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, 1995 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 0-17604 PROVIDENCE AND WORCESTER RAILROAD COMPANY (Exact name of registrant as specified in its charter) Rhode Island 05-0344399 (State or other jurisdiction of I.R.S. Employer Identification No. incorporation or organization) 75 Hammond Street, Worcester, Massachusetts 01610 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code (508) 755-4000 Securities registered pursuant to Section 12(b) of the Act: Name of each exchange Title of Each Class on which registered Not Applicable Not Applicable Securities registered pursuant to Section 12(g) of the Act: Common stock, $.50 par value (Title of Class) Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. X Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No As of March 1, 1996, the aggregate market value of the voting stock held by non-affiliates of the Registrant was $8,942,407. (For this purpose, all directors of the Registrant are considered affiliates.) As of March 1, 1996, the Registrant had 2,163,676 shares of Common Stock outstanding. Documents Incorporated by Reference - Portions of the proxy statement for the 1996 annual meeting of shareholders are incorporated by reference into Part III. Portions of the annual report of Providence and Worcester Railroad Company to shareholders for the year ended December 31, 1995 are incorporated by reference into Parts I, II, and IV. Exhibit Index - Page IV-1. PART I Item 1. Business General Development: The Registrant was organized under the laws of Rhode Island in 1969 and is the successor by merger to the freight railroad business which had been actively conducted by Registrant's predecessors in Rhode Island and Massachusetts since 1973 and was thereafter expanded to Eastern Connecticut. From 1983 through 1987, the Registrant was a wholly-owned subsidiary of Capital Properties, Inc., a Rhode Island corporation ("CPI"). On January 1, 1988, through a series of transactions, the shareholders of CPI received, as a distribution with respect to each share of CPI capital stock held, one share of the Registrant's common stock and one share of the Registrant's preferred stock, and the status of CPI as the parent corporation of the Registrant was terminated. As a result, the Registrant became, upon completion of the transactions, an independent, publicly-held corporation. No regularly scheduled passenger service is provided by the Registrant. It operates over approximately 470 miles of trackage, of which it owns approximately 170 miles. The Registrant interchanges freight traffic with Consolidated Rail Corporation (Conrail) at Worcester, Massachusetts and at New Haven, Connecticut; with the Springfield Terminal Railway Company (formerly Boston and Maine Railroad) at Gardner, Massachusetts; and with the New England Central Railroad (formerly Central Vermont Railway) at New London, Connecticut. Through its connections, Registrant links approximately 78 communities on its lines, excluding those communities through which the Registrant passes but does not have the right to service customers. There are three principal 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, Connecticut. The Registrant operates, by agreement with a private operator, two approved customs container yards in Worcester, Massachusetts. A customs container 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 Registrant has been working closely with the container terminal operator to develop strong relationships with container lines involved in international intermodal traffic (traffic which moves via several modes of transportation; i.e. railroad, truck, ship and/or airplane). Container traffic, especially double stack (the method by which containers are moved, via rail, stacked one on top of the other in specially designed rail cars), is expected to be a significant growth market for the transport of goods into New England. I-1 Registrant is compensated for rail freight transportation services for traffic handled jointly with other railroads by a share of the aggregate freight revenues. On local traffic handled solely by the Registrant, charges are retained entirely by Registrant and are in amounts specified in tariffs or contracts. The Registrant competes with Conrail, Springfield Terminal Railway Company and New England Central Railroad for rail freight traffic of customers who lack sidings of their own and utilize public delivery areas. The Registrant is also subject to competition for substantially all of its traffic from common, contract and proprietary motor carriers, although Registrant is attempting to compete with such carriers through the rail to truck distribution service offered through its arrangement with a public warehouse operator. Many of these competitors, including Conrail, are larger or better capitalized than the Registrant. The Registrant attempts to compete by offering greater convenience and better service than competing carriers and at costs lower than some competing non-rail carriers. The Registrant also competes by participating in efforts to attract new industry to the area which it serves. No single customer of Registrant during 1995, except Tilcon Connecticut, Inc., accounted for as much as 10% of its total freight revenue for the year. Tilcon Connecticut, Inc. accounted for approximately 12% of the Registrant's freight revenue. In addition, the Registrant's business is dependent upon the continued operation of Conrail and Springfield Terminal Railway Company, with whom in the aggregate it interchanges substantially all of its freight traffic. Miscellaneous During the last three years, no monies were expended by the Registrant on material research activities. Compliance with federal, state and local provisions which have been enacted or adopted regulating the discharge of materials into the environment, or otherwise relating to the protection of the environment, does not have a material effect upon the capital expenditures, earnings or competitive position of Registrant. The Registrant's business is seasonal to the extent that it is affected by summer vacation shutdowns of shippers on its lines, normal seasonal patterns of its customers, and by occasionally adverse weather conditions during the winter months. On December 31, 1995, the Registrant employed a total of 144 persons. I-2 Item 2. Properties. Physical Facilities The Registrant owns land and a building in Worcester, Massachusetts adjacent to one of its principal classification yards. A portion of the building has been renovated and this renovated portion houses the Registrant's executive and administrative offices as well as some space leased to outside tenants. The Registrant's executive and administrative offices occupy approximately 21,000 square feet of space out of a total space of approximately 69,500 square feet in the building. In addition the registrant is leasing approximately 2,100 square feet of space to an outside tenant. The Registrant has no current plans to renovate any additional portions of this building. The Registrant's three principal classification yards are located in Worcester, Massachusetts (approximately 125 acres), Valley Falls, Rhode Island (approximately 6.5 acres) and Plainfield, Connecticut (approximately 10 acres). The Worcester yard contains an engine house, a maintenance center and the communications center and freight office. The Valley Falls yard contains an engine house for heated overnight storage of locomotives. The Registrant also has a centralized maintenance- of-way equipment repair depot in Plainfield, Connecticut. The Registrant's operating real property located in Worcester County, Massachusetts, has been mortgaged to CPI to secure the payment by the Registrant of a 20-year, 10% promissory note with an outstanding principal balance of $4,597,000 as of December 31, 1995. Other Real Property: The Registrant and Amtrak own approximately 130 acres of real estate located along the principal railroad lines from downtown Providence (from approximately 2/3 of a mile west of Union Station) through Pawtucket, Rhode Island. Of this amount, Registrant owns approximately 8 acres in Pawtucket and has a perpetual easement for railroad purposes over the remaining 122 acres. The Registrant has other parcels of real property at other points along its lines which could be made available for other than operating purposes. At this time, management of Registrant has no specific program for development of such properties. Historically, the Registrant has sold parcels not integral to its operations and will continue to entertain offers to sell other similar parcels. The Registrant owns the Wilkesbarre Pier in the Port of Providence at East Providence, Rhode Island, and has direct access to this deep-water pier by rail. At present, the pier has berthing space for only one vessel and is used primarily for the off-loading of petroleum products. I-3 In April 1975, the Rhode Island Coastal Resources Management Council (CRMC) issued a permit allowing the Registrant to fill and reclaim tide-flowed land immediately south of and abutting the Wilkesbarre Pier for the purpose of developing a major rail/ship terminal ("South Quay"). That permit, issued for a ten-year period, became effective in June 1976 following the dismissal of an appeal over its issuance. Prior to commencing construction pursuant to the CRMC permit, the Registrant was also required to obtain a permit from the United States Department of the Army Corps of Engineers ("COE"). That permit was obtained in August 1978. The Registrant was not able to commence construction until 1979, after the Registrant satisfied concerns of the United States Department of the Interior--Fish and Wildlife Service. In 1979, the Registrant commenced the engineering and design of a berm for the containment basin in which dredged material would be deposited to create the land area. The construction of the berm, including a specially designed facing, was completed in 1984. Due to escalating construction costs, the unavailability of any public assistance which had been originally contemplated, general economic conditions of the early 1980's, and the Registrant's acquisition of all of Conrail's lines in Rhode Island and southeastern Connecticut (which lines were in need of significant rehabilitation), the Registrant was unable to complete the construction of the South Quay within the time allowed under its permits. The Registrant applied for and was granted extensions of time from CRMC and COE to complete the project. The CRMC and COE permits now expire in 1998. The City of East Providence, in which the South Quay is located, filed a lawsuit appealing CRMC's decision to grant the extension. In 1989, the Registrant and the City negotiated a settlement agreement resolving the litigation. The parties entered into a consent judgement which permitted the Registrant to move forward to develop the site. As part of the settlement, the Registrant and the City entered into an agreement which established a procedure for future taxation of the property; and the City, with the Registrant's concurrence, adopted zoning ordinances which regulate the operation of the port facility. In 1988 and early 1989, the Registrant filled in the southeast and southwest corners of the Quay to provide sufficient radii for future track construction and to prepare the site for dredging. In 1990, the Registrant conducted a series of engineering and design studies related to the next phases of the development. In 1991 and 1992, the Registrant completed earthwork necessary to prepare the site for dredging and completed dredging a ship berth approximately 135 feet in width by 1900 feet in length with a depth of approximately -40 feet mean low water. The earthwork consisted of reconstruction of a portion of the existing west berm to improve its capacity to filter out water being deposited in the basin during dredging, the completion of the phase of a I-4 secondary containment basin between the north berm and the nearby Wilkesbarre Pier, and other grading. After the completion of the dredging on March 31, 1992, the site was allowed to stand to permit excess water to drain from it. The next phase of construction is to complete filling the containment basin. The Registrant began this process in 1993 and to date, approximately 430,300 cubic yards of material has been deposited, substantially completing the filling process, to create approximately 31 acres of land. When combined with adjoining properties owned by the Registrant, the site consists of approximately 45 acres. The Registrant has entered into an agreement and has begun construction to provide slope protection for the south face of the berm to protect against erosion and storm damage. Remaining phases of the project also include dock construction and infrastructure improvements. The Registrant has further engaged a maritime consulting firm, with international port expertise, to assist it in identifying strategic market opportunities for the port facility and to develop financing strategies for the completion of the facility. The Registrant is also exploring finance strategies with an investment banking firm. Rolling Stock The following schedule sets forth the Registrant's rolling stock as at December 31, 1995, all of which is owned by the Registrant: Description Number Locomotive 20 Gondola 37 Flat Car 4 Ballast Car 42 Passenger Equipment 5 Caboose 2 Total 110 The Registrant has equipment permitting two-way radio contact with every train crew and maintenance vehicle in its system thereby permitting each train crew to maintain radio contact with other crew members. I-5 Item 3. Legal Proceedings. The Registrant owns a site which is contaminated with petroleum products. It is currently productive as a part of the Registrant's double-stack intermodal yard. The site is not the subject of any agency proceedings. Environmental specialists have indicated that natural biodegradation of the contamination is occurring. It is not anticipated that the costs of remediation, if any, would be material to the operations, financial position or liquidity of the Registrant. The Registrant was notified by CPC International, Inc. ("CPC") and the United States Environmental Protection Agency ("EPA") that the Registrant was alleged to be a potentially responsible party for some or all of the costs of remediation of a Superfund site, reportedly due to the impact of a 1974 incident involving a rail car. The EPA's preliminary estimate of the clean-up alternative it recommended was approximately $7 million with additional past response costs of approximately $5 million ("Costs"). The Registrant has no ownership interest in the site. The Registrant denied responsibility. No formal claims or proceedings against the Registrant were instituted in this matter. In December 1995 the Registrant concluded an agreement with CPC ("Agreement") in which the Registrant agreed to pay $990,000 in settlement of all claims against it relating to this incident. Payment of this claim can be all or partially made through issuance of unregistered, restricted common stock of the Registrant. The Registrant issued 55,000 shares of its Common Stock, having a value of $391,000 to CPC in December 1995 in partial payment of this claim. An additional 53,155 shares, having a value of $378,000 were issued in January 1996. The remaining liability of $221,000 (plus interest at an annual rate of 8 3/4% for any portion paid in cash) must be paid no later than June 30, 1999. The agreement further provides that, in the event CPC recovers insurance proceeds for the Costs, the Registrant is entitled to receive 10% of the net recovery after deduction of litigation expenses. CPC is actively engaged in litigation with an insurer seeking such a recovery. Other Litigation: The business in which the Registrant is engaged ordinarily results in actions for negligence and other claims, and in the opinion of management, the legal proceedings to which it is a party in addition to those set forth above are normal for such business. Item 4. Submission of Matters to a Vote of Security Holders Not applicable. I-6 PART II Item 5. Market for Railroad's Common Stock and Related Security Holder Matters. See page 31 of Registrant's 1995 Annual Report to Share- holders, which is incorporated by reference herein. Item 6. Selected Financial Data. See page 12 of Registrant's 1995 Annual Report to Share- holders, which page is incorporated by reference herein. Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations. See pages 13 through 16 of Registrant's 1995 Annual Report to Shareholders, which pages are incorporated by reference herein. Recently issued accounting standards: The Financial Accounting Standards Board ("FASB") has issued Statement of Financial Accounting Standards ("SFAS") No. 121, "Accounting for the Impairment of Long-lived Assets and for Long- Lived Assets to Be Disposed Of." This statement, which will be required in 1996, establishes accounting standards for the impairment of long-lived assets, certain identifiable intangibles, and goodwill related to those assets to be held and used and for long-lived assets and certain identifiable intangibles to be disposed of. The FASB has also issued SFAS No. 123, "Accounting for Stock-Based Compensation". This statement, which will be required in 1996, establishes financial accounting and reporting standards for stock-based employee compensation plans. The Registrant has not determined the effects of implementing SFAS No. 121 and No. 123 on its financial position and results of operations for any future period. Item 8. Financial Statements and Supplementary Data. Information in response to this item is contained in the Registrant's 1995 Annual Report to Shareholders which is incorporated herein by reference. Item 9. Disagreements on Accounting and Financial Disclosure Not applicable. II-1 PART III Item 10. Directors, Executive Officers, Promoters and Control Persons of the Registrant. For information with respect to the directors of the Registrant, see pages 2 and 3 of the Registrant's definitive proxy statement for the 1996 annual meeting of its shareholders, which page is incorporated by reference, herein. The following are the executive officers of the Registrant: NAME AGE OFFICE HELD ELECTION TO OFFICE Robert H. Eder 63 Chairman 1980 Orville R. Harrold 63 President 1980 Carl P. Belke 44 Vice President 1995 Ronald P. Chrzanowski 53 Vice President 1983 Heidi J. Eddins 39 Secretary 1988 Robert J. Easton 52 Treasurer 1988 All officers hold their respective offices until their successors are duly elected and qualified. For further information with respect to Messrs. Eder, Harrold, Belke, Chrzanowski and Easton, see pages 2 and 3 of the Registrant's definitive proxy statement for the 1996 annual meeting. Ms. Eddins has served as General Counsel to the Registrant since 1984. Item 11. Executive Compensation. See page 3 of the Registrant's definitive proxy statement for the 1996 annual meeting of its shareholders, which pages are incorporated by reference herein. Item 12. Security Ownership of Certain Beneficial Owners and Management. See pages 6 and 7 of the Registrant's definitive proxy statement for the 1996 annual meeting of its shareholders, which pages are incorporated by reference herein. Item 13. Certain Relationships and Related Transactions. Not Applicable. III-1 PART IV Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K. (a) (1) and (2) The response to this portion of Item 14 is submitted as a separate section of this report at page IV-3. (3) Listing of Exhibits. (10A) Material Contracts (incorporated by reference to Exhibit 10 to the registration statement of the Registrant on Form 10 and to the Non-Qualified Stock Option Plan of the Registrant on Form S-8). (13) Annual report to shareholders for the year ended December 31, 1995. (23) Independent Auditors' Consent (b) Not applicable. (c) Exhibits (annexed). (d) Financial Statement Schedules. The response to this portion of Item 14 is submitted as a separate section of this report at Page IV-3. IV-1 SIGNATURES Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. PROVIDENCE AND WORCESTER RAILROAD COMPANY Orville R. Harrold By Orville R. Harrold, President Dated: March 29, 1996 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 Orville R. Harrold President and Director March 29, 1996 Orville R. Harrold (Principal executive officer) Carl P. Belke Vice President and March 29, 1996 Carl P. Belke Director Ronald P. Chrzanowski Vice President and March 29, 1996 Ronald P. Chrzanowski Director Robert J. Easton Treasurer and Director March 29, 1996 Robert J. Easton (Principal financial officer and principal accounting officer) J. Joseph Garrahy Director March 29, 1996 J. Joseph Garrahy John J. Healy Director March 29, 1996 John J. Healy William J. LeDoux Director March 29, 1996 William J. LeDoux IV-2 ANNUAL REPORT ON FORM 10-K ITEM 14(a) (1) and (2), (c) and (d) LIST OF FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES CERTAIN EXHIBITS FINANCIAL STATEMENT SCHEDULES YEAR ENDED DECEMBER 31, 1995 PROVIDENCE AND WORCESTER RAILROAD COMPANY WORCESTER, MASSACHUSETTS IV-3 FORM 10-K--ITEMS 14(a) (1) and (2), and 14(d) PROVIDENCE AND WORCESTER RAILROAD COMPANY LIST OF FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES The following financial statements of Providence and Worcester Railroad Company, included in the annual report of Registrant to its shareholders for the year ended December 31, 1995 and independent auditors' report are incorporated by reference in Item 8: Independent auditors' report. Balance sheets - December 31, 1995 and 1994. Statements of income - years ended December 31, 1995, 1994 and 1993. Statements of shareholders' equity - years ended December 31, 1995, 1994 and 1993. Statements of cash flows - years ended December 31, 1995, 1994, and 1993. Notes to financial statements - years ended December 31, 1995, 1994 and 1993. The following financial statement schedules of Providence and Worcester Railroad Company and independent auditors' reports are included in Item 14(d): Page Independent auditors' report IV-5 II Valuation and qualifying accounts IV-6 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. IV-4 INDEPENDENT AUDITORS' REPORT Shareholders and Board of Directors Providence and Worcester Railroad Company Worcester, Massachusetts We have audited the financial statements of Providence and Worcester Railroad Company as of December 31, 1995 and 1994 and for each of the three years in the period ended December 31, 1995, and have issued our report thereon dated March 8, 1996; such financial statements and report are included in your 1995 Annual Report to Shareholders and are incorporated herein by reference. Our audits also included the financial statement schedule of Providence and Worcester Railroad Company, listed in Item 14. This financial statement schedule is the responsibility of the Company's management. Our responsibility is to express an opinion based on our audits. 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. Deloitte & Touche LLP Worcester, Massachusetts March 8, 1996 IV-5 PROVIDENCE AND WORCESTER RAILROAD COMPANY SCHEDULE II VALUATION AND QUALIFYING ACCOUNTS YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993 (IN THOUSAND DOLLARS) _________________________________________________________________________________________________ Column A Column B Column C Column D Column E Additions (1) (2) Balance at Charged to Charged to Balance at beginning costs and other accounts end of Description of period expenses describe Deductions period _________________________________________________________________________________________________ _________________________________________________________________________________________________ Allowance for doubtful accounts: Year ended December 31, 1995 $125 $125 Year ended December 31, 1994 $125 $41 (A) ($41) $125 Year ended December 31, 1993 $175 (B)($13) (A) ($37) $125 (A) Bad debts written off. (B) Recovery of bad debts previously written off. PROVIDENCE AND WORCESTER RAILROAD COMPANY ANNUAL REPORT 1995 PROVIDENCE AND WORCESTER RAILROAD COMPANY EMPLOYEE INJURIES 1994-1995 (GRAPH) INJURIES PER 200,000 PEOPLE HOURS PAGE 1 A BRIEF DESCRIPTION OF THE COMPANY'S BUSINESS The Company is an interstate freight carrier conducting railroad operations in Massachusetts, Rhode Island, and Connecticut. The railroad first began operations in 1847 between the cities of Providence, Rhode Island and Worcester, Massachusetts and operated independently until 1888, at which time it was leased to others. In February 1973, the Company resumed control of the railroad and its 45 miles of track. The Company presently operates over approximately 470 miles of trackage of which it owns approximately 170 miles. No regularly scheduled passenger service is provided by the Company. The Company interchanges freight traffic with Consolidated Rail Corporation (Conrail) at Worcester, Massachusetts and at New Haven, Connecticut; with Springfield Terminal Railway Company (formerly Boston and Maine Railroad) at Gardner, Massachusetts; and with New England Central Railroad (formerly Central Vermont Railway) at New London, Connecticut. Through its connections the Company links approximately 78 communities on its lines, excluding those communities through which the Company passes but does not have the right to service customers. The main freight classification yard is located in Worcester, Massachusetts and encompasses approximately 125 acres. Worcester is also the location of the Company's locomotive and car maintenance facility and the Company's corporate headquarters building. There are smaller classification yards in Cumberland, Rhode Island, and Plainfield, Connecticut. Plainfield also houses an equipment maintenance facility. The Company services by agreement with a private operator, two approved custom container yards in Worcester, Massachusetts. In 1995, the Company handled 29,139 carloads of freight and 41,211 containers. PAGE 2 PROVIDENCE AND WORCESTER RAILROAD COMPANY (GRAPHS 1992 - 1995) CONVENTIONAL CARLOADS INTERMODAL (CONTAINERS) TOTAL REVENUES OPERATING REVENUES EARNINGS PER SHARE NET INCOME PAGE 3 PRESIDENT'S REPORT The Company's operating results in 1995 did not match those of 1994. The reduction in operating profits discussed below is substantially due to a reduction in revenue generated by container traffic and the impacts of a settlement of an environmental claim against the Company. Conventional traffic volume increased by 3%. There were, however, several significant events in 1995 that help position the Company for long term growth. The Company substantially completed the process of depositing clean fill inside the berm at the deep-water pier under construction in East Providence, Rhode Island to create approximately 31 acres of land. The Company continues to work with Amtrak, the Federal Railroad Administration and the Rhode Island Department of Transportation in an effort to improve rail service to Rhode Island's Quonset Point/Davisville port facilities. The Company in conjunction with the State of Rhode Island also began a major upgrading of certain track and rail bridges in Rhode Island. Moreover, an outstanding environmental claim of CPC International, Inc. in excess of $10 million was resolved in 1995 with the Company agreeing to pay $990,000 primarily in unregistered, restricted Company common stock. On February 26, 1996, Governor William F. Weld signed into law a bill entitled "An Act Relative to the Revitalization and Development of the Commonwealth's Seaports" which establishes a program to develop full double stack rail service on certain rail lines in the Commonwealth of Massachusetts. The Act authorizes such improvements on the Company's rail lines in Worcester County, the costs of which are to be shared equally by the Company and the Commonwealth with the Commonwealth contributing up to $5.5 million. I would be remiss if I did not mention and recognize the excellent safety record compiled by the Company's employees in 1995: the number of reportable injuries fell from 9 in 1994 to 5 in 1995, a 44% decrease, the lowest number of injuries the Company has incurred in any calendar year since it began independent operations in 1973. Three departments went without a reportable injury in 1995: Transportation, Maintenance of Equipment and Communications and Signals. These employees are to be commended for an outstanding performance. The graph on page 1 shows the decrease in the number of injuries per 200,000 people hours worked in 1995 versus 1994. At this time, I would like to discuss in more detail events of 1995 and several significant developments that are expected to have an impact on our operations and financial results in the years ahead. I. Financial Results and General Business Conditions Freight operating revenues decreased by approximately 3% in 1995 (see figure 4, page 3). Earnings, however, decreased in 1995 approximately 50%, from $1,811,000 in 1994to $917,000 in 1995 (see figure 6, page 3). Earnings per share decreased from $.88 in 1994 to $.44 in 1995 (see figure 5, page 3). As mentioned previously, 1995's freight traffic demonstrated mixed PAGE 4 results, in that conventional carloads increased by 3% while container volumes decreased by 9%. The Company did see a decrease in traffic in the fourth quarter of 1995, primarily in plastics and paper. II Development of Deep-Water Pier In April 1975, the Rhode Island Coastal Resources Management Council ("CRMC") issued a permit allowing the Company to fill and reclaim tide-flowed land immediately south of and abutting the Company's Wilkesbarre Pier for the purpose of developing a major rail/ship terminal ("South Quay"). That permit, issued for a ten-year period, became effective in June 1976 following the dismissal of an appeal over its issuance. Prior to commencing construction pursuant to the CRMC permit, the Company was also required to obtain a permit from the United States Department of the Army Corps of Engineers ("COE"). That permit was obtained in August 1978. The Company was not able to commence construction until 1979, after the Company satisfied concerns of the United States Department of the Interior--Fish and Wildlife Service. In 1979, the Company commenced the engineering and design of a berm for the containment basin in which dredged material would be deposited to create the land area. The construction of the berm, including a specially designed facing, was completed in 1984. Due to escalating construction costs, the unavailability of any public assistance which had been originally contemplated, general economic conditions, and the Company's acquisition of all of Conrail's lines in Rhode Island and southeastern Connecticut (which lines were in need of significant rehabilitation), the Company was unable to complete the construction of the South Quay within the time allowed under its permits. The Company applied for and was granted extensions of time from CRMC and COE to complete the project. The permits now expire in 1998. The City of East Providence, in which the South Quay is located, filed a lawsuit over the permit extension. In 1989, the Company and the City negotiated a settlement agreement resolving the litigation. The parties entered into a consent judgment which permitted the Company to move forward to develop the site. As part of the settlement, the Company and the City entered into an agreement which established a procedure for future taxation of the property; and the City, with the Company's concurrence, adopted zoning ordinances which regulate the operation of the port facility. In 1988 and early 1989, the Company filled in the southeast and southwest corners of the Quay to provide sufficient radii for future track construction and to prepare the site for dredging. In 1990, the Company conducted a series of engineering and design studies related to the next phases of the development. In 1991 and 1992, the Company completed earthwork necessary to prepare the site for dredging and completed dredging a ship berth approximately 135 feet in width by 1900 feet in length with a depth of approximately -40 feet mean low water. The earthwork consisted of reconstruction of a portion of the existing west berm to improve its capacity to filter out water being deposited in the basin during dredging, the completion of the first phase of a secondary containment basin between the north berm and the nearby Wilkesbarre Pier, and other grading.	 PAGE 5 After the completion of the dredging on March 31, 1992, the site was allowed to stand to permit excess water to drain from it. The next phase of construction is to complete filling the containment basin. The Company began this process in 1993 and to date, approximately 430,300 cubic yards of material has been deposited, substantially completing the filling process, to create approximately 31 acres of land. When combined with adjoining properties owned by the Company, the site consists of approximately 45 acres. The Company has entered into an agreement and has begun construction to provide slope protection for the south face of the berm to protect against erosion and storm damage. Remaining phases of the project also include dock construction and infrastructure improvements. 	 The subject of the quality of title to formerly tide flowed properties has been the subject of much debate in recent years. In 1995, the Rhode Island Supreme Court issued a decision in Greater Providence Chamber of Commerce et al v. State of Rhode Island clarifying the quality of title to tide flowed properties filled with the acquiescence or approval of the State. The Company is reviewing the impact of this decision on the South Quay. The Company has further engaged a maritime consulting firm, with international port expertise, to assist it in identifying strategic market opportunities for the port facility and to develop financing strategies for the completion of the facility. The Company is also exploring finance strategies with an investment banking firm. III.	 Northeast Corridor The Company possesses an exclusive freight service easement over that portion of the Northeast Corridor ("NEC") owned by the National Railroad Passenger Corporation ("Amtrak") extending from the Massachusetts/Rhode Island line to New Haven, Connecticut, as well as overhead rights between New Haven and South Norwalk to serve Danbury, Connecticut. Amtrak is in the process of completing its design of a plan to electrify the portion of the NEC from Boston, Massachusetts to New Haven to permit high-speed passenger trains to operate on the line with construction expected to begin in the Spring of 1996. The Company continues to monitor this project closely, due to potential negative impacts on the Company's ability to provide freight service to its customers on the line and on clearance conditions which may inhibit the Company's ability to carry modern rail cars on the line. The high speed passenger service project has been the subject of various reviews by the Federal Railroad Administration ("FRA"). In the context of such reviews, the Company advocated modifications to the design such as construction of additional track capacity to mitigate the potential adverse effects of the project on freight service. In May, 1995, the FRA issued a Record of Decision ("ROD") authorizing the project which ROD requires Amtrak to construct several passing sidings (tracks which are parallel to the main lines which will permit high speed passenger trains to pass lower speed freight trains) and other capacity improvements. The Company will continue to work with the FRA and Amtrak to ensure the construction and implementation of mitigation measures. As more fully discussed in the next section, the State of Rhode Island has also proposed a Freight Rail Improvement Project ("FRIP") on that portion of the NEC between its connection with the Company's main PAGE 6 line to the State's Quonset Point/Davisville port facilities. The FRIP is intended to increase substantially the capacity of the NEC to handle more freight and commuter trains by constructing additional track and to improve overhead clearances to permit the movement of modern rail cars. IV. Intermodal Transportation Network Both the State of Rhode Island and Commonwealth of Massachusetts have developed plans to promote the development of full double stack rail service to certain intermodal facilities in New England some of which are served by the Company's rail lines. The existing double stack rail route utilized by the Company for service to the Port of Worcester is the only double stack access in New England and provides only limited clearances. On February 26, 1996, Governor William F. Weld signed into law "An Act Relative to the Revitalization and Development of the Commonwealth's Seaport". This Act establishes the Massachusetts Double Stack Network, consisting of the Boston and Albany Line of Consolidated Rail Corporation ("Conrail") from the New York border to the presently existing intermodal facility at Beacon Park Yard in the City of Boston, Massachusetts, the main line of the Boston and Maine Corporation from the Vermont border to the existing intermodal facility at Fort Devens in the town of Ayer, Massachusetts and all lines of the Company in Worcester County and authorizes clearance improvements on these lines. With the exception of two line segments which may be fully funded by the Commonwealth (Worcester to Boston on the Conrail line and Gardner to Ayer on the B&M line) the Act requires the costs of clearance improvements to be borne 50% by the affected railroad and 50% by the State. For the Company's lines in Worcester County, the Commonwealth's contribution is a maximum of $5.5 million. For the two line segments which may be fully funded by the Commonwealth, the Commonwealth will assess a reimbursement charge on certain containers moving over such lines above designated levels. Pursuant to the Act, all affected parties will work with the Commonwealth's Executive Office of Transportation and Construction to develop a master agreement to establish the terms and conditions for accomplishing the clearance improvements. In Rhode Island the State has completed a draft environmental impact statement ("DEIS") for the FRIP, discussed in Section III, which DEIS includes preliminary design. Six million dollars of federal appropriations have been obtained by the State in the past two fiscal years to be matched on a dollar for dollar basis by the State; the State and Rhode Island congressional delegation continue to request additional appropriations. Moreover, legislation is pending in the Rhode Island General Assembly to authorize a public referendum for a general obligation bond to fund the state's costs for the FRIP. The FRIP is intended to enable the development of the State's Quonset Point/Davisville port facilities. These facilities, consisting of over 800 acres of land, three active piers, an on-site airport and on-site rail, represent a significant portion of Rhode Island's prime industrial land. These two state projects to raise overhead clearance to full double stack height (overhead clearance of 20'6") should permit the Company to participate even further in intermodal transportation including the movement of both domestic and international double stack containers and other high clearance rail cars such as automobile carriers. PAGE 7 V. Settlement with CPC International, Inc. Last year, the Company reported that it was engaged in discussions with CPC International, Inc. ("CPC") to resolve CPC's claim that the Company was liable to CPC for past and future costs for remediating a Superfund site in Rhode Island ("Site"). The claims arose out of a 1974 incident involving a rail car. In 1995, CPC and other parties, not including the Company, ("Settling Parties"), entered into a Consent Decree with the United States Environmental Protection Agency ("USEPA") pursuant to which the Settling Parties agreed to reimburse USEPA for its past and future response costs and to remediate the Site. In December 1995, the Company and CPC entered into a settlement agreement resolving CPC's claims against the Company. CPC had asserted that due to the 1974 rail car incident, the Company was fully responsible for past and future response costs, including CPC's obligations to USEPA, and totaling over Ten Million Dollars. The agreement provides for the payment to CPC of $990,000 to be paid primarily in unregistered, restricted common stock of the Company. The Company has delivered to CPC 108,155 shares (4.999% of the Company's issued and outstanding common stock), having a value of $769,000. The remaining balance will be paid no later than June 30, 1999, at the Company's option in stock or cash. As more fully discussed in the notes to the financial statements herein, the Company may be entitled to reimbursement of some or all of its payments to CPC. In consideration of P&W's payment, CPC has agreed to release, defend and indemnify P&W from and against any claims by CPC or any other party, including the USEPA and the State of Rhode Island, resulting from or arising out of the contamination. Resolution of this matter eliminates a significant contingent liability which has been reflected on the Company's financial statements for quite some time. VI. Massachusetts Capital Resource Company On December 19, 1995, the Company concluded a transaction with Massachusetts Capital Resource Company ("MCRC") which transaction was enabled by the successful and amicable resolution of the outstanding claim of CPC. MCRC is a limited partnership privately owned and funded by seven Massachusetts based life insurance companies, the four general partners being John Hancock Mutual Life, Massachusetts Mutual Life, The New England and State Mutual Life. In the transaction the Company obtained $5,000,000 from MCRC in exchange for a secured subordinated note in the original principal amount of $4,920,000 and warrants to purchase 200,000 shares of the Company's common stock at the exercise price of $7.10 per share, which warrants were valued at $80,000. The note will bear an interest rate of 10% per annum paid quarterly, with quarterly scheduled redemptions of varying principal amounts beginning on December 31, 1998 at $62,500 and increasing to $187,500, with a final payment of $1,250,000 on December 31, 2005. The purchase warrants are exercisable until the later of December 31, 2005 or such time as all principal and interest on the note are paid in full. PAGE 8 The proceeds were used to retire the Company's long term note to Fleet Bank of Massachusetts, N.A. which had an outstanding balance of approximately $1,736,000 as well as for working capital and capital improvements. VII. Conrail Line Sales The Company has been notified by Conrail of Conrail's intentions to dispose of all of its rail properties and interests in rail properties in Connecticut and certain of its properties and interests in rail properties in Massachusetts. The Company, in conjunction with certain other New England railroads made a preliminary bid for certain of these properties. Conrail has informed the Company that it has chosen to negotiate exclusively with the Company and RailTex of San Antonio, Texas. While the proposed transaction is subject to further due diligence by the Company and RailTex, Conrail has indicated that it anticipates completing the transaction by August 1996. Under the terms of the proposed transaction, the Company would obtain the following: Ownership of and all freight service in Cedar Hill Yard in New Haven, North Haven and Hamden, Connecticut, including all freight service rights on Amtrak's Hartford Line from Milepost 0 to Milepost 7 and ownership of and freight service rights on the Middletown Branch from Mile Post 0 to Milepost 4.8. All freight service rights on Amtrak's Northeast Corridor from New Haven to the Connecticut/New York border. Limited trackage rights on Conrail between the Connecticut/New York border and Queens, New York. Operating and certain freight service rights on the Northeast Corridor between the Massachusetts/Rhode Island border and Conrail's Readville Yard outside of Boston (excluding customers at several stations which are proposed to be served by RailTex), as well as all freight service rights on the Stoughton and East Junction branch lines, which are owned by the MTBA. As discussed in Section III above, the Company already provides all freight service on the Northeast Corridor between the Massachusetts/Rhode Island border and New Haven, Connecticut. The Company looks forward to the growth opportunities presented by the proposed transaction and will keep you advised of further developments. VIII. Change in Size and Composition of the Board of Directors In December 1995, holders of majorities of the outstanding common stock and preferred stock of the Company by written vote approved certain amendments to the Company's Bylaws resulting in an increase of the Board of Directors to 12 members from its previous 9 members. The Bylaw amendments were also approved by the Board of Directors. PAGE 9 Phillip D. Brown and Frank W. Barrett were elected as preferred stock directors and Carl P. Belke was elected a common stock director. Mr. Brown is President of Unibank for Savings in Whitinsville, Massachusetts. Mr. Barrett is Executive Vice President, Chief Credit Officer at Springfield Institution of Savings in Springfield, Massachusetts. Mr. Belke recently joined the Company in July of 1995 as Vice President - Transportation and Sales and was previously President of the Delaware and Hudson Railroad Company and most recently Director, Government Affairs and Plant Development at CP Rail Systems. The Company welcomes these new members to the Board. The Company has been notified by Francis M. White, a Director since 1987, that due to health reasons, he is unable to stand for reelection. Mr. White has been a highly valued member of the Board of Directors as well as the Board's Audit Committee. I want to take this opportunity to thank Mr. White for his years of dedicated service; his services will be greatly missed. IX. Increase in Authorized Stock Finally, the Board also increased the amount of shares the Company has authority to issue by 750,000 shares, resulting in authorized stock of 3,023,436. This action was taken to provide shares of stock for issuance to CPC, to reserve stock for the exercise by MCRC of its purchase warrants, and to provide adequate authorized stock for the Company's profit sharing plan, which covers all personnel covered by collective bargaining agreements, the Company's non-qualified stock option plan covering management employees and outside directors, and the Company's supervisors' incentive program. The Company paid the following dividends in 1995: On May 25, 1995, a 10% noncumulative annual preferred dividend of $5.00 per share to holders of preferred stock; on May 25, 1995 and November 24, 1995, semi- annual dividends of $.05 per share to holders of common stock. The common stock of the Company is listed on the National Market System of the National Association of Securities Dealers ("NASD") under the trading symbol "PWRR". On behalf of the management and employees of the Company, I wish to express my appreciation and gratitude to you our shareholders, for your continued confidence and support of the Company. Sincerely yours, Orville R. Harrold President March 13, 1996 PAGE 10 DIRECTORS AND OFFICERS OF PROVIDENCE AND WORCESTER RAILROAD COMPANY Robert H. Eder, Chairman of Providence and Worcester Director and Chairman Railroad Company Worcester, Massachusetts Orville R. Harrold, President of Providence and Worcester President Railroad Company Worcester, Massachusetts Carl P. Belke, Vice President of Providence and Worcester Director and Vice President Railroad Company Worcester, Massachusetts Ronald P. Chrzanowski, Vice President of Providence and Worcester Director and Vice President Railroad Company Worcester, Massachusetts Heidi J. Eddins, Secretary and General Counsel of Secretary and General Providence and Worcester Counsel Railroad Company Worcester, Massachusetts Robert J. Easton, Treasurer of Providence and Worcester Director and Treasurer Railroad Company Worcester, Massachusetts Frank W. Barrett, Executive Vice President of Springfield Director Institution for Savings Springfield, Massachusetts Phillip D. Brown, President and CEO of Unibank for Savings Director Whitinsville, Massachusetts John H. Cronin, Retired President of Ideal Products, Inc. Director Worcester, Massachusetts Joseph Garrahy, President of J. Joseph Garrahy & Director Associates, Inc. Providence, Rhode Island John J. Healy, President of HMA Behavioral Health, Inc. Director Worcester, Massachusetts William J. LeDoux, Attorney Director Worcester, Massachusetts Francis M. White, Retired Chairman of the Board of Bank Director of Boston, Connecticut Waterbury, Connecticut TRANSFER AGENT INDEPENDENT AUDITORS Fleet National Bank Deloitte & Touche LLP Stock Transfer Department One Chestnut Place - Suite 1010 Post Office Box 366 Ten Chestnut Street Providence, RI 02901 Worcester, MA 01608 PAGE 11 PROVIDENCE AND WORCESTER RAILROAD COMPANY SELECTED FINANCIAL DATA 1995 1994 1993 1992 1991 __________ __________ __________ __________ __________ Operating revenues $19,778,000 $20,292,000 $18,657,000 $16,508,000 $15,472,000 __________ __________ __________ __________ _________ __________ __________ __________ __________ _________ Other income $ 581,000 $ 1,206,000 $ 707,000 $ 460,000 $ 2,273,000 __________ __________ __________ __________ _________ __________ __________ __________ __________ _________ Income before taxed $ 1,507,000 $ 3,011,000 $ 1,675,000 $ 695,000 $ 1,600,000 __________ __________ __________ __________ __________ __________ __________ __________ __________ _________ Net income $ 917,00 $ 1,811,000 $ 1,105,000 $ 465,000 $ 1,050,000 __________ __________ __________ __________ _________ __________ __________ __________ __________ _________ Earnings per common and common equivalent share $ .44 $ .88 $ .54 $ .23 $ .52 __________ __________ __________ __________ _________ __________ __________ __________ __________ _________ Total assets $68,012,000 $61,496,000 $60,706,000 $58,700,000 $58,364,000 __________ __________ __________ __________ __________ __________ __________ __________ __________ __________ Long-term obligations $12,977,000 $10,485,000 $11,378,000 $11,305,000 $11,710,000 __________ __________ __________ __________ __________ __________ __________ __________ __________ _________ Cash dividends per share: New preferred $ 5.00 $ N/A $ N/A $ N/A $ N/A __________ __________ __________ __________ _________ __________ __________ __________ __________ _________ Old preferred $ N/A $ .05 $ .05 $ .05 $ .05 __________ __________ __________ __________ __________ __________ __________ __________ __________ __________ Common $ .10 $ .10 $ .10 $ .10 $ .10 __________ __________ __________ __________ _________ __________ __________ __________ __________ _________ PAGE 12 PROVIDENCE AND WORCESTER RAILROAD COMPANY MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Liquidity and Capital Resources As detailed in the Statements of Cash Flows in the accompanying financial statements, the Company generated $3,177,000 from operations in 1995 compared with $3,262,000 in 1994. On an overall basis the Company's total cash and equivalents increased by $1,417,000 in 1995, compared with an increase of $21,000 in 1994. The principal utilization of cash during both years were expenditures for property and equipment acquisitions and principal payments on long-term debt obligations. During 1995 and 1994 the Company generated $108,000 and $972,000 respectively from the sales of properties not considered essential for railroad operations and easements. The Company has no established policy regarding the sale or other disposition of properties not considered essential for railroad operations. However, there remain certain properties which could be made available for sale, the proceeds of which could be used to further reduce the Company's long-term debt, acquire or make improvements to properties and equipment, reduce current borrowings or provide additional funds for current operations. Such properties include branch lines over which the former Interstate Commerce Commission has granted the Company permission to abandon rail freight service having a net book value of approximately $400,000. Revenue from sales of properties and easements can vary significantly from year to year. In 1995 the Company added $1,875,000 of track structure and bridge improvements to its plant and equipment. Deferred grant income financed $785,000 of these capital projects. Management estimates that a similar amount of improvements to its track structure and bridges will be made in 1996, 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. Substantially all of the Company's mainline track meets Federal Railroad Administration Class 3 standards (permitting freight train speeds of forty miles per hour) and the Company intends to continue to maintain it at this level. As discussed more fully in Note 2 to the accompanying financial statements, the Company, since 1979, has been engaged in the engineering, design and construction of a deep-water pier and rail/ship port facility. Costs incurred in connection with this project, exclusive of land acquisition costs, amounted to $10,419,000 through December 31, 1995. The Company expended $1,074,000 on this project in 1995 to obtain and deposit fill material, which phase of the project was substantially complete as of the end of that year. In 1996 the Company intends to complete the rip rapping of the south end of the berm at an estimated cost of approximately $420,000. Management remains committed to the completion of this project and intends to continue to explore development opportunities with outside parties for the purpose of obtaining the financial and other assistance necessary to complete this project as a port facility. In 1995, the Company's principal bank increased its short term revolving credit line from $1,250,000 to $1,500,000 and decreased the interest rate on borrowings under this line from prime plus 3/4% to prime plus 1/2% (see Note 3 to the accompanying financial statements). Loans are drawn against this line and payments of principal are made from time to time depending upon current cash balances and requirements. No loans were outstanding under this line of credit at December 31, 1995. PAGE 13 During 1995 the Company received a commitment from a bank for long term borrowings which would enable it to refinance its 12% mortgage note payable to Capital Properties, Inc. ("CPI") at a reduced interest rate. CPI and the Company have a common controlling shareholder. The Company and CPI subsequently reached an agreement in which the Company agreed to make an advance principal payment of $1,800,000 and CPI agreed to reduce the interest rate on the remaining indebtedness to 10%. In August 1995 the Company obtained a five year senior term note from its principal bank and utilized the proceeds to make the agreed upon principal payment to CPI. The Company repaid this senior term note, in full, in December 1995 from a portion of the proceeds from a subordinated note payable. As disclosed in Note 4 to the accompanying financial statements, the Company obtained $5,000,000 from Massachusetts Capital Resources Company ("MCRC") in December 1995 in exchange for a 10% subordinated note payable in the amount of $4,920,000 and warrants to purchase 200,000 shares of the Company's common stock at an exercise price of $7.10 per share, which warrants were valued at $80,000. A portion of the proceeds were utilized to repay the outstanding principal balance on the $1,800,000 term note previously discussed. The remainder of the proceeds are being utilized for additions to property and equipment and for working capital purposes. As disclosed more fully in Note 8 to the accompanying financial statements, the Company reached an agreement with CPC International, Inc. ("CPC") in December 1995 in which the Company agreed to pay CPC $990,000 in settlement of an environmental claim by CPC against the Company relating to a Superfund site. The Company may, at its option, pay all or any portion of this settlement through the issuance of unregistered, restricted shares of its common stock. The Company issued 108,155 shares of its common stock, having an aggregate fair market value of $769,000, to CPC in December 1995 and January 1996. The remaining liability to CPC of $221,000 (plus interest at an annual rate of 8 3/4% for any portion paid in cash) must be paid no later than June 30, 1999. In 1995 the Company paid dividends in the amount of $5.00 per share on its outstanding new preferred stock and $.10 per share on its outstanding common stock. The Company intends to continue the dividend policy established in 1989 and pay dividends in the aggregate amount of $.10 per share on its outstanding common stock in 1996. Payment of such dividends is contingent upon the Company's continuing to have the necessary financial resources available. At December 31, 1995, for income tax reporting purposes, the Company has available prior years' investment tax credit and other general business credit carryforwards of $641,000 expiring between 1996 and 2000 and an AMT credit carryforward of $242,000. Results of Operations The Company's operating revenues exceeded operating expenses by $2,101,000 in 1995 compared with $3,090,000 in 1994 and $2,321,000 in 1993. The decline in operating profits for 1995 from 1994 is about equally attributable to decreases in operating revenues and increases in operating expenses between years. The increase in 1994 from 1993 resulted from a substantial increase in operating revenues which outpaced the increases in operating expenses experienced between years. The principal reasons for these changes in operating revenues and expenses are explained in the following paragraphs. PAGE 14 Operating revenues for 1995 decreased by 3% from 1994. This decrease is almost entirely the result of a 27% decrease in net revenue from container traffic which declined from $2,077,000 in 1994 to $1,524,000 in 1995. A decline in container traffic volume accounted for approximately 9% of this decrease with a decrease in the average net revenue received per container accounting for the balance. Conventional traffic volume increased by 3% in 1995 from 1994, but this increase in volume was largely offset by a 3% decrease in the average revenue received per conventional carloading. Operating revenues increased by 9% in 1994 from 1993 as a result of a 7% increase in conventional traffic volume and a 5% increase in the average revenue received per conventional carloading. These increases in conventional freight revenue were partially offset by a 5% decrease in container traffic volume. One of the Company's major containership line customers withdrew from the Company's intermodal terminal facility in Worcester, Massachusetts, effective July 1, 1994 and moved to the facility of another New England railroad. Loss of this customer substantially accounts for the decrease in container traffic volume in both 1995 and 1994 from the previous years. The decrease in the net revenue received per container in 1995 from 1994 is attributable to rate adjustments necessitated by competitive factors within the industry. The Company's intermodal terminal facility serves primarily as a terminal for "mini-landbridge" movements of container traffic from the Far East destined for points in Southeastern New England. Several major containership lines utilize regularly scheduled double- stack train service through this terminal. The relatively small increase in conventional traffic volume in 1995 from 1994 is explained by the fact that, while the volume of construction aggregate traffic increased significantly between years, this increase was substantially offset by decreases in other commodities. These decreases were primarily incurred during the fourth quarter of 1995 and can be attributed to temporary reductions in the traffic of specific commodities such as plastics and paper. This change in the mix of commodities, between years, toward lower revenue construction aggregates has given rise to the decrease in the average revenue per carload. The increase in conventional traffic volume in 1994 from 1993 was generally attributable to improved economic conditions in effect during that year and the increase in the average revenue per conventional carload resulted from the fact that the traffic increases were disproportionately concentrated in higher revenue commodities. The Company's principal operating expenses are labor and related costs, depreciation and insurance and casualty claim expense, which collectively amounted to 75% of operating expenses in 1995, 72% in 1994 and 69% in 1993. The majority of the Company's employees are covered by union contracts which provide for semi- annual cost-of-living adjustments. Many of the Company's operating costs are of a relatively fixed nature and do not increase or decrease proportionately with increases or decreases in operating revenues. Total operating expenses increased by 3% in 1995 from 1994 and by 5% in 1994 from 1993. Transportation expense includes the costs of casualty and environmental claims which increased from $135,000 in 1993 to $460,000 in 1994 to $728,000 in 1995. The casualty and environmental claims expense recognized in 1994 and 1995 is largely attributable to the environmental claim settlement with CPC previously discussed. PAGE 15 The changes in other income for 1995 and 1994 from the immediately preceding years result, for the most part, from changes in the net gains realized from the sales of properties and easements. The amount of revenue realized from the sale of easements and non-essential properties can vary significantly from year to year and management is not able to estimate the revenue which might be realized in future years from such sales. Interest expense in 1995 decreased by 9% from 1994. This decrease results from lower levels of long-term borrowings and from lower interest rates in effect on both long and short-term borrowings during the year. Interest expense in 1994 decreased by 5% from 1993 as a result of lower levels of long and short- term borrowings, partially offset by higher interest rates on short-term debt. PAGE 16 To the Shareholders and Board of Directors 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, 1995 and 1994 and the related statements of income, shareholders' equity and cash flows for each of the three years in the period ended December 31, 1995. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with generally accepted auditing standards. 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, 1995 and 1994, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 1995 in conformity with generally accepted accounting principles. Deloitte & Touche LLP Worcester, Massachusetts March 8, 1996 PAGE 17 PROVIDENCE AND WORCESTER RAILROAD COMPANY BALANCE SHEETS DECEMBER 31, 1995 AND 1994 ASSETS 1995 1994 _________ _________ Current assets: Cash and equivalents................ $2,012,000 $ 595,000 Accounts receivable, net of allowance for doubtful accounts of $125,000 (Notes 3 and 4)........... 2,834,000 1,791,000 Materials and supplies.............. 731,000 663,000 Prepaid expenses and other.......... 139,000 127,000 Deferred income taxes (Note 7)...... 767,000 893,000 _________ _________ Total current assets.............. 6,483,000 4,069,000 _________ _________ Properties (Notes 2 and 4): Land and land improvements.......... 8,614,000 8,520,000 Deep-water pier project............. 10,419,000 9,091,000 Track structure..................... 44,390,000 42,550,000 Buildings and other structures...... 5,853,000 5,531,000 Equipment........................... 15,156,000 13,393,000 _________ _________ 84,432,000 79,085,000 Less accumulated depreciation....... 22,903,000 21,658,000 _________ _________ Total properties, net............. 61,529,000 57,427,000 _________ _________ $68,012,000 $61,496,000 _________ _________ _________ _________ LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Current portion of long-term debt (Note 4)........................... $ 612,000 $ 638,000 Notes payable, bank (Note 3)........ 120,000 Accounts payable.................... 4,907,000 2,904,000 Accrued expenses (Note 5)........... 1,642,000 1,774,000 _________ _________ Total current liabilities......... 7,161,000 5,436,000 _________ _________ Long-term debt, less current portion (Note 4).............................. 12,977,000 10,485,000 _________ _________ Deferred grant income................. 5,035,000 4,371,000 _________ _________ Deferred income taxes (Note 7)........ 8,384,000 8,290,000 _________ _________ Contingencies (Note 8)................ Shareholders' equity (Notes 8, 9 and 10): Preferred stock, 10% noncumulative, $50 par; authorized, issued and outstanding 653 shares ............ 33,000 33,000 Common stock, $.50 par; authorized 3,023,436 shares; issued and outstanding 2,110,041 shares in 1995 and 2,010,061 shares in 1994 .............................. 1,055,000 1,005,000 Capital in excess of par............ 5,828,000 5,046,000 Retained earnings................... 27,539,000 26,830,000 _________ _________ Total shareholders' equity........ 34,455,000 32,914,000 _________ _________ $68,012,000 $61,496,000 _________ _________ _________ _________ See notes to financial statements. PAGE 18 STATEMENTS OF INCOME YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993 1995 1994 1993 _________ _________ _________ Revenues: Operating revenues, freight and other.................... $19,778,000 $20,292,000 $18,657,000 Other income (Note 6)......... 581,000 1,206,000 707,000 _________ _________ _________ Total revenues.............. 20,359,000 21,498,000 19,364,000 _________ _________ _________ Expenses: Operating: Maintenance of way and structures.................. 3,499,000 3,706,000 3,995,000 Maintenance of equipment..... 2,298,000 2,237,000 2,124,000 Transportation (Note 5)...... 5,106,000 4,646,000 4,057,000 General...................... 4,095,000 4,162,000 3,556,000 Taxes, other than income..... 1,971,000 1,850,000 1,818,000 Car hire, net................ 708,000 601,000 786,000 _________ _________ _________ 17,677,000 17,202,000 16,336,000 _________ _________ _________ Interest (Notes 3 and 4): Capital Properties, Inc...... 668,000 836,000 913,000 Other........................ 507,000 449,000 440,000 _________ _________ _________ 1,175,000 1,285,000 1,353,000 _________ _________ _________ Total expenses.............. 18,852,000 18,487,000 17,689,000 _________ _________ _________ Income before income taxes...... 1,507,000 3,011,000 1,675,000 Income taxes (Note 7)........... 590,000 1,200,000 570,000 _________ _________ _________ Net income...................... $ 917,000 $1,811,000 $1,105,000 _________ _________ _________ _________ _________ _________ Earnings per common and common equivalent share ............. $ .44 $ .88 $ .54 _________ _________ _________ _________ _________ _________ See notes to financial statements. PAGE 19 PROVIDENCE AND WORCESTER RAILROAD COMPANY STATEMENTS OF SHAREHOLDERS' EQUITY YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993 Capital in Preferred Common excess Retained stock stock of par earnings _______ ________ ________ _________ Balance, January 1, 1993.... $323,000 $689,000 $4,766,000 $24,291,000 Conversion of 28,253 old preferred shares into common shares.............. (14,000) 14,000 Issuance of 8,626 common shares for stock options exercised.................. 4,000 30,000 Issuance of 18,353 common shares to fund the Company's 1992 profit sharing plan contribution.. 9,000 69,000 Dividends: Old preferred stock, $.05 per share................ (32,000) Common stock, $.10 per share..................... (141,000) Net income for the year..... 1,105,000 _______ ________ ________ _________ Balance, December 31, 1993.. 309,000 716,000 4,865,000 25,223,000 Repurchase of 361 old preferred shares........... (3,000) Conversion of 470,284 old preferred shares into common shares.............. (235,000) 235,000 Conversion of 827 new preferred shares into common shares.............. (41,000) 41,000 Issuance of 1,968 common shares for stock options exercised.................. 1,000 9,000 Issuance of 22,558 common shares to fund the Company's 1993 profit sharing plan contribution.. 12,000 175,000 Dividends: Old preferred stock, $.05 per share................ (31,000) Common stock, $.10 per share..................... (173,000) Net income for the year..... 1,811,000 _______ ________ ________ _________ Balance, December 31, 1994.. 33,000 1,005,000 5,046,000 26,830,000 Issuance of 40,606 common shares to fund the Company's 1994 profit sharing plan contribution .............. 20,000 315,000 Issuance of 55,000 common shares in payment of an environmental claim........ 28,000 363,000 Issuance of 4,374 common shares for stock options exercised.................. 2,000 24,000 Issuance of common stock warrants (Note 4).......... 80,000 Dividends: New preferred stock, $5.00 per share................ (3,000) Common stock, $.10 per share..................... (205,000) Net income for the year..... 917,000 _______ ________ ________ _________ Balance, December 31, 1995.. $ 33,000 $1,055,000 $5,828,000 $27,539,000 _______ ________ ________ _________ _______ ________ ________ _________ See notes to financial statements. PAGE 20 STATEMENTS OF CASH FLOWS YEARS ENDED DECEMBER 31, 1995, 1994, and 1993 INCREASE (DECREASE) IN CASH 1995 1994 1993 _________ _________ _________ Cash flows from operating activities: Net income.................... $ 917,000 $1,811,000 $1,105,000 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation................ 1,790,000 1,666,000 1,659,000 Amortization of deferred grant income............... (121,000) (104,000) (95,000) Retirement of track structure.................. 19,000 13,000 23,000 Provision for doubtful accounts................... (13,000) Gain from sales of properties and easements... (64,000) (737,000) (281,000) Deferred income taxes....... 220,000 415,000 300,000 Changes in assets and liabilities: Accounts receivable........ (636,000) 625,000 (183,000) Materials and supplies..... (68,000) 58,000 44,000 Prepaid expenses and other..................... (12,000) 100,000 (6,000) Accounts payable........... 537,000 (1,425,000) 86,000 Accrued expenses........... 595,000 840,000 (22,000) _________ _________ _________ Net cash provided by operating activities......... 3,177,000 3,262,000 2,617,000 _________ _________ _________ Cash flows from investing activities: Purchase of properties........ (4,490,000) (3,200,000) (1,986,000) Proceeds from: Sales of properties and easements.................. 108,000 972,000 304,000 Deferred grant income....... 378,000 909,000 _________ _________ _________ Net cash used in investing activities................... (4,004,000) (1,319,000) (1,682,000) _________ _________ _________ Cash flows from financing activities: Net borrowings under lines of credit....................... (120,000) (880,000) 250,000 Repurchase of old preferred shares...................... (3,000) Payments of: Long-term debt............... (4,254,000) (845,000) (5,565,000) Dividends.................... (208,000) (204,000) (173,000) Proceeds from: Long-term debt and warrants.. 6,800,000 5,000,000 Issuance of common shares for stock options exercised........... 26,000 10,000 34,000 _________ _________ _________ Net cash provided by (used in) financing activities................... 2,244,000 (1,922,000) (454,000) _________ _________ _________ Increase in cash and equivalents.................... 1,417,000 21,000 481,000 Cash and equivalents, beginning of year........................ 595,000 574,000 93,000 _________ _________ _________ Cash and equivalents, end of year........................... $2,012,000 $ 595,000 $ 574,000 _________ _________ _________ _________ _________ _________ Supplemental disclosures: Cash paid for: Interest...................... $1,269,000 $1,290,000 $1,353,000 _________ _________ _________ _________ _________ _________ Income taxes.................. $ 543,000 $ 729,000 $ 292,000 _________ _________ _________ _________ _________ _________ See notes to financial statements. PAGE 21 PROVIDENCE AND WORCESTER RAILROAD COMPANY NOTES TO FINANCIAL STATEMENTS YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993 1. Description of Business and Summary of Significant Accounting Policies: Description of business: The Company is an interstate freight carrier conducting railroad operations in Massachusetts, Rhode Island and Connecticut. Through its connecting carriers, it services customers located throughout North America. One customer accounted for approximately 12% and 10% of the Company's operating revenues in 1995 and 1994, respectively. Another customer accounted for approximately 10% of its operating revenues in 1993. Cash and equivalents: The Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents. Materials and supplies: Materials and supplies are stated at cost, determined on a first-in, first-out basis, and are charged to expense or added to the cost of properties when used. Properties and deferred grant income: Properties are stated at cost (including self-construction costs). Depreciation is provided using the straight-line method over the estimated useful lives of the respective assets which range from four to sixty-seven years. On sale or retirement, the asset cost and related accumulated depreciation are removed from the accounts, and any related gain or loss is included in income. Land and land improvements includes property held for resale having a net book value of approximately $400,000. The Company has availed itself of various federal and state programs administered by the states of Connecticut, Massachusetts and Rhode Island for reimbursement of expenses 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. Grant proceeds utilized to finance public improvements, such as grade crossings and signals, are recorded as a direct offset to the related expense. 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. Income from sales of properties and easements is recorded at the time the sale is consummated. PAGE 22 Income taxes: The Company accounts for income taxes under Statement of Financial Accounting Standards ("SFAS") No. 109, "Accounting for Income Taxes". This Statement requires the Company to compute deferred income taxes based on the differences between the financial statement and tax basis of assets and liabilities using enacted rates in effect in the years in which the differences are expected to reverse. Earnings per common and common equivalent share: Earnings per common and common equivalent share were computed by dividing net income by the weighted average of common and preferred shares outstanding (2,107,869 shares in 1995, 2,069,548 shares in 1994, and 2,038,978 shares in 1993). The Company considers its $50 par "new preferred stock", each share of which is convertible into 100 shares of common stock at the option of the shareholders, to be common equivalent shares for purposes of computing earnings per share. Unexercised stock options and warrants have not been considered in the calculation of earnings per share since their effect is not material. Use of estimates: The preparation of the Company's financial statements in conformity with generally accepted accounted principles necessarily 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 balance sheet dates. Estimates include reserves for accounts receivable, useful lives of properties, accrued liabilities including health insurance claims and legal and environmental contingencies, and deferred income taxes. Fair value of financial instruments: SFAS No. 107 "Disclosures About Fair Value of Financial Instruments" requires disclosure of the fair value of certain financial instruments. The carrying amounts of cash and equivalents, accounts payable and accrued expenses approximate fair value because of their short-term nature. The carrying amounts of the Company's debt instruments approximate fair value. Recently issued accounting standards: The Financial Accounting Standards Board ("FASB") has issued SFAS No. 121, "Accounting for the Impairment of Long-lived Assets and for Long-Lived Assets to Be Disposed Of." This statement, which will be required in 1996, establishes accounting standards for the impairment of long-lived assets, certain identifiable intangibles, and goodwill related to those assets to be held and used and for long-lived assets and certain identifiable intangibles to be disposed of. The FASB has also issued SFAS No. 123, "Accounting for Stock- Based Compensation". This statement, which will be required in 1996, establishes financial accounting and reporting standards for stock-based employee compensation plans. The Company has not determined the effects of implementing SFAS No. 121 and No. 123 on its financial position and results of operations for any future period. PAGE 23 PROVIDENCE AND WORCESTER RAILROAD COMPANY NOTES TO FINANCIAL STATEMENTS (CONTINUED) YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993 2. Deep-water pier project: In 1975, the Rhode Island Coastal Resources Management Council (CRMC) issued a permit allowing the Company to fill and reclaim tide-flowed land in the Port of Providence immediately south of and abutting the Company's Wilkesbarre Pier for the purpose of developing a major rail/ship terminal (South Quay). That permit, issued for a ten-year period, became effective in June 1976 following the dismissal of an appeal over its issuance. The Company was also required to obtain a permit from the United States Department of the Army Corps of Engineers (COE). That permit was obtained in August 1978. The Company was not able to commence construction until 1979, after the Company satisfied concerns of the United States Department of the Interior--Fish and Wildlife Service. In 1979, the Company commenced the engineering and design of a berm for the containment basin in which dredged material would be deposited to create the land area. The construction of the berm, including a specially designed facing, was completed in 1984. Due to escalating construction costs, the unavailability of any public assistance which had been originally contemplated, general economic conditions of the early 1980's, and the Company's acquisition of all of Consolidated Rail Corporation's lines in Rhode Island and southeastern Connecticut (which lines were in need of significant rehabilitation), the Company was unable to complete the construction of the South Quay within the time allowed under its permits. The Company applied for and was granted extensions of time from CRMC and COE to complete the project. Both the CRMC and COE permits expire in 1998. In 1988 and early 1989, the Company filled in the southeast and southwest corners of the Quay to provide sufficient radii for future track construction and to prepare the site for dredging. The Company expended additional funds in 1990 to conduct soil borings and other engineering and design studies. In 1991, the Company entered into contracts to complete earthwork necessary to prepare the site for dredging and to dredge a ship berth. The earthwork contract was completed in 1991 and the dredging work was completed in 1992. Since completion of the dredging project, the Company has been engaged in the process of obtaining and depositing fill material in the basin and has substantially completed this process as of December 31, 1995. Total costs of $10,419,000, exclusive of land acquisition costs, have been incurred on the South Quay through that date. Depreciation of the capitalized project costs will not commence until the project is completed. The Company has engaged a maritime consulting firm, with international port expertise, to assist it in identifying strategic market opportunities for the port facility and to develop financing strategies for the completion of the facility. The Company is also exploring finance strategies with an investment banking firm. The Company's management believes the costs are recoverable, remains committed to the completion of the project and intends to continue to explore development opportunities with outside parties for the purpose of obtaining the necessary financial and other assistance to complete this project as a port facility. PAGE 24 3. Notes payable, bank: The Company has a revolving line of credit with its principal bank in the amount of $1,500,000. This line was increased from $1,250,000 in August 1995. Borrowings outstanding under this line of credit are due on demand, bear interest at the bank's prime rate plus one-half of one percent (9% at December 31, 1995) and are secured by the Company's accounts receivable. In addition, the Company pays a commitment fee of one-half of one percent per year on the unused portion of the line of credit. No loans were outstanding under this line of credit at December 31, 1995. Loans in the amount of $120,000 were outstanding at December 31, 1994. 4. Long-term debt: 1995 1994 _________ _________ 10%, payable to Capital Properties, Inc. (which, with the Company, has a common controlling shareholder), certain real estate pledged as collateral, presently payable in monthly installments of principal and interest of $55,000 to 2007 (i) .............. $4,597,000 $6,682,000 8.69%, payable to a commercial lender, certain equipment and track structure along with a second lien on accounts receivable pledged as collateral, payable in monthly installments of principal and interest of $62,000 to 2003 .. $4,072,000 $4,441,000 10% subordinated notes payable to Massachusetts Capital Resources Company ("MCRC"), effective interest rate of 10.3%, Massachusetts track structure pledged as collateral, payable in quarterly installments of interest only through September 1998 and interest and principal payments increasing from $63,000 to $187,500 commencing in December 1998 with a final principal payment of $1,250,000 due December 31, 2005 (ii)............ 4,920,000 _________ _________ Total long-term debt............... 13,589,000 11,123,000 Less current portion............... 612,000 638,000 _________ _________ Long-term debt, less current portion........................... $12,977,000 $10,485,000 _________ _________ _________ _________ (i) The Company made total additional principal payments of $1,855,000 on this indebtedness in 1995 and $300,000 in 1994. The interest rate on this indebtedness was reduced from 12% to 10% in August 1995. PAGE 25 PROVIDENCE AND WORCESTER RAILROAD COMPANY NOTES TO FINANCIAL STATEMENTS (CONTINUED) YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993 4. Long-term debt (continued): (ii) In December 1995 the Company concluded an agreement with MCRC whereby the Company received $5,000,000 in exchange for a subordinated note payable in the amount of $4,920,000 and warrants to purchase 200,000 shares of the Company's common stock at an exercise price of $7.10 per share. The warrants are exercisable through December 31, 2005. The cost of the warrants of $80,000 was recorded as capital in excess of par in the accompanying financial statements. The agreement contains various covenants which, among other things, limit the payment of dividends to 25% of the Company's net income and require the Company to maintain certain ratios of leverage and interest coverage. The following is a schedule by year of principal payments: Year ending December 31: 1996........................ $612,000 1997........................ 670,000 1998........................ 796,000 1999........................ 1,054,000 2000........................ 1,193,000 Later years................. 9,264,000 _________ $13,589,000 _________ _________ 5. Accrued expenses: 1995 1994 ________ ________ Casualty and environmental claims........................ $ 936,000 $ 768,000 Defined contribution retirement plans......................... 326,000 479,000 Other.......................... 380,000 527,000 ________ ________ $1,642,000 $1,774,000 ________ ________ ________ ________ Casualty loss and environmental claims expense, included in transportation expense, amounted to $728,000 in 1995, $460,000 in 1994 and $135,000 in 1993. 6. Other income: 1995 1994 1993 ________ ________ ________ Gain from sales of properties and easements, net......... $ 64,000 $ 737,000 $ 281,000 Rentals and license fees, under various operating leases....... 494,000 461,000 422,000 Interest................ 23,000 8,000 4,000 ________ ________ ________ $ 581,000 $1,206,000 $ 707,000 ________ ________ ________ ________ ________ ________ PAGE 26 7. Income taxes: The provision for income taxes under SFAS 109 consists of the following: 1995 1994 1993 ________ ________ _______ Current: Federal................ $ 320,000 $ 675,000 $ 235,000 State.................. 50,000 110,000 35,000 ________ ________ ________ 370,000 785,000 270,000 Deferred................ 220,000 415,000 300,000 ________ ________ ________ $ 590,000 $1,200,000 $ 570,000 ________ ________ ________ ________ ________ ________ Components of the deferred provision for income taxes are as follows: 1995 1994 1993 ________ ________ ________ Depreciation............ $ 85,000 $ 20,000 $ 1,000 General business tax credits................ 400,000 855,000 277,000 Deferred grant income... (91,000) (225,000) (27,000) Gain on sale of properties............. (14,000) (34,000) 25,000 Accrued casualty losses................. (169,000) (162,000) Other................... 9,000 (39,000) 24,000 ________ ________ ________ $ 220,000 $ 415,000 $ 300,000 ________ ________ ________ ________ ________ ________ Deferred income taxes reflect the net tax effects of (a) temporary differences between the carrying amount of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes, and (b) tax credit carryforwards. The tax effects of significant items comprising the Company's net deferred income tax liability as of December 31, 1995 and 1994 are as follows: 1995 1994 _________ _________ Deferred income tax liabilities- Differences between book and tax basis of properties................. $10,544,000 $10,473,000 _________ _________ Deferred income tax assets: Tax credit carryforwards............. 883,000 1,283,000 Deferred grant income................ 1,638,000 1,547,000 Accrued casualty losses............. 331,000 162,000 Other................................ 75,000 84,000 _________ _________ 2,927,000 3,076,000 _________ _________ Net deferred income tax liability..... $ 7,617,000 $ 7,397,000 _________ _________ _________ _________ As of December 31, 1995, the Company has available for federal income tax reporting purposes investment tax credit and other general business credit carryforwards of $641,000 which expire during the years 1996 through 2000, and AMT credit carryforwards of $242,000. For financial reporting purposes, all of these credits have been recorded as deferred tax assets. PAGE 27 PROVIDENCE AND WORCESTER RAILROAD COMPANY NOTES TO FINANCIAL STATEMENTS (CONTINUED) YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993 7. Income taxes (continued): A reconciliation of the income tax provision as computed by applying the statutory federal income tax rate of 34% to income before income taxes is as follows: 1995 1994 1993 ________ ________ ________ Statutory tax rate expense................ $512,000 $1,024,000 $ 570,000 Increase (decrease) in taxes resulting from: Depreciation of properties acquired from bankrupt railroads having a tax basis in excess of acquired cost.... (22,000) (22,000) (22,000) Statutory exclusions.......... 62,000 107,000 State income tax, net of federal income tax benefit......... 33,000 73,000 23,000 Other................ 5,000 18,000 (1,000) ________ ________ ________ $ 590,000 $1,200,000 $ 570,000 ________ ________ ________ ________ ________ ________ 8. Contingencies: A number of lawsuits relating to casualty losses are pending against the Company, many of which are covered by insurance subject to a deductible. The Company has provided for its estimate of exposure to such claims and in management's opinion additional liability, if any, will not be material to the operations, financial position or liquidity of the Company. The Company owns a site which is contaminated with petroleum products. It is currently productive as a part of the Company's double-stack intermodal yard. The site is not the subject of any agency proceedings. Environmental specialists have indicated that natural biodegradation of the contamination is occurring. It is not anticipated that the costs of remediation, if any, would be material to the operations, financial position or liquidity of the Company. The Company was notified by CPC International, Inc. ("CPC") and the United States Environmental Protection Agency ("EPA") that the Company was alleged to be a potentially responsible party for some or all of the costs of remediation of a Superfund site, reportedly due to the impact of a 1974 incident involving a rail car. The EPA's preliminary estimate of the clean-up alternative it recommended was approximately $7 million with additional past response costs of approximately $5 million ("Costs"). The Company has no ownership interest in the site. The Company denied responsibility. No formal claims or proceedings against the Company were instituted in this matter. In December 1995 the Company concluded an agreement with CPC ("Agreement") in which the Company agreed to pay $990,000 in settlement of all claims against it relating to this incident. Payment of this claim can be all or partially made through issuance of unregistered, restricted common stock of the Company. The Company issued 55,000 shares of its Common Stock, having a value of $391,000 to CPC in December 1995 in partial payment of this claim. An additional 53,155 shares, having a value of $378,000 were issued in January 1996. The remaining liability of $221,000 (plus interest at an annual rate of 8 3/4% for any portion paid in cash) must be paid no later than June 30, 1999. The agreement further provides that, in the event CPC recovers insurance proceeds for the Costs, the Company is entitled to receive 10% of the net recovery after deduction of litigation expenses. CPC is actively engaged in litigation with an insurer seeking such a recovery. PAGE 28 9. Stock option plan: The Company has a non-qualified stock option plan 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 plan. The plan covers 50,000 common shares or 5% of the shares of common stock outstanding, whichever is greater (105,502 shares at December 31, 1995). Options issued under the plan 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. During the three year period ended December 31, 1995, options for shares of common stock granted and exercised were as follows: Number Exercise price of shares per share ______ __________ Outstanding at January 1, 1993 25,711 $3.25- $8.50 Granted 7,550 $4.375 Exercised (8,626) $3.25- $8.50 ______ Outstanding at December 31, 1993 24,635 $3.25- $8.50 Granted 7,690 $7.50 Exercised (1,968) $3.25- $8.50 ______ Outstanding at December 31, 1994 30,357 $3.25- $8.50 Granted 7,808 $7.00 Exercised (4,374) $3.25- $8.50 ______ Outstanding and exercisable at December 31, 1995 33,791 $3.25- $8.50 ______ ______ 10. Preferred stock recapitalization: On June 25, 1994, holders in the aggregate of majorities of the Company's outstanding common stock and preferred stock approved a plan of recapitalization of Providence and Worcester Railroad Company ("the plan") and amendments to the Company's charter, provided for in the plan, which became effective on July 6, 1994. The plan and charter amendments were previously approved by the Company's Board of Directors. Pursuant to the plan and the charter amendments provided for therein, the Company's preferred stock, $.50 par value (the "Old Preferred Stock") was converted into an equal number of shares of the Company's common stock, $.50 par value, provided, that (i) at the election of a holder of 100 or more shares of Old Preferred Stock filed with the Company's exchange agent prior to September 5, 1994, such shares could be converted into shares of a newly authorized class of preferred stock, $50 par value (the "New Preferred Stock") at the rate of one share of New Preferred Stock for each 100 shares of Old Preferred Stock held, and at the further election of the holder, any remaining shares of Old Preferred Stock could be paid for in cash by the Company at the rate of $7.75 per share, and (ii) a holder of less than 100 shares of Old Preferred Stock could receive payment in cash therefor at the rate of $7.75 per share by election filed with the exchange agent prior to September 5, 1994. PAGE 29 PROVIDENCE AND WORCESTER RAILROAD COMPANY NOTES TO FINANCIAL STATEMENTS (CONTINUED) YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993 10. Preferred stock recapitalization (continued): Holders of 361 shares of Old Preferred Stock elected to have the Company repurchase those shares at a total cost of $3,000. Holders of 148,000 shares of Old Preferred Stock elected to convert those shares into 1,480 shares of New Preferred Stock. Subsequently, holders of 827 shares of New Preferred Stock elected to convert those shares into common stock at the rate of 100 common shares for each preferred share. 11. Defined contribution retirement plans: The Company has a deferred profit-sharing plan ("the 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 $3,500 per eligible employee. Contributions to the Plan may be made in cash or in shares of the Company's common stock. Contributions accrued under this Plan amounted to $167,000 in 1995, $335,000 in 1994 and $187,000 in 1993. The Company also has a Simplified Employee Pension Plan which covers substantially all employees who are not members of one of its collective bargaining units. Contributions to this plan are discretionary and are determined annually as a percentage of each covered employee's compensation. Contributions accrued under this plan amounted to $159,000 in 1995, $144,000 in 1994 and $117,000 in 1993. PAGE 30 MARKET FOR THE COMPANY'S COMMON STOCK AND RELATED SECURITY HOLDER MATTERS The Company's stock was first held by the public on January 1, 1988. The common stock is listed on the National Market System of the National Association of Securities Dealers ("NASD") under the trading symbol "PWRR". Each share of the Company's preferred stock is convertible into 100 shares of common stock. The following table shows the high and low prices for the Company's common stock during the quarterly periods indicated as obtained from NASD. Also included are dividends paid per share of preferred and common stock during these quarterly periods. Trading Prices Dividends Paid High Low Preferred Common 1995 1st Quarter..... 	9	 7 	$-0-	 $-0- 2nd Quarter..... 9 8 1/4 5.00 .05 3rd Quarter..... 9 7 5/8 -0- -0- 4th Quarter..... 8 1/8 6 5/8 -0- .05 1994 1st Quarter..... 	9 	7 1/2 	$.051 	$-0- 2nd Quarter..... 8 1/4 7 -0- .05 3rd Quarter..... 8 6 3/4 -0- -0- 4th Quarter..... 7 3/4 6 3/8 -0- .05 At March 1, 1996, there were 682 holders of record of the Company's common stock. 1	1994 dividend paid prior to recapitalization of Old Preferred Stock into New Preferred Stock at the rate of one share of New Preferred Stock for 100 shares of Old Preferred Stock. PAGE 31 (MAP) PROVIDENCE AND WORCESTER RAILROAD CO. OPERATED AND CONTROLLED LINES EXHIBIT 23 INDEPENDENT AUDITORS' CONSENT We consent to the incorporation by reference in Registration Statement No. 33-26944 of Providence and Worcester Railroad Company on Form S-8 of our report dated March 8, 1996, appearing in this Annual Report on Form 10-K of Providence and Worcester Railroad Company for the year ended December 31, 1995. Deloitte & Touche LLP Worcester, Massachusetts March 27, 1996