisable at
      December 31, 2001..................    46,751          $ 9.50
                                             ======          ======   ======

     The fair  value of  options  on their  grant  date was  measured  using the
     Black-Scholes  options pricing model.  Key  assumptions  used to apply this
     pricing model are as follows:

                                             2001       2000       1999
                                          ---------  ---------  ---------
     Average risk-free interest rate         4.97%      6.30%      6.30%
     Expected life of option grants          7.0 years  7.0 years  7.0 years
     Expected volatility of underlying stock  58%        55%        30%
     Expected dividend payment rate, as
      a percentage of the share price
      on the date of grant                   2.25%      2.00%      1.21%

     It should be noted that the option pricing model used was designed to value
     readily  tradable  stock options with  relatively  short useful lives.  The
     options granted to employees are not tradable and have contractual lives of
     up to ten years. However,  management believes that the assumptions used to
     value the options and the model applied yield a reasonable  estimate of the
     fair value of the grants made under the circumstances.

     The following table sets forth  information  regarding  options at December
     31, 2001:


                                                   Weighted Average
                     Range of       Number         ----------------
         Number      Exercise      Currently    Exercise   Remaining
        of Options    Prices      Exercisable     Price   Life (in years)
       ---------    ----------    ----------    ---------- -----------
          2,796    $3.25 - 4.88      2,796         $3.97        1
         30,482     5.50 - 8.25     30,482          7.44        6
          6,889     8.50 - 12.75     6,889         12.38        7
          6,584        18.38         6,584         18.38        6

     The Company has elected to retain the  accounting  prescribed by Accounting
     Principles  Board  Opinion  No.  25,  instead  of  adopting  SFAS No.  123,
     "Accounting for Stock-Based Compensation".  Therefore, no compensation cost
     has been  recognized for the SOP. Had  compensation  cost for the Company's
     SOP been  determined  on the fair value of the grant dates for awards under
     the SOP  consistent  with the method of SFAS 123, the  Company's net income
     available  to common  shareholders  and income per share would have been as
     follows:

                                     II-23


                                                      Years Ended December 31,
                                                   2001        2000        1999
                                                 -------     -------     -------
     Net income available to common shareholders:
      As reported ....................           $   848     $ 2,015     $ 3,023
      Pro forma ......................               816       1,985       3,000
     Basic income per share:
      As reported ....................               .19         .47         .71
      Pro forma ......................               .19         .46         .70
     Diluted income per share:
      As reported ....................               .19         .46         .70
      Pro forma ......................               .18         .45         .69

     Defined Contribution Retirement Plans
     -------------------------------------

     The Company has a deferred profit-sharing plan ("Plan") which covers all of
     its  employees  who  are  members  of  its  collective   bargaining  units.
     Contributions  to the Plan are  required  in years in which the Company has
     income from "railroad operations" as defined in the Plan. Contributions are
     to be equal to at least 10% but not more than 15% of the  greater of income
     before income taxes or income from railroad operations subject to a maximum
     contribution of $3.5 per eligible  employee.  Contributions to the Plan may
     be made in cash or in shares of the Company's  common stock.  Contributions
     accrued under this Plan amounted to $151 in 2001,  $357 in 2000 and $400 in
     1999. The Company made its 1999 and 2000  contributions and intends to make
     its 2001 contribution in newly issued shares of its common stock.

     The Company also has a Simplified  Employee  Pension  Plan  ("SEPP")  which
     covers  substantially  all  employees  who  are not  members  of one of its
     collective  bargaining  units.  Contributions to the SEPP are discretionary
     and are  determined  annually as a percentage  of each  covered  employee's
     compensation  up to the  maximum  amount  allowable  by law.  Contributions
     accrued under the SEPP  amounted to $201 in 2001,  $208 in 2000 and $197 in
     1999.

     Employee Stock Purchase Plan
     ----------------------------

     The  Company has an  Employee  Stock  Purchase  Plan  ("ESPP")  under which
     eligible employees may purchase registered shares of common stock at 85% of
     the market price for such shares.  An aggregate of 200,000 shares of common
     stock are authorized  for issuance under the ESPP which was  established in
     1997.  Any  shares  purchased  under  the  ESPP are  subject  to a two year
     lock-up. ESPP purchases amounted to 12,413 shares in 2001, 12,828 shares in
     2000 and 8,665 shares in 1999.

9.   Preferred Stock

     The Company's $50 par value preferred stock is convertible  into 100 shares
     of common stock at the option of the shareholder.  The noncumulative  stock
     dividend is fixed by the  Company's  Charter at an annual rate of $5.00 per
     share, out of funds legally available for the payment of dividends.

     The holders of  preferred  stock are entitled to one vote for each share in
     the  election  of  two-thirds  of the Board of  Directors.  The  holders of
     preferred  stock and holders of common  stock are  entitled to one vote per
     share, voting as separate classes, upon matters voted on by shareholders.


                                     II-24


Item 9. Disagreements on Accounting and Financial Disclosure
- ------------------------------------------------------------
         None.



                                     II-25


                                    PART III

Item 10. Directors and Executive Officers of the Registrant
- -----------------------------------------------------------

     The Company's  Charter and Bylaws  provide that the members of the Board of
Directors (the "Board") shall be elected separately by the Company's two classes
of stock.  Holders of Common Stock elect one-third of the Board of Directors and
the holders of Preferred  Stock elect the remainder of the Board.  Directors are
elected to serve until the next annual meeting and until their  successors  have
been duly  elected by the  shareholders.  There are  currently  three  directors
elected  by the  holders of the Common  Stock and six  directors  elected by the
holders  of the  Preferred  Stock.  Officers  are  elected  by and  serve at the
discretion of the Board of Directors.


Directors and Executive Officers

     The  current  directors  and  executive  officers,  their  ages  and  their
positions held with the Company are as follows:

          Name                          Age  Position
          ----                          ---  --------
     Robert H. Eder(a)...............    69  Chairman of the Board and Chief
                                              Executive Officer
     Orville R. Harrold(b)...........    69  President, Chief Operating
                                              Officer and Director
     Robert J. Easton................    58  Treasurer
     P. Scott Conti..................    44  Vice President Engineering
     Mary A. Tanona..................    44  Secretary and General Counsel
     Richard W. Anderson (a).........    54  Director
     Frank W. Barrett(b).............    62  Director
     John H. Cronin(b)...............    68  Director
     J. Joseph Garrahy(b)............    71  Director
     John J. Healy(b)................    66  Director
     Charles M. McCollam, Jr.(b).....    69  Director
     Merrill W. Sherman(a)...........    53  Director
- --------------
     (a)  Elected by holders of Common Stock.
     (b)  Elected by holders of Preferred Stock.

     The  following is a brief  summary of the  background  of each director and
executive officer.


Directors and Executive Officers

     Robert H. Eder, Chairman of the Board and Chief Executive Officer. Mr. Eder
became  President of the Company in 1966 and led the Company through its efforts
to become an independent  operating  company.  He has been Chairman of the Board
since 1980. He is a graduate of Harvard College and Harvard Law School. He (with
his wife) is also majority owner and Chairman of an affiliated company,  Capital
Properties,  Inc., a real estate holding company of which he is also a Director.
Mr. Eder is admitted to practice law in Rhode Island and New York.

     Orville R. Harrold,  President,  Chief Operating Officer and Director.  Mr.
Harrold  has  been  with the  Company  since  the  commencement  of  independent
operations in February 1973.  Over the past 28 years,  he has held the positions
of Chief Engineer and General Manager,  becoming  President in 1980. Mr. Harrold
has a  bachelors  degree in  mechanical  engineering  from the Pratt  Institute,
Brooklyn,  New York and has been  employed in the  railroad  industry in various
capacities since 1960.

     Robert J. Easton,  Treasurer.  Mr.  Easton has been with the Company  since
1986, initially as Controller.  He was promoted to the position of Treasurer and
Controller  in 1988.  Prior to joining the Company,  Mr.  Easton had 21 years of
experience in public  accounting.  He is a Certified  Public  Accountant  with a
bachelors degree in accounting from the University of Rochester.

     P. Scott Conti,  Vice  President  Engineering.  Mr. Conti has been with the
Company since 1988 and is responsible  for all activities of the  Maintenance of
Way and Engineering  Department which maintains the Company's  tracks,  bridges,


                                     III-1


buildings  and grade  crossings,  overseeing  all  construction  activity  on or
affecting railroad  property.  From June 1988 to December 1997, Mr. Conti served
as Engineering Manager. In January 1998 he was promoted to Chief Engineer and in
March 1999 he was promoted to Vice President.  Prior to Joining the Company, Mr.
Conti was employed by Perini Corporation.

     Mary A.  Tanona,  Secretary  and General  Counsel.  Ms.  Tanona  joined the
Company in 1999 as Assistant  General Counsel and Assistant  Secretary.  In 2000
she was promoted to General Counsel. Prior to joining the Company, Ms Tanona was
an associate with Dewey  Ballantine in New York.  Most  recently,  she served as
associate general counsel at Arbor National Mortgage.  She is a 1987 graduate of
Fordham  University School of Law and holds a bachelor of arts degree from Smith
College.  Ms. Tanona is admitted to practice law in Massachusetts,  Rhode Island
and New York.

     Richard W.  Anderson,  Director.  Mr.  Anderson  has been a Director of the
Company  since  1998.  He is Senior  Vice  President  of  Massachusetts  Capital
Resource  Company   ("MCRC"),   a  private   investment  firm  funded  by  major
Massachusetts  based life insurance companies providing high risk growth capital
to Massachusetts  businesses.  He began working at MCRC in 1981. Mr. Anderson is
also a  director  of Matec  Corporation,  a company  specializing  in  frequency
control devices.

     Frank W. Barrett,  Director. Mr. Barrett has been a Director of the Company
since 1995.  From 1993 to 1998 he was Executive  Vice  President at  Springfield
Institution for Savings ("SIS").  Effective January 1, 1999, he became Executive
Vice  President  and Chief  Lending  Officer of Family  Bank.  Family  Bank is a
Massachusetts subsidiary of Peoples Heritage Financial Group and the acquirer of
SIS. Family Bank became First  Massachusetts  Bank, N.A. upon the acquisition of
Bank North Group by Peoples  Heritage  Financial  Group  (which then changed its
name to  BankNorth  Group).  Effective  June  2000,  he  became  Executive  Vice
President of First  Massachusetts  Bank,  N.A.  Effective  January  2002,  First
Massachusetts Bank, N.A. was merged into Banknorth  Massachusetts.  No change in
Mr. Barrett's responsibility was effected as a result of the merger. Mr. Barrett
is also a director of Dairy Mart Convenience Store, Inc.

     John H.  Cronin,  Director.  Mr.  Cronin has been a Director of the Company
since 1986.  Since 1971 until his  retirement in 1996,  Mr. Cronin was owner and
President of Ideal Products, Inc., a wholesale entertainment supply company.

     J. Joseph Garrahy, Director. Mr. Garrahy has been a Director of the Company
since 1992. He is a former four term  Governor of Rhode Island and,  since 1990,
has been an independent  business  consultant in the State of Rhode Island.  Mr.
Garrahy is also a director of Grove Real Estate Investment Trust.

     John J. Healy, Director. Mr. Healy has been a Director of the Company since
1991. He has been President of Worcester  Affiliated Mfg. L.L.C., an independent
business  consulting  firm  involved in efforts to revitalize  manufacturing  in
Massachusetts,   since  January  1997.  Mr.  Healy  is  also  President  of  the
Manufacturing  Assistance  Center.  Prior  thereto,  Mr. Healy was President and
Chief Executive Officer of HMA Behavioral Health, Inc., a behavioral health care
management service provider.

     Charles M. McCollam, Jr., Director. Mr. McCollam has been a Director of the
Company since 1996. He owns and operates a number of insurance businesses in the
State of Connecticut,  as well as McCollam Associates, a consulting firm. He was
the Chief of Staff to a former governor of Connecticut.

     Merrill W.  Sherman,  Director.  Ms.  Sherman  has been a  Director  of the
Company  since 1999.  She is President  and Chief  Executive  Officer of Bancorp
Rhode Island, Inc. and has been President,  Director and Chief Executive Officer
of its primary  subsidiary,  Bank Rhode Island,  a community bank in the greater
Providence  metropolitan area, since its formation in March 1996. Prior thereto,
from  September  1993 to August 1995, Ms. Sherman was a partner in the corporate
and real estate departments of the law firm Brown, Rudnick, Freed & Gesmer where
she headed the firm's banking  consulting group affiliate.  She retired from her
position  in August  1995 to devote  full-time  efforts to the  creation of Bank
Rhode Island.

Committees of the Board of Directors

     The  Board  of  Directors  has an  Executive  Committee,  a Stock  Option &
Compensation  Committee and an Audit Committee.  The Board of Directors does not
have a nominating committee.  In accordance with the By-laws of the Company, the


                                     III-2


Executive Committee,  currently comprised of Robert H. Eder,  Chairman,  John J.
Healy and Orville R. Harrold,  exercises the authority of the Board of Directors
when  formal  Board  action  is  required  between  meetings,   subject  to  the
limitations imposed by law, the By-laws or the Board of Directors. The Executive
Committee  acts  on  routine  matters  such  as  authorizing  the  execution  of
government  contracts  for  reimbursement  for Company work on highway  projects
adjacent to the railroad and grade crossing rehabilitation.

     The Stock Option & Compensation  Committee,  currently comprised of John H.
Cronin,  Chairman,  Richard  W.  Anderson  and  Charles  M.  McCollam,  Jr.,  is
responsible  for  establishing  the amount of option shares to be granted to the
Company's  employees under the Stock Option Plan and for making  recommendations
to the full Board concerning executive officer compensation.

     The Audit  Committee of the Board of Directors is responsible for providing
independent,  objective  oversight of the  Company's  accounting  functions  and
internal  controls.  The Audit Committee is composed of three directors,  all of
whom  are  independent  as  defined  by  the  American  Stock  Exchange  listing
standards.  The Audit  Committee  operates under a written charter first adopted
and approved by the Board of Directors on April 26, 2000.

     The Board of Directors  held four  meetings,  the Audit  Committee held six
meetings,  the Stock Option & Compensation  Committee held four meetings and the
Executive  Committee held ten meetings during the fiscal year ended December 31,
2001.

                            Compensation of Directors

     During the fiscal year ended  December 31, 2001,  each director who was not
an employee of the Company received a base fee of $500 for each attended meeting
of the Board of Directors plus $50 per attended meeting for each year of service
as a director,  and each member of the Audit  Committee  and the Stock  Option &
Compensation  Committee received $300 for each attended meeting of the committee
(other than the Chairman of the Committee, who received $350).

     During the month of January of each year, directors of the Company who were
serving as such on the preceding  December 31 and are not full time employees of
the  Company are  granted  options for the  purchase of 100 shares of the Common
Stock of the Company,  plus options for an  additional  ten shares for each full
year of service to the Company. The exercise price is the last sale price of the
Common Stock on the last  business day of the  preceding  year,  and the term of
each option is ten years  (subject to earlier  termination if the grantee ceases
to serve as a director), provided, however, that no option is exercisable within
six months following the date of grant.



                                     III-3



Item 11. Executive Compensation
- -------------------------------

     The following  table  summarizes  the  compensation  paid or accrued by the
Company  during the three year period  ended  December  31,  2001,  to its Chief
Executive  Officer  and each of its  executive  officers  who  earned  more than
$100,000  in salary  and bonus in 2001 (the  "Named  Executive  Officers"),  for
services rendered in all capacities to the Company during 2001.

                           Summary Compensation Table

                                                              Long-Term
                                  Annual Compensation         Compensation
                                  -------------------         ------------
                                                              Securities
                                                              Underlying    All
                                                    Other     Options to   Other
                                                    Annual    Purchase   Compen-
                                   Salary          Compen-    Common      sation
Name and Principal Position  Year  ($)(a) Bonus($) sation($)  Stock       ($)(b)
- ---------------------------- ----  ------ ------   --------  ------------ ------
Robert H. Eder.............. 2001  342,464    0     36,459(c)    0        45,236
 Chairman of the Board and   2000  325,621    0     35,337(c)    0        47,302
  Chief Executive Officer    1999  307,403 17,500   23,653(c)    0        48,024

Orville R. Harrold.......... 2001  293,955    0         0      1,128      37,758
 President and Chief         2000  279,077    0         0      1,178      39,242
  Operating Officer          1999  262,181    0         0      1,087      42,726

P. Scott Conti.............. 2001  114,192    0         0       223        7,993
 Vice President Engineering  2000  105,546    0         0       232        7,916
                             1999   99,072    0         0       147        8,068

Robert J. Easton............ 2001  138,846    0         0       281        9,719
 Treasurer                   2000  133,304    0         0       301        9,998
                             1999  130,858    0         0       346       10,469

Mary A. Tanona.............. 2001  109,373    0         0        90        7,656
                             2000   84,954    0         0         0        6,372
                             1999   32,789(d) 0         0         0          0



(a)  Includes  amounts  taxable to employees  for personal use of  Company-owned
     vehicles,  other  than  Mr.  Eder,  who does  not  have  personal  use of a
     Company-owned vehicle.

(b)  Includes  amounts paid  directly to the  retirement  accounts of management
     staff under the Company's  simplified  employee  pension plan,  and, in the
     case of Robert H. Eder and Orville R.  Harrold,  includes for 2001 premiums
     paid for life  insurance  coverage in the  amounts of $33,336 and  $25,858,
     respectively.

(c)  Includes the cost of a vehicle for Mr. Eder.

(d)  Date of hire,  July 26, 1999.  Appointed  to the position of Secretary  and
     General Counsel effective October 2, 2000.


                                     III-4


                      Option/SAR Grants in Last Fiscal Year

     The following  table  contains  information  concerning  the grant of stock
options  under  the  Company's  Non-Qualified  Stock  Option  Plan to the  Named
Executive  Officers  during the Company's last fiscal year. The Company does not
issue stock appreciation rights.

                                    % of Total
                        Number of    Options
                        Securities   Granted To
                        Underlying   Employees                        Grant Date
                         Options     In Fiscal   Exercise  Expiration    Present
     Name              Granted(a)     2001       Price($)     Date   Value($)(b)
    ------             ----------   ---------     ------    -------- -----------
Robert H. Eder(c).....       0          0            0           0          0

Orville R. Harrold....    1,128      16.12        7.125     01/02/11     4,083

P. Scott Conti........      223       3.18        7.125     01/02/11       807

Robert J. Easton......      281       4.02        7.125     01/02/11     1,017

Mary A. Tanona........       90       1.28        7.125     01/02/11       326

(a)  All options were granted on January 2, 2001 and became  exercisable on July
     2, 2001.

(b)  Amounts  represent  fair value of options and were estimated as of the date
     of grant using  Black-Scholes  options - pricing  model with the  following
     weighted average  assumptions:  expected volatility of 58%; expected life 7
     years; and risk free interest rate of 4.97%. Dividends at the rate of 2.25%
     per share were assumed for purposes of this estimate.

(c)  Under the terms of the Company's  Non-Qualified Stock Option Plan, Mr. Eder
     is not eligible to receive a grant of stock options.


               Aggregated Option/SAR Exercises In Last Fiscal Year
                        And Fiscal Year End Option Values

     The following table sets forth individual exercises of stock options during
2001 and the  year-end  values of options to purchase  Common  Stock held by the
Named Executive Officers as of December 31, 2001.

                                      Number of Securities
                                   Underlying Unexercised   Value of Unexercised
                                              Options at         In-the-Money at
                                         December 31, 2001  December 31, 2001(b)
                                         -----------------  --------------------
                       Shares
                      Acquired on     Value      Exercisable/       Exercisable/
             Name     Exercise   Realized($)(a) Unexercisable   Unexercisable($)
             ----    ----------- -------------- -------------   ----------------

Robert H. Eder.......     0             0             0/0              0/0

Orville R. Harrold...    619           762        3,559/0              0/0

P. Scott Conti.......     0             0           734/0              0/0

Robert J. Easton.....     0             0         1,895/0              0/0

Mary A. Tanona.......     0             0            90/0              0/0


(a)  Based on the last sale  price of the Common  Stock on the date of  exercise
     minus the exercise price.

(b)  Based on the  difference  between the exercise  price of each grant and the
     closing  price of the  Company's  Common  Stock on the AMEX on December 31,
     2001, which was $6.75.


                                     III-5


Item 12. Security Ownership of Certain Beneficial Owners and Management
- -----------------------------------------------------------------------

     The table set forth below reflects the only persons  (including any "group"
as that term is used in Section 13(d)(3) of the Securities Exchange Act of 1934)
who,  to the  best  of the  Company's  knowledge,  were on  March  1,  2002  the
beneficial owners of more than five percent of the Company's  outstanding Common
Stock,  $.50 par value,  or Preferred  Stock,  $50 par value.  Each share of the
Company's  outstanding Preferred Stock is convertible at any time, at the option
of the  holder,  into one hundred  shares of Common  Stock of the  Company.  The
footnote to the table below sets forth the percentages of the outstanding Common
Stock  which would be held by the  indicated  owners if such  owners'  Preferred
Stock were converted in whole into Common Stock.

                                                                       Percent
Name and Address                      Number of Shares Owned           of Class
- ----------------                      ----------------------           --------

Robert H. and Linda Eder                  842,742 (Common)             19.1%(a)
2441 S.E. Bahia Way                           500 (Preferred)          77.5%
Stuart, Florida 34996

Steinberg Priest Capital Management       447,100 (Common)             10.1%
 Company, Inc.
Michael A. Steinberg & Company, Inc.
Michael A. Steinberg
12 East 49th Street
New York, New York  10017

Keeley Asset Management Corp.             250,560 (Common)              5.7%
Kamco Performance Limited Partnership
Kamco Limited Partnership No. 1
401 South LaSalle Street
Chicago, Illinois  60605

Franklin resources, Inc.                  245,000 (Common)              5.6%
One Franklin Parkway
San Mateo, CA  94403-1906


     (a) Assuming no conversion of Preferred  Stock.  If their  Preferred  Stock
were  converted in whole to Common  Stock,  Mr. and Mrs. Eder would own 20.0% of
the outstanding Common Stock.

     Of the shares owned by Mr. and Mrs.  Eder,  768,162  shares of Common Stock
and 500 shares of Preferred  Stock were held  directly by Mr.  Eder,  and 74,580
shares of Common  Stock  were held  directly  by Mrs.  Eder.  By reason of their
ownership,  Mr. and Mrs. Eder may be deemed to be "control persons" with respect
to the Company.



                                     III-6


     The following table reflects, as of March 2, 2002, the beneficial ownership
of the Common Stock of the Company by directors,  nominees for directors,  Named
Executive Officers and all officers and directors as a group.


Name                                                   Number       Percentage
- ----                                                   ------       ----------

Richard W. Anderson(a) ..........................      201,030          4.5%
Frank W. Barrett(b)..............................         1,150           *
P. Scott Conti(c)................................         3,112           *
John H. Cronin(d)................................         2,230           *
Robert J. Easton(e) .............................         4,042           *
Robert H. Eder(f)................................       892,742        20.0%
J. Joseph Garrahy(g).............................         1,330           *
Orville R. Harrold(h)............................        32,400           *
John J. Healy(i).................................         1,540           *
Charles M. McCollam, Jr.(j)......................           900           *
Merrill W. Sherman(k)............................           710           *
Mary A. Tanona(l)................................           616           *
All executive officers and directors as a group
   (12 people)(l)................................     1,142,109        25.5%

 *   Less than one percent

     (a)  Includes 200,000 shares of common stock held by Massachusetts  Capital
          Resource Company of which Mr. Anderson disclaims beneficial ownership.
          Mr.  Anderson  is  Senior  Vice  President  of  Massachusetts  Capital
          Resource  Company.  Also includes 330 shares of Common Stock  issuable
          under stock options exercisable within 60 days.
     (b)  Includes  650 shares of Common  Stock  issuable  under  stock  options
          exercisable within 60 days.
     (c)  Includes  734 shares of Common  Stock  issuable  under  stock  options
          exercisable within 60 days.
     (d)  Includes  900 shares of Common  Stock  issuable  under  stock  options
          exercisable within 60 days.
     (e)  Includes 118 shares of Common Stock held by Mr.  Easton's  wife in her
          name and 1,895 shares of Common  Stock  issuable  under stock  options
          exercisable within 60 days.
     (f)  Mr.  Eder's  business   address  is  75  Hammond  Street,   Worcester,
          Massachusetts  01610.  Includes 74,580 shares of Common Stock owned by
          Mr.  Eder's  wife and  assumes  the  conversion  of the 500  shares of
          Preferred Stock owned by Mr. Eder.
     (g)  Includes  660 shares of Common  Stock  issuable  under  stock  options
          exercisable within 60 days.
     (h)  Includes (i) 1,700 shares of Common Stock held by Mr.  Harrold's wife,
          (ii) 3,200 shares of Common Stock held by a custodian in an individual
          retirement  account  for the  benefit of Mr.  Harrold  and (iii) 3,371
          shares of Common Stock issuable under stock options exercisable within
          60 days.
     (i)  Includes  1,240 shares of Common Stock  issuable  under stock  options
          exercisable within 60 days.
     (j)  Includes  110 shares of Common  Stock  issuable  under  stock  options
          exercisable within 60 days.
     (k)  Includes  210 shares of Common  Stock  issuable  under  stock  options
          exercisable within 60 days.
     (l)  Includes  90 shares of  Common  Stock  issuable  under  stock  options
          exercisable within 60 days.
     (m)  Includes 307 shares of Common Stock owned by an officer of the Company
          who is not a Named  Executive  Officer,  50,000 shares of Common Stock
          issuable  upon  conversion  of  Preferred  Stock and 10,190  shares of
          Common Stock issuable under options exercisable within 60 days.


Item 13. Certain Relationships and Related Transactions
- -------------------------------------------------------

     Not Applicable


                                     III-7


                                     PART IV

Item 14. Exhibits, Financial Statements Schedules, and Reports on Form 8-K
- --------------------------------------------------------------------------


     (a)  (1) All financial statements:

          An index of financial  statements is included in Item 8, page II-11 of
          this annual report

          (2)  Financial   Statement   schedule:   Schedule  II  Valuation   and
               Qualifying Accounts................................Page IV-3

               All other  schedules are omitted  because they are not applicable
               or not  required,  or because the required  information  is shown
               either in the financial statements or the notes thereto.

          (3)  Listing of Exhibits.

               (10A) Material Contracts (incorporated by reference to Exhibit 10
               to the  registration  statement of the  Registrant on Form 10, to
               the  Non-Qualified  Stock Option Plan and Employee Stock Purchase
               Plan of the  Registrant  on  Forms  S-8  and to the  registration
               statements of the Registrant on Form S-1).


               (23) Independent Auditors' Consent

     (b)  The Company did not file any reports on Form 8-K during the year ended
          December 31, 2001.

     (c)  Exhibits (annexed).

     Financial Statement Schedule. See item (a) (2.) above



                                      IV-1


                                   SIGNATURES
                                   ----------

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.


                    PROVIDENCE AND WORCESTER RAILROAD COMPANY

                               /s/ Robert H. Eder
                  --------------------------------------------
                                By Robert H. Eder
                             Chief Executive Officer
                              Dated: March 29, 2002

     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated:

     Signature                Title                                 Date
     ---------                -----                                 ----
/s/ Robert H. Eder
________________________      Chief Executive Officer            March 29, 2002
Robert H. Eder                and Chairman (Principal
                              Executive Officer)

/s/ Orville R. Harrold
________________________      President and Director             March 29, 2002
Orville R. Harrold            (Chief Operating Officer)

/s/ Robert J. Easton
________________________      Treasurer                          March 29, 2002
Robert J. Easton              (Principal financial officer and
                              principal accounting officer)
/s/ Frank W. Barrett
________________________      Director                           March 29, 2002
Frank W. Barrett

/s/ J. Joseph Garrahy
________________________      Director                           March 29, 2002
J. Joseph Garrahy

/s/ Merrill W. Sherman
________________________      Director                           March 29, 2002
Merrill W. Sherman


                                      IV-2


                                                            SCHEDULE II

                    PROVIDENCE AND WORCESTER RAILROAD COMPANY

                        VALUATION AND QUALIFYING ACCOUNTS

                  YEARS ENDED DECEMBER 31, 2001, 2000, AND 1999
                              (IN THOUSAND DOLLARS)


         Column A        Column B    Column C Additions    Column D   Column E
         --------        --------    ------------------    --------   --------
                                      (1)        (2)
                         Balance   Charged to Charged to              Balance
                            at     costs and    other                  at end
       Description      beginning   expenses   accounts   Deductions     of
                        of period            describe        (A)       period
Allowance for doubtful
 accounts:
Year ended
 December 31, 2001.....   $ 125       $  5                  $   (5)      $125
                          =====       ====                  ======       ====
Year ended
 December 31, 2000.....   $ 125                                          $125
                          =====                                          ====
Year ended
 December 31, 1999.....   $ 125                                          $125
                          =====                                          ====
- ---------
(A) Bad debts written off.



                                      IV-3



                                                       EXHIBIT 23




INDEPENDENT AUDITORS' CONSENT


We consent to the  incorporation  by reference in  Registration  Statement  Nos.
333-65937, 333-65949, and 333-21617 of Providence and Worcester Railroad Company
on Form S-8 of our report dated March 5, 2002 appearing in this Annual Report on
Form 10-K of  Providence  and  Worcester  Railroad  Company  for the year  ended
December 31, 2001.


/s/ Deloitte & Touche LLP

Boston, Massachusetts
March 29, 2002