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, 2003

   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

Indicate by checkmark whether the registrant is an accelerated filer (as defined
in Rule 12b-2 of the Act). Yes No X


As of March 1, 2004,  the  aggregate  market  value of the voting  stock held by
non-affiliates  of the  Registrant  was  $32,537,343.  (For  this  purpose,  all
directors of the Registrant are considered affiliates.)

As of March 1,  2004,  the  Registrant  had  4,457,594  shares of  Common  Stock
outstanding.

Documents Incorporated by Reference -
- ------------------------------------

Portions of the  Registrant's  Proxy  Statement  for the 2004 Annual  Meeting of
Shareholders  to be held on April 28, 2004, is  incorporated  by reference  into
Part III of this Form 10-K.

Exhibit Index - Page III-2.


                                     PART I

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

     Providence  and Worcester  Railroad  Company  ("P&W" or "the Company") is a
class II 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,  construction and demolition debris,
processed  foods and edible food stuffs,  such as frozen  foods,  corn syrup and
animal and vegetable oils. Its customers include Cargill, Inc., The Dow Chemical
Company, Exxon- Mobil Corporation, Frito-Lay, Inc., International Paper Company,
Northeast Utilities, Smurfit-Stone Container Corporation and Tilcon Connecticut,
Inc.  In 2003,  P&W  transported  approximately  32,000  carloads of freight and
65,000 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, $272.0 million or more; Class II, $21.8 million to $272.0 million;  and Class
III, less than $21.8 million. As a result of mergers and  consolidations,  there
are now only seven Class I railroads in the country.  These large systems handle
92% 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 550 of these regional
and short-line railroads.  They operate in all 50 states, account for nearly 30%
of all rail track,  employ 11% of all rail workers and generate  about 8% 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.

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.

                                     I - 1


 Quonset/Davisville

     The State of Rhode Island and the federal  government are progressing  with
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 commenced in 2002 at a cost in excess of $120 million and
scheduled to be completed by the first quarter of 2006.

 Massachusetts Highway Improvement Program

     Work  is  continuing  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 when completed.

 Port of New Haven

     The State of Connecticut has completed  rebuilding the Tomlinson  Bridge in
New Haven,  which provides 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 has been 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 complete  and ready for service.  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 future
revenue growth.

 New London Interchange

     Through its New London  interchange  with the New England Central  Railroad
P&W has been able to develop significant new business with the Canadian National
Railway ("CN") and the Canadian Pacific Railway.  P&W has worked aggressively to
leverage its  extensive  bulk  transload  facilities  in  developing  additional
chemical and plastics traffic with CN and has developed a significant  volume of
steel traffic with CN that had previously moved via truck.

 Port of Providence

     The  Port  of  Providence,  in  conjunction  with  the  Company,  has  made
investments  in its  infrastructure,  including  paving,  lighting and "on dock"
rail, to  accommodate  growth in the movement of imported coal to inland markets
and to handle that  product more  efficiently.  This is expected to be a growing
source of revenue for the  Company  over the next few years.  More than  300,000
tons of coal were handled through the Port of Providence in 2003.

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.

                                     I - 2


     The Company is  dependent  upon the  railroads  with which it  interchanges
freight  traffic to enable it to properly  service its customers at  competitive
rates.  Failure of any of these connecting railroads to provide adequate service
at reasonable rates can result in a loss of freight customers and revenues.

     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  165 customers in  Massachusetts,  Rhode
Island, Connecticut and New York. The Company's 10 largest customers account for
nearly half of its operating revenues. In 2003, 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  13.3% of the  Company's  operating  revenues.  No other  customer
accounted for 10% or more of its total operating revenues in 2003.

 Markets

     The Company transports a wide variety of commodities for its customers.  In
2003,  chemicals and plastics and  construction  aggregate  were the two largest
commodity  groups  transported  by  the  Company,   constituting  33%  and  16%,
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                              2003     2002     2001     2000     1999
- ---------                              ----     ----     ----     ----     ----
Chemicals and plastics ............      33%      35%      34%      38%      41%
Construction aggregate ............      16       20       19       17       17
Food and agricultural products ....      12       12       13       13       14
Forest and paper products .........      12       13       16       16       14
Metal products ..........                10        7        7        8        5
Scrap metal and waste .............       9        8        6        6        6
Other, including coal .............       8        5        5        2        3
                                        ---      ---      ---      ---      ---
   Total ..........................     100%     100%     100%     100%     100%
                                        ===      ===      ===      ===      ===

 Sales and Marketing

     P&W's sales and marketing staff of three people has substantial  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  or not using them to
their full capacity,  (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.

 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.

                                     I - 3


     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, 2004, the Company had 153 full-time employees, 117 of whom
are  represented  by three  railroad  labor  organizations  that are national in
scope. 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.  P&W's moratorium
periods are currently  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  rail  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  that CSX and Norfolk
Southern's   acquisition   and  division  of  Conrail  will  lead  to  expansion
opportunities, this transaction has also led 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.

                                     I - 4


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
Congress (which has  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 the main line tracks which it owns in such excellent condition.

     Of the approximately 545 miles of the Company's system,  312 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.
P&W  believes  that  its  executive  and   administrative   office   facilities,
classification  yards and  maintenance  facilities  are  adequate to support its
current level of operations.

 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.

                                     I - 5


     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, 2003:

     Description                                                    Number
     -----------                                                    ------
     Locomotive ..................................................      31
     Gondola .....................................................      77
     Flat Car ....................................................       5
     Ballast Car .................................................      30
     Passenger Equipment .........................................       7
     Caboose .....................................................       2
                                                                    ------
          Total ..................................................     152
                                                                    ======

     The  31  diesel  electric  locomotives,   which  include  nine  used  3,900
horsepower GE B39-8  locomotives  acquired in 2002 and 2003, 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
- -------------------------

     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  ("CERCLA").  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 ("RI/FS")
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 sixty
parties,  and is likely to increase after EPA completes its investigation of the

                                     I - 6


identity  of PRPs).  The Company  believes  that none of its  activities  caused
contamination at the Site, and will contest this claim by EPA.

     In connection with the EPA claim described  above, the two parties who have
committed  to  conduct  the  RI/FS at the  Site  filed a  complaint  in the U.S.
District  Court of Rhode  Island  against the  Company and others,  in an action
entitled  CCL Custom  Manufacturing,  Inc.  v.  Arkwright  Incorporated,  et al.
(consolidated  with  Unilever  Bestfoods v. American  Steel & Aluminum  Corp. et
al.), C.A. No. 01-496/L, on December 18, 2002. The Company is one of about sixty
parties  named  thus far by  Plaintiffs,  who  seek to  recover  response  costs
incurred in investigating and responding to the releases of hazardous substances
at the Site.  Plaintiffs  allege  that the  Company  is  liable  under 42 U.S.C.
section  961(a)(3) of CERCLA as an "arranger" or "generator" of waste that ended
up at the Site. The Company has entered into a Generator  Cooperation  Agreement
with other defendants to allocate costs in responding to this suit, and to share
technical  costs and  information  in evaluating  the  Plaintiffs'  claims.  The
Company does not believe it generated  any waste that ended up at this Site,  or
that its activities  caused  contamination at the Site. The Company will contest
this suit.

     On  December  15,  2003,  the EPA  issued a  second  "Notice  of  Potential
Liability"  letter to the Company  regarding the Site. The EPA again  identified
the  Company  as a PRP,  this time  because  EPA  "believes  that [the  Company]
accepted hazardous  substance for transport to disposal or treatment  facilities
and selected the site for disposal." The Company  responded again to EPA stating
that it is  interested in  cooperating  with EPA but that it does not believe it
has engaged in any activities that caused contamination at the Site.


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
                                  ----            ---     ---------      ------
2003
     First Quarter ........        7.87           6.75      $  5.00      $ .04
     Second Quarter .......        7.30           6.25          -0-        .04
     Third Quarter ........        9.46           7.00          -0-        .04
     Fourth Quarter .......        9.50           8.60          -0-        .04

2002
     First Quarter ........        8.36           6.87      $  5.00      $ .04
     Second Quarter .......       11.99           7.85          -0-        .04
     Third Quarter ........        8.30           6.86          -0-        .04
     Fourth Quarter .......        8.44           6.05          -0-        .04




As of March 1,  2004,  there  were  approximately  688  holders of record of the
Company's Common Stock.

The  declaration of cash dividends on both the Preferred and 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,
                                   2003      2002      2001      2000      1999
                                 -------   -------   -------   -------   -------
                                     (in thousands, except per share amounts)
Income Statement Data:
 Operating revenues ..........   $23,961   $22,868   $22,598   $23,470   $22,152
 Other income ................       661       877     1,003     2,049     3,974
                                 -------   -------   -------   -------   -------
 Total Revenues ..............    24,622    23,745    23,601    25,519    26,126
 Operating expenses ..........    23,554    23,698    22,245    22,301    21,410
                                 -------   -------   -------   -------   -------
 Income before income taxes ..     1,068        47     1,356     3,218     4,716
 Provision for income taxes ..       400        25       505     1,200     1,690
                                 -------   -------   -------   -------   -------
 Net income ..................       668        22       851     2,018     3,026
 Preferred Stock dividend ....         3         3         3         3         3
                                 -------   -------   -------   -------   -------

 Net income available to
  common shareholders ........   $   665   $    19   $   848   $ 2,015   $ 3,023
                                 =======   =======   =======   =======   =======

 Basic income per common
  share ......................   $   .15   $    --   $   .19   $   .47   $   .71
                                 =======   =======   =======   =======   =======

 Diluted income per common
  share ......................   $   .15   $    --   $   .19   $   .46   $   .70
                                 =======   =======   =======   =======   =======

 Weighted average
  shares-basic ...............     4,449     4,429     4,390     4,323     4,260
                                 =======   =======   =======   =======   =======

 Weighted average
  shares-diluted .............     4,516     4,497     4,458     4,390     4,334
                                 =======   =======   =======   =======   =======

 Cash dividends declared on
  Common Stock ...............   $   712   $   710   $   702   $   693   $   640
                                 =======   =======   =======   =======   =======


                                                   December 31,
                                   2003      2002      2001      2000      1999
                                 -------   -------   -------   -------   -------
                                            (in thousands)
Balance Sheet Data:
 Total assets ................   $90,619   $90,500   $89,161   $89,073   $86,371
 Shareholders' equity ........    68,691    68,641    69,073    68,483    66,683

                                     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.

The statements  contained in  Management's  Discussion and Analysis of Financial
Condition  and  Results  of  Operations  ("MDA")  which are not  historical  are
"forward-looking statements" within the meaning of Section 27A of the Securities
Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934,
as amended.  These forward- looking  statements  represent the Company's present
expectations or beliefs concerning future events. The Company cautions, however,
that actual results could differ materially from those indicated in MDA.


Critical Accounting Policies

The Securities  and Exchange  Commission  ("SEC")  defines  critical  accounting
policies as those that  require  application  of  management's  most  difficult,
subjective or complex judgments, often as a result of the need to make estimates
about the  effect of matters  that are  inherently  uncertain  and may change in
subsequent periods.

The  Company's  significant  accounting  policies are described in Note 1 of the
Notes to Financial Statements.  Not all of these significant accounting policies
require  management  to make  difficult,  subjective  or  complex  judgments  or
estimates.  Management  believes that the Company's policy for the evaluation of
long-lived asset impairment meets the SEC definition of critical.

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 carrying amounts of the assets are recoverable.

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,  insurance and casualty claim
expense,  diesel  fuel,  car  hire,  property  taxes,  materials  and  supplies,
purchased services,  track usage fees 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
recollectible  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.

                                     II - 3


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  13.3%,  15.7% and 14.4% of its operating  revenues in 2003, 2002,
and 2001,  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.

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,
                                -----------------------------------------------
                                     2003            2002              2001
                                -------------   --------------    -------------
                                      (in thousands, except percentages)
Freight Revenues:
 Conventional carloads ....... $19,795   82.6%  $19,119   83.6%  $18,427   81.6%
 Containers ..................   2,953   12.3     2,406   10.5     2,826   12.5
Non-Freight Operating Revenues:
 Transportation services .....     727    3.1       806    3.5       888    3.9
 Other .......................     486    2.0       537    2.4       457    2.0
                               -------  -----   -------  -----   -------  -----
  Total ...................... $23,961  100.0%  $22,868  100.0%  $22,598  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,
                                -----------------------------------------------
                                     2003            2002              2001
                                -------------   --------------    -------------
                                      (in thousands, except percentages)

Chemicals and plastics .......    $ 6,463   32.7% $ 6,783  35.5% $ 6,263   34.0%
Construction aggregate .......      3,086   15.6    3,759  19.7    3,509   19.0
Food and agricultural products      2,480   12.5    2,400  12.5    2,453   13.3
Forest and paper products ....      2,454   12.4    2,434  12.7    2,847   15.5
Metal products ...............      1,966    9.9    1,382   7.2    1,275    6.9
Scrap metal and waste ........      1,694    8.6    1,508   7.9    1,203    6.5
Other, including coal ........      1,652    8.3      853   4.5      877    4.8
                                  -------  -----  ------- -----  -------  -----
  Total ......................    $19,795  100.0% $19,119 100.0% $18,427  100.0%
                                  =======  =====  ======= =====  =======  =====

                                     II - 4


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,
                                -----------------------------------------------
                                     2003            2002              2001
                                -------------   --------------    -------------
                                      (in thousands, except percentages)
Salaries, wages, payroll taxes
 and employee benefits .......   $13,550   56.5% $13,402  58.6% $13,372   59.2%
Casualties and insurance .....     1,031    4.3    1,049   4.6      709    3.1
Depreciation and amortization      2,754   11.5    2,734  12.0    2,728   12.1
Diesel fuel ..................     1,203    5.0    1,051   4.6    1,074    4.8
Car hire, net ................       753    3.1      874   3.8      983    4.3
Purchased services, including
 legal and professional fees .     1,313    5.5    1,550   6.8    2,159    9.6
Repairs and maintenance of
 equipment ...................       947    4.0      875   3.8      803    3.5
Track and signal materials ...     1,985    8.3    2,242   9.8    2,381   10.5
Track usage fees .............       812    3.4    1,715   7.5      330    1.5
Other materials and supplies .     1,056    4.4      842   3.7      910    4.0
Other ........................     1,596    6.7    1,449   6.3    1,549    6.8
                                 -------  -----  ------- -----  -------  -----
 Total .......................    27,000  112.7   27,783 121.5   26,998  119.4
 Less capitalized and
  recovered costs ............     3,446   14.4    4,085  17.9    4,753   21.0
                                 -------  -----  ------- -----  -------  -----
  Total ......................   $23,554   98.3% $23,698 103.6% $22,245   98.4%
                                 =======  =====  ======= =====  =======  =====


Year Ended December 31, 2003 Compared to Year Ended December 31, 2002

Amtrak Arbitration

The Company was 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. The arbitrator
issued a  decision  in June 2002 in which he ordered  the  Company to pay Amtrak
additional track usage fees and siding  maintenance costs retroactive to July 9,
1999. The statement of income for 2002 includes $935,000 of track usage fees and
$165,000 of siding maintenance costs which relate to years prior to 2002.

Operating Revenues

Operating  revenues  increased  $1.1 million,  or 4.8%, to $24.0 million in 2003
from $22.9 million in 2002.  This  increase was  comprised of a $676,000  (3.5%)
increase in conventional  freight  revenues and a $547,000  (22.7%)  increase in
container  freight  revenues  partially  offset by a $130,000 (9.7%) decrease in
non-freight operating revenues.

The increase in conventional  freight  revenues  results from a 3.5% increase in
the  average  revenue  received  per  conventional  carloading.   The  Company's
conventional  freight  carloadings  increased  by just 10 to 31,948 in 2003 from
31,938 in 2002. Increases in carloadings of certain  commodities,  such as metal
products  and  coal  were  largely   offset  by  decreases  in   carloadings  of
construction  aggregates  and certain  other  commodities.  The  increase in the
average revenue received per conventional  carloading is attributable to a shift
in traffic mix away from construction  aggregates,  a lower rated commodity,  as
well as some modest rate increases.

The increase in container  freight  revenues results from an increase in traffic
volume and from an 11.3% increase in the average revenue received per container.
Intermodal  containers handled increased by 6,094, or 10.3% to 65,485 containers
in 2003 from 59,391  containers  in 2002.  The  increase in the average  revenue
received per container is the result of a contractual rate increase as well as a
change in the mix of containers handled.

The  decrease in  non-freight  operating  revenues for the year is the result of
decreases in maintenance department billings, as well as a decrease in demurrage
charges. Revenues of this nature typically vary from year to year depending upon
the needs of freight customers and other outside parties.

                                     II - 5


Operating Expenses

Operating  expenses  decreased  $144,000,  or .6%, to $23.6 million in 2003 from
$23.7 million in 2002.  Operating expenses as a percentage of operating revenues
decreased  to  98.3% in 2003  from  103.6%  in  2002.  This  small  decrease  is
attributable  to the  impact of the  Amtrak  arbitration  decision  on 2002,  as
previously  discussed,  offset,  in part,  by increases in various other expense
categories including profit sharing, maintenance and utility costs.

Other Income

Other income  decreased to $661,000 in 2003 from $877,000 in 2002. This decrease
results from lower gains from the sale of property,  equipment  and easements as
well as  decreases  in rental  income  and  interest  earned on  temporary  cash
investments.

Year Ended December 31, 2002 Compared to Year Ended December 31, 2001

Operating Revenues

Operating  revenues increased  $270,000,  or 1.2%, to $22.9 million in 2002 from
$22.6 million in 2001. This increase was comprised of a $692,000 (3.8%) increase
in conventional freight revenues partially offset by a $420,000 (14.9%) decrease
in  container  freight  revenues  and a $2,000  (.1%)  decrease  in  non-freight
operating revenues.

The increase in conventional  freight  revenues  results from a 6.0% increase in
traffic  volume,  partially  offset by a 2.1%  decrease in the  average  revenue
received  per  conventional  carloading.   The  Company's  conventional  freight
carloadings  increased  by 1,803 to  31,938 in 2002  from  30,135  in 2001.  The
increase in conventional traffic results from new customers as well as increases
from certain  existing  customers.  The decrease in the average revenue received
per  conventional  carloading is  attributable  to a shift in traffic mix toward
lower  rated  commodities,  such  as  construction  and  demolition  debris  and
construction aggregates.

The decrease in  container  freight  revenues is primarily  due to a decrease in
traffic volume. Total intermodal containers handled decreased by 9,305 to 59,391
containers in 2002 from 68,696  containers in 2001.  This decrease is the result
of the loss of a customer during the third quarter of 2001 and to the continuing
weakness in economic conditions.

Operating Expenses

Operating  expenses  increased  $1.5 million,  or 6.5%, to $23.7 million in 2002
from $22.2  million in 2001.  Operating  expenses as a  percentage  of operating
revenues  increased  to 103.6%  in 2002 from  98.4% in 2001.  This  increase  is
attributable  to the impact of the Amtrak  arbitration  decision  as  previously
discussed.

Other Income

Other  income  decreased  to  $877,000 in 2002 from $1.0  million in 2001.  This
decrease is primarily the result of a reduction in interest  income due to lower
investable cash balances and rates of return.

Liquidity and Capital Resources

The Company  generated $2.4 million,  $4.3 million and $3.0 million of cash from
operations in 2003,  2002 and 2001,  respectively.  The Company's total cash and
cash  equivalents  decreased by $1.7 million in 2003,  $916,000 in 2002 and $1.8
million in 2001. The principal  utilization of cash during the three year period
was for  expenditures  for property and  equipment  acquisitions  and payment of
dividends.

During  2003,  2002  and 2001  the  Company  generated  $237,000,  $444,000  and
$498,000,   respectively,  from  the  sales  and  disposals  of  properties  not
considered  essential for railroad operations and from the granting of easements
and licenses. 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 2003,  the Company's  principal  bank renewed the Company's $3.0 million
revolving line of credit for a two year period through May 31, 2005.  Borrowings
under this line are  unsecured and bear interest at either the prime rate or one

                                     II - 6


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 and has
no compensating balance  requirements.  The Company had no advances against this
line of credit during 2003 and 2002.

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  $2.5  million,  $3.1 million and $3.4 million for track  structure and
bridge improvements in 2003, 2002 and 2001, respectively.  Deferred grant income
of $399,000 in 2003, $305,000 in 2002 and $204,000 in 2001 financed a portion of
these  improvements.  Management  estimates that $2.5 million to $3.0 million of
improvements  to the Company's track structure and bridges will be made in 2004,
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.

During 2003 the Company  acquired two additional used 3,900  horsepower GE B39-8
locomotives  for  $320,000  in cash  and one  older  2,250  horsepower  GE U-23B
locomotive which it owned.

In  2003,  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  $712,000,  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 will be
sufficient to fund its 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.

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  ("CERCLA").  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 ("RI/FS")
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 sixty
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.

In  connection  with the EPA claim  described  above,  the two  parties who have
committed  to  conduct  the  RI/FS at the  Site  filed a  complaint  in the U.S.
District  Court of Rhode  Island  against the  Company and others,  in an action
entitled  CCL Custom  Manufacturing,  Inc.  v.  Arkwright  Incorporated,  et al.
(consolidated  with  Unilever  Bestfoods v. American  Steel & Aluminum  Corp. et
al.), C.A. No. 01-496/L, on December 18, 2002. The Company is one of about sixty
parties  named  thus far by  Plaintiffs,  who  seek to  recover  response  costs
incurred in investigating and responding to the releases of hazardous substances
at the Site.  Plaintiffs  allege  that the  Company  is  liable  under 42 U.S.C.
section  961(a)(3) of CERCLA as an "arranger" or "generator" of waste that ended
up at the Site. The Company has entered into a Generator  Cooperation  Agreement
with other defendants to allocate costs in responding to this suit, and to share
technical  costs and  information  in evaluating  the  Plaintiffs'  claims.  The
Company does not believe it generated  any waste that ended up at this Site,  or
that its activities  caused  contamination at the Site. The Company will contest
this suit.

On December 15, 2003,  the EPA issued a second  "Notice of Potential  Liability"
letter to the Company  regarding the Site. EPA again identified the Company as a
PRP,  this time because EPA  "believes  that [the  Company]  accepted  hazardous
substance  for  transport to disposal or treatment  facilities  and selected the
site for  disposal."  The  Company  responded  again to EPA  stating  that it is
interested in  cooperating  with EPA but that it does not believe it has engaged
in any activities that caused contamination at the Site.

                                     II - 7


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.  Both the ACE and CRMC  permits  have been  extended to
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 2005.

The City of East Providence has created a large  waterfront  redevelopment  area
with a zoning  overlay  that would  encourage  development  of offices,  hotels,
restaurants,  shops,  marinas,  apartments  and other  "clean"  employment.  The
Company has been  cooperating with the City of East Providence in these efforts.
In addition,  the City is moving forward with the plan,  described  above,  that
will provide a direct connection from I-195 to the South Quay.

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 2003 and 2002.  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, 2003
                                          --------------------------------------
                                           First     Second     Third    Fourth
                                          Quarter    Quarter   Quarter   Quarter
                                          -------    -------   -------   -------
                                        (in thousands, except per share amounts)
Operating Revenues ....................   $ 4,859    $ 6,256   $ 6,674   $ 6,172
Income (Loss) from Operations .........      (909)       480       816        20
Net Income (Loss) .....................      (506)       389       694        91

Basic Income (Loss) Per Common Share ..   $  (.11)   $   .09   $   .16   $   .02

Diluted Income (Loss) Per Common Share.   $  (.11)   $   .09   $   .15   $   .02


                                     II - 8


                                               Year Ended December 31, 2002
                                          --------------------------------------
                                           First     Second     Third    Fourth
                                          Quarter    Quarter   Quarter   Quarter
                                          -------    -------   -------   -------
                                        (in thousands, except per share amounts)
Operating Revenues ....................   $ 4,956    $ 6,284   $ 6,313   $5,315
Income (loss) from Operations .........      (809)      (653)      681      (49)
Net Income ............................      (313)      (318)      543      110

Basic Income (Loss) Per Common Share...   $  (.07)   $  (.07)  $   .12   $  .02

Diluted Income (Loss) Per Common Share    $  (.07)   $  (.07)  $   .12   $  .02


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

In June 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal Activities". This statement addresses financial accounting
and  reporting  for  costs  associated  with  exit or  disposal  activities  and
nullifies Emerging Issues Task Force Issue No. 94-3, "Liability  Recognition for
Certain  Employee  Termination  Benefits  and  Other  Costs to Exit an  Activity
(including  Certain  Costs  Incurred in a  Restructuring)".  This  statement  is
effective for exit or disposal  activities that are initiated after December 31,
2002.  The Company  adopted  this  statement on January 1, 2003 and there was no
effect on the Company's financial statements.

In December  2002,  the FASB issued SFAS No. 148,  "Accounting  for  Stock-Based
Compensation-Transition  and Disclosure-an Amendment of FASB Statement No. 123".
SFAS No. 148 provides  alternative  methods of transition for a voluntary change
to  the  fair  value  based  method  of  accounting  for  stock-based   employee
compensation.  The  Company  does not  currently  intend to adopt the fair value
based method of measuring compensation  associated with stock awards and grants.
As a  consequence  of  continuing  to  utilize  the  intrinsic  value  method of
measuring such compensation,  the Company has provided additional disclosures in
its financial statements which reflect the impact on net income and earnings per
share  on a pro  forma  basis as if it had  applied  the fair  value  method  to
stock-based employee compensation.

In May 2003,  the FASB issued  SFAS No. 149,  "Amendments  of  Statement  133 on
Derivative Instruments and Hedging Activities". SFAS No. 149 amends SFAS No. 133
"Accounting  for  Derivative  Instruments  and Hedging  Activities"  for certain
decisions  made by the  FASB as part  of the  Derivatives  Implementation  Group
process.  This  statement is effective  for  contracts  entered into or modified
after June 30, 2003, and for hedging relationships designed after June 30, 2003.
The  Company  adopted  this  statement  in 2003 and  there  was no effect on the
Company's financial statements.

In May 2003,  the FASB issued SFAS No. 150,  "Accounting  for Certain  Financial
Instruments With Characteristics of Both Liabilities and Equity". This statement
establishes standards for how an issuer classifies and measures in its statement
of financial position certain financial instruments with characteristics of both
liabilities and equity. The Company adopted this statement in 2003 and there was
no effect on the Company's financial statements

                                     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, 2003 and 2002......   II-12

Statements of Income for the Years Ended December 31,
 2003, 2002 and 2001.................................   II-13

Statements of Shareholders' Equity for the Years Ended
 December 31, 2003, 2002 and 2001....................   II-14

Statements of Cash Flows for the Years Ended
 December 31, 2003, 2002 and 2001....................   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, 2003 and 2002, and
the related statements of income, shareholders' equity and cash
flows for each of the three years in the period ended December 31,
2003.  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, 2003 and 2002, and
the results of its operations and its cash flows for each of the
three years in the period ended December 31, 2003, 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 15, 2004

                                    II - 11


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

                                                                December 31,
                                                             2003          2002
                                                           -------       -------
ASSETS
Current Assets:
 Cash and equivalents ................................     $ 1,232       $ 2,888
 Accounts receivable, net of allowance for
  doubtful accounts of $125 in 2003 and 2002 .........       3,820         3,304
 Materials and supplies ..............................       1,771         1,634
 Prepaid expenses and other ..........................         239           536
 Deferred income taxes ...............................         191           126
                                                           -------       -------
  Total Current Assets ...............................       7,253         8,488

Property and Equipment, net ..........................      71,408        70,057
Land Held for Development ............................      11,958        11,955
                                                           -------       -------
Total Assets .........................................     $90,619       $90,500
                                                           =======       =======

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
 Accounts payable ....................................     $ 2,019       $ 3,017
 Accrued expenses ....................................       1,378           964
                                                           -------       -------
  Total Current Liabilities ..........................       3,397         3,981
                                                           -------       -------
Profit-Sharing Plan Contribution .....................         119            --
                                                           -------       -------
Deferred Grant Income ................................       8,154         7,980
                                                           -------       -------
Deferred Income Taxes ................................      10,258         9,898
                                                           -------       -------

Commitments and Contingencies (Note 8)................

Shareholders' Equity:
 Preferred stock, 10% noncumulative, $50 par
  value; authorized, issued and outstanding 645
  shares in 2003 and 2002 ............................          32            32
 Common stock, $.50 par value; authorized
  15,000,000 shares; issued and outstanding
  4,457,494 shares in 2003 and 4,443,380  shares
  in 2002 ............................................       2,229         2,222
 Additional paid-in capital ..........................      29,709        29,619
 Retained earnings ...................................      36,721        36,768
                                                           -------       -------
  Total Shareholders' Equity .........................      68,691        68,641
                                                           -------       -------
Total Liabilities and Shareholders' Equity ...........     $90,619       $90,500
                                                           =======       =======

    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,
                                                    2003       2002       2001
                                                 --------   --------   --------
Revenues:
 Operating Revenues - Freight and Non-
  Freight .....................................  $ 23,961   $ 22,868   $ 22,598
 Other Income .................................       661        877      1,003
                                                 --------   --------   --------
   Total Revenues .............................    24,622     23,745     23,601
                                                 --------   --------   --------

Expenses:
 Operating:
  Maintenance of way and structures ...........     3,639      3,279      3,124
  Maintenance of equipment ....................     2,421      2,166      2,004
  Transportation ..............................     6,701      6,532      6,326
  General and administrative ..................     3,876      3,925      4,036
  Depreciation ................................     2,754      2,734      2,681
  Taxes, other than income taxes ..............     2,258      2,253      2,391
  Car hire, net ...............................       753        874        983
  Employee retirement plans ...................       340        220        370
  Track usage fees ............................       812      1,715        330
                                                 --------   --------   --------
   Total Operating Expenses ...................    23,554     23,698     22,245
                                                 --------   --------   --------

Income before Income Taxes ....................     1,068         47      1,356

Provision for Income Taxes ....................       400         25        505
                                                 --------   --------   --------

Net Income ....................................       668         22        851

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

Net Income Available to Common Shareholders ...      665     $    19    $   848
                                                 =======     =======    =======

Basic and Diluted Income Per Common Share .....  $   .15     $    --    $   .19
                                                 =======     =======    =======

    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, 2003, 2002 and 2001
                                                                         Total
                                                   Additional            Share-
                              Preferred  Common     Paid-in   Retained  holders'
                                 Stock    Stock     Capital   Earnings   Equity
                                -------  -------   -------    -------   -------
Balance, January 1, 2001 ....   $    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

Issuance of 16,205 common
 shares to fund the Company's
 2001 profit sharing plan
 contribution ...............                  8        143                 151
Issuance of 15,937 common
 shares for stock options
 exercised, employee stock
 purchases, and other .......                  8        100                 108
Dividends paid:
 Preferred stock, $5.00 per
  share .....................                                      (3)       (3)
 Common stock, $.16 per share                                    (710)     (710)
Net income for the year .....                                      22        22
                                -------  -------   -------    -------   -------
Balance, December 31, 2002 ..        32    2,222    29,619     36,768    68,641

Issuance of 14,114 common
 shares for stock options
 exercised, employee stock
 purchases, and other .......                  7         90                  97
Dividends paid:
 Preferred stock, $5.00 per
  share .....................                                      (3)       (3)
 Common stock, $.16 per share                                    (712)     (712)
Net income for the year .....                                     668       668
                                -------  -------   -------    -------   -------
Balance, December 31, 2003 ..   $    32  $ 2,229   $29,709    $36,721   $68,691
                                =======  =======   =======    =======   =======

    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,
                                                  2003        2002        2001
                                               --------    --------    --------
Cash Flows from Operating
 Activities:
 Net income .................................  $   668     $    22     $   851
 Adjustments to reconcile net income to net
  cash flows from operating activities:
   Depreciation and amortization ............    2,754       2,734       2,728
   Amortization of deferred grant income ....     (224)       (216)       (211)
   Profit-sharing plan contribution to be
     funded with common stock ...............      119          --         151
   Gains from sale, condemnation and
     disposal of property, equipment and
     easements, net .........................     (206)       (337)       (359)
   Deferred income taxes ....................      295         325         405
   Other, net ...............................       32          38          69
   Increase (decrease) in cash and
     equivalents from:
     Accounts receivable ....................     (559)        506        (642)
     Materials and supplies .................     (137)       (200)        298
     Prepaid expenses and other .............      297         (43)        219
     Accounts payable and accrued expenses ..     (604)      1,511        (489)
                                               -------     -------     -------
 Net cash flows from operating activities ...    2,435       4,340       3,020
                                               -------     -------     -------
Cash Flows from Investing Activities:
 Purchase of property and equipment .........   (4,127)     (5,378)     (5,019)
 Proceeds from sale and condemnation of
  property, equipment and easements .........      237         444         498
 Proceeds from deferred grant income ........      427         289         368
                                               -------     -------     -------
 Net cash flows used in investing activities.   (3,463)     (4,645)     (4,153)
                                               -------     -------     -------
Cash Flows from Financing Activities:
 Dividends paid .............................     (715)       (713)       (705)
 Issuance of common shares for stock options
  exercised and employee stock purchases ....       87         102          83
                                               -------     -------     -------
 Net cash flows used in financing activities      (628)       (611)       (622)
                                               -------     -------     -------
Decrease in Cash and Equivalents ............   (1,656)       (916)     (1,755)
Cash and Equivalents, Beginning of Year .....    2,888       3,804       5,559
                                               -------     -------     -------
Cash and Equivalents, End of Year ...........  $ 1,232     $ 2,888     $ 3,804
                                               =======     =======     =======

Supplemental Disclosures:
 Cash paid during year for income taxes .....  $    35     $    --     $    11
                                               =======     =======     =======

    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, 2003, 2002 AND 2001
(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  13.3%,  15.7%  and  14.4%  of the  Company's
     operating revenues in 2003, 2002 and 2001, 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  carrying  amounts  of 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 ($224 in 2003, $216 in 2002 and $211 in 2001).

     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,
                                                   2003        2002        2001
                                               ---------   ---------   ---------
     Weighted average shares for basic ......  4,448,627   4,428,522   4,389,916
     Dilutive effect of convertible preferred
      stock, options and warrants ...........     67,050      68,692      67,919
                                               ---------   ---------   ---------
     Weighted average shares for diluted ....  4,515,677   4,497,214   4,457,835
                                               =========   =========   =========

     Options and  warrants to purchase  193,517,  188,103 and 195,503  shares of
     common stock were outstanding during 2003, 2002 and 2001, respectively, but
     were not included in the  computation of diluted  earnings per common share
     because their effect would be antidilutive.

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

     The  preparation of the Company's  financial  statements in conformity with
     accounting  principles  generally  accepted in the United States of America
     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


     Stock Based Compensation
     ------------------------

     The Company accounts for stock-based compensation awards to employees using
     the intrinsic value method in accordance with Accounting  Principles  Board
     Opinion No. 25, "Accounting for Stock Issued to Employees". Had the Company
     used the fair value method to value compensation, as set forth in Statement
     of Financial  Accounting  Standards No. 123,  "Accounting  for  Stock-Based
     Compensation", the Company's net income and net income per share would have
     been reported as follows:

                                               Years Ended December 31,

                                                   2003        2002        2001
                                                 -------     -------     -------
     Net income (loss) available to common shareholders:
      As reported .............................  $   665     $    19     $   848
      Less impact of stock option expense .....       38          30          32
                                                 -------     -------     -------
      Pro forma ...............................  $   627     $   (11)    $   816
                                                 =======     =======     =======
     Basic income (loss) per share:
      As reported .............................  $   .15     $    --     $   .19
      Less impact of stock option expense .....      .01          --          --
                                                 -------     -------     -------
      Pro forma ...............................  $   .14     $    --     $   .19
                                                 =======     =======     =======
     Diluted income (loss) per share:
      As reported .............................  $   .15     $    --     $   .19
      Less impact of stock option expense .....      .01          --         .01
                                                 -------     -------     -------
      Pro forma ...............................  $   .14     $    --     $   .18
                                                 =======     =======     =======

     The fair  value of  options  on their  grant  date is  measured  using  the
     Black/Scholes  option pricing model.  The estimated  weighted  average fair
     value of options granted during 2003,  2002 and 2001 were $4.49,  $4.35 and
     $3.62 per option, respectively.  Key assumptions used to apply this pricing
     model are as follows:

                                             2003       2002       2001
                                          ---------  ---------  ---------
     Average risk-free interest rate         3.62%      4.97%      4.97%
     Expected life of option grants          7.0 years  7.0 years  7.0 years
     Expected volatility of underlying stock  73%        76%        58%
     Expected dividend payment rate, as
      a percentage of the share price
      on the date of grant                   2.06%      2.37%      2.25%

     The option pricing model used was designed to value readily  tradable stock
     options  with  relatively  short  lives  and no  vesting  restrictions.  In
     addition,  option valuation  models require the input of highly  subjective
     assumptions  including the expected price  volatility.  Because the options
     granted to employees  are not tradable  and have  contractual  lives of ten
     years and changes in the subjective input assumptions can materially affect
     the fair  value  estimate,  in  management's  opinion,  the  models  do not
     necessarily  provide a reliable measure of fair value of the options issued
     under the Company's stock plan.

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

     Comprehensive Income equals net income for 2003, 2002 and 2001.

     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


                                    II - 18


     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
     ----------------------------------------------

     In June  2002,  the  FASB  issued  SFAS  No.  146,  "Accounting  for  Costs
     Associated  with Exit or Disposal  Activities".  This  statement  addresses
     financial  accounting  and  reporting  for  costs  associated  with exit or
     disposal  activities  and  nullifies  Emerging  Issues Task Force Issue No.
     94-3, "Liability  Recognition for Certain Employee Termination Benefits and
     Other  Costs to Exit an Activity  (including  Certain  Costs  Incurred in a
     Restructuring)".   This   statement  is  effective  for  exit  or  disposal
     activities  that are initiated after December 31, 2002. The Company adopted
     this  statement on January 1, 2003 and there was no effect on the Company's
     financial statements.

     In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
     Compensation-Transition  and Disclosure-an  Amendment of FASB Statement No.
     123".  SFAS No.  148  provides  alternative  methods  of  transition  for a
     voluntary  change  to  the  fair  value  based  method  of  accounting  for
     stock-based employee compensation. The Company does not currently intend to
     adopt the fair value based method of measuring compensation associated with
     stock awards and grants.  As a  consequence  of  continuing  to utilize the
     intrinsic  value method of  measuring  such  compensation,  the Company has
     provided additional  disclosures in its financial  statements which reflect
     the impact on net income and  earnings per share on a pro forma basis as if
     it had applied the fair value method to stock-based employee compensation.

     In May 2003, the FASB issued SFAS No. 149,  "Amendments of Statement 133 on
     Derivative  Instruments and Hedging  Activities".  SFAS No. 149 amends SFAS
     No. 133 "Accounting for Derivative  Instruments and Hedging Activities" for
     certain   decisions   made  by  the   FASB  as  part  of  the   Derivatives
     Implementation  Group  process.  This  statement is effective for contracts
     entered into or modified after June 30, 2003, and for hedging relationships
     designed  after June 30, 2003.  The Company  adopted this statement in 2003
     and there was no effect on the Company's financial statements.

     In May  2003,  the  FASB  issued  SFAS No.  150,  "Accounting  for  Certain
     Financial Instruments With Characteristics of Both Liabilities and Equity".
     This  statement  establishes  standards  for how an issuer  classifies  and
     measures  in  its  statement  of  financial   position  certain   financial
     instruments  with  characteristics  of both  liabilities  and  equity.  The
     Company  adopted  this  statement  in 2003 and  there  was no effect on the
     Company's financial statements.

2.   Property and Equipment

     Property and equipment consists of the following:
                                                              December 31,
                                                           2003           2002
                                                         -------        -------
     Land and improvements ....................          $10,552        $10,414
     Track structure ..........................           65,051         62,473
     Buildings and other structures ...........            8,279          7,888
     Equipment ................................           25,578         24,962
                                                         -------        -------
                                                         109,460        105,737
     Less accumulated depreciation ............           38,052         35,680
                                                         -------        -------
     Total property and equipment, net ........          $71,408        $70,057
                                                         =======        =======

                                    II - 19



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.  Both the ACE and CRMC  permits  have  been
     extended to 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 scheduled for completion in 2005.

     The City of East  Providence has created a large  waterfront  redevelopment
     area with a zoning  overlay that would  encourage  development  of offices,
     hotels,   restaurants,   shops,  marinas,   apartments  and  other  "clean"
     employment.  The  Company  has  been  cooperating  with  the  City  of East
     Providence in these efforts.  In addition,  the City is moving forward with
     the plan, described above, that will provide a direct connection from I-195
     to the South Quay.

     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.

4.   Revolving Line of Credit

     The Company has a revolving  line of credit with its principal  bank in the
     amount of $3,000  expiring  May 31,  2005.  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 and has no  compensating  balance  requirements.  There  were no loans
     outstanding under the line at any time during 2003 or 2002.

5.   Other Income

     Other income consists of the following:        Years Ended December 31,
                                                   2003        2002        2001
                                                  ------      ------      ------
     Gains from sale, condemnation and
      disposal of property, equipment and
      easements, net ...........................  $  206      $  337      $  359
     Rentals and license fees under
      various operating leases .................     443         490         448
     Interest ..................................      12          50         196
                                                  ------      ------      ------
                                                  $  661      $  877      $1,003
                                                  ======      ======      ======


6.   Amtrak Arbitration

     The  Company  was  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


                                    II - 20


     Connecticut.  The  arbitrator  issued a  decision  in June 2002 in which he
     ordered  the Company to pay Amtrak  additional  track usage fees and siding
     maintenance  costs retroactive to July 9, 1999. The statement of income for
     2002 includes $935 of track usage fees and $165 of siding maintenance costs
     which relate to years prior to 2002.

7.   Income Taxes

     The provision for income taxes consists of the following:

                                                     Years Ended December 31,
                                                   2003        2002        2001
                                                  ------      ------      ------
     Current:
      Federal ..........................          $  105      $ (300)     $   90
      State ............................              --          --          10
                                                  ------      ------      ------
                                                     105        (300)        100
     Deferred, Federal and State .......             295         325         405
                                                  ------      ------      ------
                                                  $  400      $   25      $  505
                                                  ======      ======      ======

     The following summarizes the estimated tax effect of temporary  differences
     that are included in the net  deferred  income tax  provision:  Years Ended
     December 31,
                                                     Years Ended December 31,
                                                  2003        2002        2001
                                                  -----       -----       -----
     Depreciation ...........................     $ 431       $ 382       $ 326
     Deferred grant income ..................       (62)        (32)          2
     Gains from sale, condemnation and
      disposal of property and equipment ....        (8)        (15)        (20)
     Accrued casualty and other claims ......       (74)        (56)         56
     Other ..................................         8          46          41
                                                  -----       -----       -----
                                                  $ 295       $ 325       $ 405
                                                  =====       =====       =====

                                    II - 21


     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, 2003 and 2002 are as follows:

                                                               December 31,
                                                            2003          2002
                                                          -------       -------
     Deferred income tax liabilities:
      Differences between book and tax basis of
       property and equipment .......................     $13,146       $12,723
      Other .........................................          14            13
                                                          -------       -------
                                                           13,160        12,736
                                                          -------       -------
     Deferred income tax assets:
      Rental income received in advance .............        --               7
      Deferred grant income .........................       2,895         2,833
      Accrued casualty and other claims .............         154            80
      Allowance for doubtful accounts and other .....          44            44
                                                          -------       -------
                                                            3,093         2,964
                                                          -------       -------

     Net deferred income tax liability ..............     $10,067       $ 9,772
                                                          =======       =======

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


                                                      Years Ended December 31,
                                                     2003       2002       2001
                                                     ----       ----       ----
     Federal statutory rate .......................    34%        34%        34%
     Depreciation of properties acquired from
      bankrupt railroads having a tax basis
      in excess of cost ...........................    (6)       (48)        (3)
     Non deductible expenses, etc .................     9         67          5
     State income tax, net of federal income
      tax benefit .................................    --         --          1
                                                     ----       ----       ----
     Effective tax rate ...........................    37%        53%        37%
                                                     ====       ====       ====

8.   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.

     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 ("CERCLA").  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 ("RI/FS")


                                    II - 22


     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 sixty 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.

     In connection with the EPA claim described  above, the two parties who have
     committed  to conduct the RI/FS at the Site filed a  complaint  in the U.S.
     District Court of Rhode Island against the Company and others, in an action
     entitled CCL Custom Manufacturing,  Inc. v. Arkwright Incorporated,  et al.
     (consolidated with Unilever Bestfoods v. American Steel & Aluminum Corp. et
     al.), C.A. No. 01-496/L,  on December 18, 2002. The Company is one of about
     sixty parties named thus far by  Plaintiffs,  who seek to recover  response
     costs incurred in investigating and responding to the releases of hazardous
     substances at the Site.  Plaintiffs allege that the Company is liable under
     42 U.S.C.  section  961(a)(3) of CERCLA as an "arranger" or  "generator" of
     waste that ended up at the Site.  The Company has entered  into a Generator
     Cooperation Agreement with other defendants to allocate costs in responding
     to this suit, and to share  technical  costs and  information in evaluating
     the Plaintiffs' claims. The Company does not believe it generated any waste
     that ended up at this Site, or that its activities caused  contamination at
     the Site. The Company will contest this suit.

     On  December  15,  2003,  the EPA  issued a  second  "Notice  of  Potential
     Liability"  letter to the Company  regarding the Site. EPA again identified
     the Company as a PRP,  this time because EPA  "believes  that [the Company]
     accepted  hazardous  substance  for  transport  to  disposal  or  treatment
     facilities and selected the site for disposal." The Company responded again
     to EPA stating that it is  interested in  cooperating  with EPA but that it
     does not believe it has engaged in any activities that caused contamination
     at the Site.

9.   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 (222,875 shares at December 31, 2003). 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 - 23



     Changes in stock options outstanding are as follows:

                                                            Weighted Average
                                                            ----------------
                                             Number         Exercise   Fair
                                             of shares        Price    Value
                                             ------          ------   ------
     Outstanding at January 1, 2001 ....     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

     Granted ...........................      8,200            6.75   $ 4.35
     Exercised .........................     (3,431)           7.17
     Expired ...........................     (2,761)           6.88
                                             ------          ------   ------
     Outstanding and exercisable at
      December 31, 2002.................     48,759            9.35

     Granted ...........................      8,270            7.75   $ 4.49
     Exercised .........................     (2,344)           7.21
     Expired ...........................     (3,379)           7.34
                                             ------          ------   ------
     Outstanding and exercisable at
      December 31, 2003.................     51,306          $ 9.32
                                             ======          ======   ======

     The following table sets forth  information  regarding  options at December
     31, 2003:


                                                   Weighted Average
                     Range of       Number         ----------------
         Number      Exercise      Currently    Exercise   Remaining
        of Options    Prices      Exercisable     Price   Life (in years)
       ---------    ----------    ----------    ---------- -----------
         38,747    $6.75 - 8.00     38,747         $7.38        6
         12,559    12.38 - 18.38    12,559         15.30        5

     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 valued at the
     closing market price on the day  contributed.  Contributions  accrued under
     this Plan amounted to $119 in 2003 and $151 in 2001. No contributions  were
     accrued in 2002 since the Company had negative income from operations.  The
     Company  made  its  2001   contribution   and  intends  to  make  its  2003
     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 $204 in 2003,  $203 in 2002 and $201 in
     2001 which,  in each year,  was less than the maximum  amount  allowable by
     law.

     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


                                    II - 24


     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 10,665 shares in 2003, 11,831 shares in
     2002 and 12,413 shares in 2001.

10.  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 and holders of common stock are entitled to
     one vote per share,  voting as separate  classes,  upon matters voted on by
     shareholders.  The holders of common  stock elect one third of the Board of
     Directors; the voters of preferred stock elect the remainder of the Board.

                                    II - 25




Item 9.  Changes  in  and  Disagreements  with  Accountants  on  Accounting  and
- --------------------------------------------------------------------------------
     Financial Disclosure
     --------------------

None.

Item 9A. Controls and Procedures
- --------------------------------

As required by Rule 13a-15 under the Securities Exchange Act of 1934, as amended
(the "Exchange Act"), the Company carried out an evaluation of the effectiveness
of the design and operation of the Company's  disclosure controls and procedures
as of the end of the year covered by this annual  report.  This  evaluation  was
carried out under the  supervision and with the  participation  of the Company's
management,  including the Company's Chief  Executive  Officer and the Company's
Treasurer.  Based upon that  evaluation,  the Chief  Executive  Officer  and the
Treasurer  concluded that the Company's  disclosure  controls and procedures are
effective to ensure that information  required to be disclosed by the Company in
reports that it files or submits under the Exchange Act is recorded,  processed,
summarized and reported within the time periods  specified in the Securities and
Exchange Commission rules and forms.

There was no significant change in the Company's internal control over financial
reporting  that occurred  during the Company's  most recent fiscal year that has
materially  affected,  or is reasonably likely to affect, the Company's internal
control over financial reporting.

                                    II - 26


                                    PART III

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

For  information  with  respect to the  directors  of the  Company,  see Pages 3
through  6 of the  Company's  definitive  proxy  statement  for the 2004  annual
meeting of its shareholders, which pages are incorporated herein by reference.

The following are the executive officers of the Company:

                                                Date of First
Name                       Age      Position  Election to Office
- ----                       ---      --------  ------------------
Robert H. Eder              71      Chairman         1980
Orville R. Harrold          71      President        1980
P. Scott Conti              46      Vice President   1999
Robert J. Easton            60      Treasurer        1988
Mary A. Tanona              46      Secretary        2000

All officers  hold their  respective  offices  until their  successors  are duly
elected and qualified.  Mr. Conti served as  Engineering  Manager and then Chief
Engineer of the Company from 1988 until his election as Vice  President in 1999.
Ms.  Tanona  joined the  Company as  Assistant  General  Counsel  and  Assistant
Secretary  beginning  in 1999.  Prior to joining the  Company she was  Associate
General Counsel of Arbor National Commercial Mortgage Corporation in Boston.

The  Company has  adopted a written  code of ethics  that  applies to all of its
employees including its Chief Executive Officer and its Chief Financial Officer.
A copy of the Company's code of ethics,  entitled  "Business Conduct Policy," is
available  on the  Company's  website  at  http://www.pwrr.com,  and/  or may be
obtained without charge by contacting:

Investor Relations
Attention: Wendy Lavely
Providence and Worcester Railroad Company
75 Hammond Street
Worcester, Massachusetts 01610
(800) 447-2003
Internet Address: http://www.pwrr.com; wlavely@pwrr.com

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

See pages 7 through 9 of the Company's  definitive  proxy statement for the 2004
annual  meeting of its  shareholders,  which  pages are  incorporated  herein by
reference.

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

See pages 11 and 12 of the  Company's  definitive  proxy  statement for the 2004
annual  meeting of its  shareholders,  which  pages are  incorporated  herein by
reference.

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

Not Applicable

Item 14. Principal Accountant Fees and Services
- -----------------------------------------------

See pages 13 and 14 of the  Company's  definitive  proxy  statement for the 2004
annual  meeting  of its  shareholders  which  pages are  incorporated  herein by
reference.

                                    III - 1


Item 15. 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 III-4

          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

          (31) Certifications  Pursuant to Section 302 of The Sarbanes-Oxley Act
          of 2002

          (32)  Certification  pursuant to 18 U.S.C.  Section  1350,  as adopted
          pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

(b)  Not applicable.

(c)  Exhibits (annexed).

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

                                    III - 2


                                   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 26, 2004


     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 26, 2004
Robert H. Eder                and Chairman (Principal
                              Executive Officer)

/s/ Orville R. Harrold
________________________      President and Director             March 26, 2004
Orville R. Harrold            (Chief Operating Officer)

/s/ Robert J. Easton
________________________      Treasurer                          March 26, 2004
Robert J. Easton              (Principal financial officer and
                              principal accounting officer)
/s/ Frank W. Barrett
________________________      Director                           March 26, 2004
Frank W. Barrett

/s/ J. Joseph Garrahy
________________________      Director                           March 26, 2004
J. Joseph Garrahy

/s/ Merrill W. Sherman
________________________      Director                           March 26, 2004
Merrill W. Sherman


                                    III - 3


                                                                     SCHEDULE II

                    PROVIDENCE AND WORCESTER RAILROAD COMPANY

                        VALUATION AND QUALIFYING ACCOUNTS

                  YEARS ENDED DECEMBER 31, 2003, 2002, AND 2001
                              (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, 2003.....   $ 125                                          $125
                          =====                                          ====
Year ended
 December 31, 2002.....   $ 125                                          $125
                          =====                                          ====
Year ended
 December 31, 1991.....   $ 125       $  5                  $   (5)      $125
                          =====       ====                  ======       ====

- ---------
(A) Bad debts written off.


                                    III - 4




                                                                      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 15, 2004  appearing in this Annual  Report
on Form 10-K of  Providence  and Worcester  Railroad  Company for the year ended
December 31, 2003.


/s/ Deloitte & Touche LLP

Boston, Massachusetts
March 26, 2004


                                                                    EXHIBIT 31.1

                    Providence and Worcester Railroad Company
                            Certification Pursuant to
                  Section 302 of the Sarbanes-Oxley Act of 2002

I, ROBERT H. EDER, certify that:

1. I have reviewed  this annual report on Form 10-K of Providence  and Worcester
Railroad Company;

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

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

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

     a)   Designed  such  disclosure  controls  and  procedures,  or caused such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  to ensure  that  material  information  relating  to the
          registrant,  is made  known to us by  others  within  those  entities,
          particularly during the period in which this report is being prepared;

     b)   Evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures and presented in this report our conclusions  about the
          effectiveness of the disclosure controls and procedures, as of the end
          of the period covered by this report, based on our evaluation; and

     c)   Disclosed  in this  report  any  change in the  registrant's  internal
          control over financial reporting that occurred during the registrant's
          most  recent  fiscal  quarter  that  has  materially  affected,  or is
          reasonably  likely to materially  affect,  the  registrant's  internal
          control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed,  based on our
most recent  evaluation of internal  control over  financial  reporting,  to the
registrant's   auditors  and  the  audit  committee  of  registrant's  board  of
directors:

     a)   All significant  deficiencies and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and

     b)   Any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          control over financial reporting.

DATE:  March 26, 2004
                                      By:  /s/ Robert H. Eder
                                           ---------------------------
                                           Robert H. Eder,
                                           Chairman of the Board
                                            And Chief Executive Officer


                                                                    EXHIBIT 31.2

                    Providence and Worcester Railroad Company
                            Certification Pursuant to
                  Section 302 of the Sarbanes-Oxley Act of 2002

I, ROBERT J. EASTON certify that:

1. I have reviewed  this annual report on Form 10-K of Providence  and Worcester
Railroad Company;

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

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

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

     a)   Designed  such  disclosure  controls  and  procedures,  or caused such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  to ensure  that  material  information  relating  to the
          registrant,  is made  known to us by  others  within  those  entities,
          particularly during the period in which this report is being prepared;

     b)   Evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures and presented in this report our conclusions  about the
          effectiveness of the disclosure controls and procedures, as of the end
          of the period covered by this report, based on our evaluation; and

     c)   Disclosed  in this  report  any  change in the  registrant's  internal
          control over financial reporting that occurred during the registrant's
          most  recent  fiscal  quarter  that  has  materially  affected,  or is
          reasonably  likely to materially  affect,  the  registrant's  internal
          control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed,  based on our
most recent  evaluation of internal  control over  financial  reporting,  to the
registrant's   auditors  and  the  audit  committee  of  registrant's  board  of
directors:

     a)   All significant  deficiencies and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and

     b)   Any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          control over financial reporting.

DATE:  March 26, 2004
                                      By:  /s/ Robert J. Easton
                                           ---------------------------
                                           Robert J. Easton
                                           Treasurer and Principal
                                           Financial Officer



                                                                      EXHIBIT 32



                    PROVIDENCE AND WORCESTER RAILROAD COMPANY
                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In  connection  with the Annual  Report of  Providence  and  Worcester  Railroad
Company (the  Company) on form 10-K for the year ended  December  31,  2003,  as
filed with the  Securities  and  Exchange  Commission  on the date  hereof  (the
Report),  I, Robert H. Eder,  Chief Executive  Officer of the Company,  certify,
pursuant  to 18 U.S.C.  ss.  1350,  as adopted  pursuant  to Section  906 of the
Sarbanes-Oxley Act of 2002, that:

     (1)  The Report fully complies with the requirements of Section 13(a) or 15
          (d) of the Securities Exchange Act of 1934; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.





                                  /s/ Robert H. Eder
                                  -----------------------------
                                  Robert H. Eder,
                                  Chairman of the Board And Chief
                                  Executive Officer
                                  March 26, 2004

In  connection  with the Annual  Report of  Providence  and  Worcester  Railroad
Company (the  Company) on form 10-K for the year ended  December  31,  2003,  as
filed with the  Securities  and  Exchange  Commission  on the date  hereof  (the
Report), I, Robert J. Easton,  Chief Financial Officer of the Company,  certify,
pursuant  to 18 U.S.C.  ss.  1350,  as adopted  pursuant  to Section  906 of the
Sarbanes-Oxley Act of 2002, that:

     (1)  The Report fully complies with the requirements of Section 13(a) or 15
          (d) of the Securities Exchange Act of 1934; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
          material respects,  the financial  condition and results of operations
          of the Company.





                                  /s/ Robert J. Easton
                                  -----------------------------
                                  Robert J. Easton,
                                  Treasurer and Chief Financial Officer
                                  March 26, 2004