UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 Form 10-Q X QUARTERLY REPORT PURSUANT TO SECTION 13 or 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended March 31, 2005 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 -------------- 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 --- Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date. As of May 1, 2005, the registrant has 4,497,892 shares of common stock, par value $.50 per share, outstanding. PROVIDENCE AND WORCESTER RAILROAD COMPANY Index Part I - Financial Information Item 1 - Financial Statements: Balance Sheets - March 31, 2005 (Unaudited) and December 31, 2004............................3 Statements of Operations (Unaudited) - Three Months Ended March 31, 2005 and 2004...................4 Statements of Cash Flows (Unaudited) - Three Months Ended March 31, 2005 and 2004...................5 Notes to Financial Statements (Unaudited)..................6-9 Item 2 - Management's Discussion and Analysis of Financial Condition and Results of Operations............10-12 Item 3 - Quantitative and Qualitative Disclosures About Market Risk..12 Item 4 - Controls and Procedures.....................................12 Part II - Other Information: Item 6 - Exhibits and Reports on Form 8-K............................13 Signatures.............................................................14 EXHIBIT 31-Certifications Pursuant To Section 302 of The Sarbanes-Oxley Act of 2002............................15-16 EXHIBIT 32- Certifications Pursuant To 18 U.S.C. Section 1350, as Adopted Pursuant To Section 906 of The Sarbanes-Oxley Act of 2002..................17 2 Item 1. Financial Statements - ----------------------------- PROVIDENCE AND WORCESTER RAILROAD COMPANY BALANCE SHEETS (Dollars in Thousands Except Per Share Amounts) ASSETS MARCH 31, DECEMBER 31, 2005 2004 (Unaudited) ------- ------- Current Assets: Cash and cash equivalents ........................... $ 857 $ 1,735 Accounts receivable, net of allowance for doubtful accounts of $125 in 2005 and 2004 ......... 3,897 3,564 Materials and supplies .............................. 2,032 1,889 Prepaid expenses and other current assets ........... 420 239 Deferred income taxes ............................... 212 212 ------- ------- Total Current Assets ............................... 7,418 7,639 Property and Equipment, net .......................... 72,102 71,874 Land Held for Development ............................ 11,958 11,958 ------- ------- Total Assets ......................................... $91,478 $91,471 ======= ======= LIABILITIES AND SHAREHOLDERS' EQUITY Current Liabilities: Accounts payable .................................... $ 2,232 $ 1,679 Accrued expenses .................................... 1,072 1,284 ------- ------- Total Current Liabilities .......................... 3,304 2,963 ------- ------- Profit-Sharing Plan Contribution ..................... 188 188 ------- ------- Deferred Income Taxes ................................ 11,264 11,129 ------- ------- Deferred Grant Income ................................ 7,906 7,963 ------- ------- Commitments and Contingent Liabilities................ Shareholders' Equity: Preferred stock, 10% noncumulative, $50 par value; authorized, issued and outstanding 645 shares in 2005 and 2004 ........................ 32 32 Common stock, $.50 par value; authorized 15,000,000 shares; issued and outstanding 4,483,542 shares in 2005 and 4,481,007 shares in 2004 ..................................... 2,242 2,241 Additional paid-in capital .......................... 29,939 29,914 Retained earnings ................................... 36,603 37,041 ------- ------- Total Shareholders' Equity ......................... 68,816 69,228 ------- ------- Total Liabilities and Shareholders' Equity ........... $91,478 $91,471 ======= ======= The accompanying notes are an integral part of the financial statements. 3 PROVIDENCE AND WORCESTER RAILROAD COMPANY STATEMENTS OF OPERATIONS (Unaudited) (Dollars in Thousands Except Per Share Amounts) Three Months Ended March 31, 2005 2004 ------- ------- Revenues: Operating Revenues .................................. $ 5,640 $ 5,067 Other Income ........................................ 195 121 ------- ------- Total Revenues .................................... 5,835 5,188 ------- ------- Operating Expenses: Maintenance of way and structures ................... 1,046 1,030 Maintenance of equipment ............................ 716 690 Transportation ...................................... 1,724 1,602 General and administrative .......................... 985 988 Depreciation ........................................ 691 688 Taxes, other than income taxes ...................... 580 584 Car hire, net ....................................... 269 127 Employee retirement plans ........................... 57 57 Track usage fees .................................... 137 109 ------- ------- Total Operating Expenses .......................... 6,205 5,875 ------- ------- Loss before Income Tax Benefit ....................... (370) (687) Income Tax Benefit ................................... (115) (225) ======= ======= Net Loss ............................................. (255) (462) Preferred Stock Dividends ............................ 3 3 ------- ------- Net Loss Attributable to Common Shareholders ......... $ (258) $ (465) ======= ======= Basic and Diluted Loss Per Common Share .............. $ (.06) $ (.10) ======= ======= The accompanying notes are an integral part of the financial statements. 4 PROVIDENCE AND WORCESTER RAILROAD COMPANY STATEMENTS OF CASH FLOWS (Unaudited) (Dollars in Thousands) Three Months Ended March 31, 2005 2004 ------- ------ Cash Flows from Operating Activities: Net loss ............................................. $ (255) $ (462) Adjustments to reconcile net loss to net cash flows from (used in) operating activities: Depreciation ........................................ 691 688 Amortization of deferred grant income ............... (57) (57) Gains from sale and disposal of property, equipment and easements, net ....................... (50) (20) Deferred income taxes ............................... 135 135 Increase (decrease) in cash from: Accounts receivable ................................ (360) 633 Materials and supplies ............................. (143) (43) Prepaid expenses and other current assets .......... (181) (324) Accounts payable and accrued expenses .............. 264 (485) ------- ------ Net cash flows from (used in) operating activities .......................................... 44 65 ------- ------ Cash flows from Investing Activities: Purchase of property and equipment ................... (842) (473) Proceeds from sale of property, equipment and easements ........................................... 50 55 Proceeds from deferred grant income .................. 27 76 ------- ------ Net cash flows used in investing activities .......... (765) (342) ------- ------ Cash Flows from Financing Activities: Dividends paid ....................................... (183) (181) Issuance of common shares for stock options exercised and employee stock purchases .............. 26 18 ------- ------ Net cash flows used in financing activities .......... (157) (163) ------- ------ Decrease in Cash and Cash Equivalents ................ (878) (440) Cash and Cash Equivalents, Beginning of Period .............................................. 1,735 1,232 ------- ------ Cash and Cash Equivalents, End of Period ............. $ 857 $ 792 ======= ======= The accompanying notes are an integral part of the financial statements. 5 PROVIDENCE AND WORCESTER RAILROAD COMPANY NOTES TO FINANCIAL STATEMENTS (Unaudited) THREE MONTHS ENDED MARCH 31, 2005 AND 2004 (Dollars in Thousands Except Per Share Amounts) 1. In the opinion of management, the accompanying interim financial statements contain all adjustments (consisting solely of normal recurring adjustments) necessary to present fairly the financial position as of March 31, 2005 and the results of operations and cash flows for the three months ended March 31, 2005 and 2004. Results for interim periods may not be necessarily indicative of the results to be expected for the year. These interim financial statements should be read in conjunction with the Company's Annual Report on Form 10-K for the year ended December 31, 2004 filed with the Securities and Exchange Commission. 2. 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 loss and net loss per share would have been reported as follows: Three Months Ended March 31, 2005 2004 ------- ------ Net loss attributable to common shareholders: As reported ................................. $ (258) $ (465) Less impact of stock option expense ......... 11 9 ------- ------ Pro forma ................................... $ (269) $ (474) ======= ====== Basic loss per share: As reported ................................. $ (.06) $ (.10) Less impact of stock option expense ......... -- -- ------- ------ Pro forma ................................... $ (.06) $ (.10) ======= ====== Diluted loss per share: As reported ................................. $ (.06) $ (.10) Less impact of stock option expense ......... -- -- ------- ------ Pro forma ................................... $ (.06) $ (.10) ======= ====== 6 3. Changes in Shareholders' Equity: Total Additional Share Preferred Common Paid-in Retained holders' Stock Stock Capital Earnings Equity ------- ------- ------- ------- ------- Balance December 31,2004. $ 32 $ 2,241 $29,914 $37,041 $69,228 Issuance of 2,536 common shares for employee stock purchases and stock options exercised ....... 1 25 26 Dividends: Preferred stock, $5.00 per share ......... (3) (3) Common stock, $.04 per share ............... (180) (180) Net loss for the period .................. (255) (255) ------- ------- ------- ------- ------- Balance March 31, 2005... $ 32 $ 2,242 $29,939 $36,603 $68,816 ======= ======= ======= ======= ======= 4. Other Income: 2005 2004 ---- ---- Gains from sale and disposal of property, equipment and easements, net .............................. $ 50 $ 20 Rentals ........................... 139 100 Interest .......................... 6 1 ---- ---- $195 $121 ==== ==== 5. Loss per Common Share: Basic loss per common share is computed using the weighted average number of common shares outstanding during the period. Diluted loss per common share reflects the effect of the Company's outstanding convertible preferred stock and stock options 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: 2005 2004 --------- --------- Weighted average shares for basic ...... 4,481,572 4,457,616 Dilutive effect of convertible preferred stock and stock options ............... -- -- --------- --------- Weighted average shares for diluted .... 4,481,572 4,457,616 ========= ========= Preferred Stock convertible into 64,500 shares of Common Stock was outstanding during the quarters ended March 31, 2005 and 2004. In addition, options to purchase 51,476 and 56,854 shares of common stock were outstanding during the quarters ended March 31, 2005 and 2004, respectively. These Common Stock equivalents were not included in the computation of the diluted loss per share in either of the quarters because their effect would be antidilutive. 7 6. Commitments and Contingent Liabilities: 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") 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 and therefore no liability has been accrued for this matter. 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. 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, 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. Although 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 has agreed to settle this suit for $45 and has accrued a liability for this amount as of December 31, 2004. A settlement agreement has not yet been finalized. The Company has entered into a contract in the amount of $218 to construct a building for its Communications and Signals Department on land which it owns in Putnam, Connecticut. As of March 31, 2005 construction costs of $175 have been incurred. It is expected that this construction will be completed during the second quarter of 2005. 8 7. Dividends: On April 27, 2005, the Company declared a dividend of $.04 per share on its outstanding Common Stock payable May 19, 2005 to shareholders of record May 5, 2005. 8. Recent Accounting Pronouncements: On December 16, 2004, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 123R, "Share-Based Payment" ("SFAS No. 123R"). This Statement is a revision of SFAS No. 123, "Accounting for Stock-Based Compensation", and supersedes Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees", and its related implementation guidance. SFAS No. 123R focuses primarily on accounting for transactions in which an entity obtains employee services in share-based payment transactions. The Statement requires entities to recognize stock compensation expense for awards of equity instruments to employees based on the grant-date fair value of those awards (with limited exceptions). On April 14, 2005 the Securities and Exchange Commission issued a revision to SFAS No. 123R and the effective date for this pronouncement will be for the first annual reporting period that begins after June 15, 2005. We are evaluating the two methods of adoption allowed by SFAS No. 123R; the modified-prospective transition method and the modified-retrospective transition method. 9 PROVIDENCE AND WORCESTER RAILROAD COMPANY ITEM 2-MANAGEMENT'S DISCUSSION AND ANALYSIS OF - ---------------------------------------------- FINANCIAL CONDITION AND RESULTS OF OPERATIONS --------------------------------------------- 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 in its Annual Report on Form 10-K. 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 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. Results of Operations - --------------------- The following table sets forth the Company's operating revenues by category in dollars and as a percentage of operating revenues: Three Months Ended March 31, ----------------------------------- 2005 2004 ----------------------------------- (In thousands, except percentages) Freight Revenues: Conventional carloads ....... $4,466 79.2% $4,200 82.9% Containers .................. 710 12.6 608 12.0 Other freight related ....... 260 4.6 153 3.0 Other operating revenues ...... 204 3.6 106 2.1 ------ ----- ------ ----- Total .................... $5,640 100.0% $5,067 100.0% ====== ===== ====== ===== 10 The following table sets forth a comparison of the Company's operating expenses expressed in dollars and as a percentage of operating revenues: Three Months Ended March 31, ----------------------------------- 2005 2004 ----------------------------------- (In thousands, except percentages) Salaries, wages, payroll taxes and employee benefits ........ $3,345 59.3% $3,383 66.8% Casualties and insurance ...... 250 4.4 252 5.0 Depreciation .................. 691 12.3 688 13.6 Diesel fuel ................... 349 6.2 249 4.9 Car hire, net ................. 269 4.8 127 2.5 Purchased services, including legal and professional fees .. 235 4.2 236 4.7 Repair and maintenance of equipment .................... 335 5.9 301 5.9 Track and signal materials .... 302 5.4 189 3.7 Track usage fees .............. 137 2.4 109 2.1 Other materials and supplies .. 266 4.7 210 4.1 Other ......................... 476 8.4 432 8.5 ------ ----- ------ ----- Total ....................... 6,655 118.0 6,176 121.8 Less capitalized and recovered costs ............ 450 8.0 301 5.9 ------ ----- ------ ----- Total .................... $6,205 110.0% $5,875 115.9% ====== ===== ====== ===== Operating Revenues: Operating revenues increased $573,000, or 11.3%, to $5.6 million in the first quarter of 2005 from $5.1 million in the first quarter of 2004. This increase results from a $266,000 (6.3%) increase in conventional freight revenues, a $102,000 (16.8%) increase in container freight revenues, a $107,000 (69.9%) increase in other freight related revenues and a $98,000 (92.5%) increase in other operating revenues. The increase in conventional freight revenues is entirely due to a 6.6% increase in the average revenue received per conventional carloading. The Company's conventional carloadings decreased slightly, by 15, to 5,286 in the first quarter of 2005 from 5,301 in the first quarter of 2004. Decreases in construction aggregate traffic, a low-rated seasonal commodity, were largely offset by increases in carloadings of higher rated commodities. This change in traffic mix as well as modest rate increases, including diesel fuel surcharges, account for the increase in the average revenue per carloading. The increase in container freight revenues results from an 8.9% increase in volume of containers handled, as well as a 7.2% increase in the average revenue received per container. Intermodal containers handled during the quarter increased by 1,260, or 8.9%, to 15,350 in 2005 from 14,090 in 2004. The increase in the average revenue received per container is attributable to contractual rate adjustments, as well as a shift in the mix of containers handled. The increase in other freight related revenues is the result of increased demurrage charges billed to freight customers. This increased revenue largely offsets the increased car hire expense incurred during the quarter. The increase in other operating revenues reflects a higher level of maintenance department billings. Revenues of this type vary from period to period depending upon the needs of freight customers and other outside parties. 11 Operating Expenses: Operating expenses increased by $330,000, or 5.6%, to $6.2 million in the first quarter of 2005 from $5.9 million in the first quarter of 2004. Diesel fuel expense for the quarter increased by $100,000 due to the higher cost of petroleum products. Car hire expense increased by $142,000 during the quarter. These higher costs were largely offset by increased demurrage billings to freight customers as previously noted. Liquidity and Capital Resources - ------------------------------- During the first quarter of 2005 the Company generated $44,000 of cash from its operations. Total cash and cash equivalents decreased by $878,000 for the quarter. The principal utilization of cash during the quarter, other than for operations, was for expenditures for property and equipment and for the payment of dividends. In management's opinion cash generated from operations during the remainder of 2005 will be sufficient to enable the Company to meet its operating expenses and capital expenditure and dividend requirements. Seasonality - ----------- Historically, the Company's operating revenues are lowest for the first quarter due to the absence of construction aggregate shipments during a portion of this period and to winter weather conditions. Item 3. Quantitative and Qualitative Disclosures About Market Risk - ------------------------------------------------------------------ Cash and Equivalents As of March 31, 2005, the Company is exposed to market risks which primarily include changes in U.S. interest rates. The Company invests cash balances in excess of operating requirements in short-term securities, generally with maturities of 90 days or less. In addition, the Company's revolving line of credit agreement provides for borrowings which bear interest at variable rates based on either prime rate or one and one half percent over either the one or three month London Interbank Offered Rates. The Company had no borrowings outstanding pursuant to the revolving line of credit agreement at March 31, 2005. The Company believes that the effect, if any, of reasonably possible near-term changes in interest rates on the Company's financial position, results of operations, and cash flows should not be material. Item 4. 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 period covered by this 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 quarter that has materially affected, or is reasonably likely to affect, the Company's internal control over financial reporting. 12 PART II - Other Information - --------------------------- Item 6. Exhibits and Reports on Form 8-K -------------------------------- (b) No reports on Form 8-K were filed during the quarter ended March 31, 2005. 13 SIGNATURES ---------- Pursuant to the requirements 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 By: /s/ Robert H. Eder ---------------------------- Robert H. Eder, Chairman of the Board And Chief Executive Officer By: /s/ Robert J. Easton ---------------------------- Robert J. Easton Treasurer and Principal Financial Officer DATED: May 12, 2005 14 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 quarterly report on Form 10-Q 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 quarterly 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: May 12, 2005 By: /s/ Robert H. Eder ---------------------------- Robert H. Eder, Chairman of the Board And Chief Executive Officer 15 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 quarterly report on Form 10-Q 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 quarterly 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: May 12, 2005 By: /s/ Robert J. Easton ---------------------------- Robert J. Easton Treasurer and Principal Financial Officer 16 EXHIBIT 32 PROVIDENCE AND WORCESTER RAILROAD COMPANY CERTIFICATIONS 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 Quarterly Report of Providence and Worcester Railroad Company (the Company) on form 10-Q for the quarterly period ended March 31, 2005, 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 May 12, 2005 In connection with the Quarterly Report of Providence and Worcester Railroad Company (the Company) on form 10-Q for the quarterly period ended March 31, 2005, 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 May 12, 2005