Exhibit 99.1

                              REPORT OF MANAGEMENT

The Stockholders
Conrail Inc.

Management is responsible for the preparation, integrity and objectivity of the
Company's consolidated financial statements. The consolidated financial
statements are prepared in conformity with accounting principles generally
accepted in the United States of America and include amounts based on
management's best estimates and judgment.

The Company maintains a system of internal accounting controls and procedures,
which is continually reviewed and supported by written policies and guidelines
and supplemented by internal audit services. The system provides reasonable
assurance that assets are safeguarded against loss from unauthorized use and
that the books and records reflect the transactions of the Company and are
reliable for the preparation of financial statements. The concept of reasonable
assurance recognizes that the cost of a system of internal accounting controls
should not exceed the benefits derived and also recognizes that the evaluation
of these factors necessarily requires estimates and judgments by management.

The Company's consolidated financial statements are audited by its independent
accountants. Their audit is conducted in accordance with auditing standards
generally accepted in the United States of America and includes a study and
evaluation of the Company's system of internal accounting controls to determine
the nature, timing and extent of the auditing procedures required for expressing
an opinion on the Company's financial statements.

The Company's Board of Directors, which is comprised of an equal number of
directors from Norfolk Southern Corporation ("NSC") and CSX Corporation ("CSX"),
pursues its oversight responsibilities for the consolidated financial statements
and corporate conduct through periodic meetings with and written reports from
the Company's management.

Gregory R. Weber
President and Chief
Executive Officer

Patrick F. Rogers
Assistant Vice President-
Accounting and Tax

January 21, 2002



                          Independent Auditors' Report

The Stockholders and Board of Directors
Conrail Inc.:

We have audited the accompanying consolidated balance sheets of Conrail Inc. and
subsidiaries as of December 31, 2001 and 2000, and the related consolidated
statements of income, stockholders' equity, and cash flows for each of the years
in the three-year period ended December 31, 2001. These consolidated financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. These 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, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Conrail Inc. and
subsidiaries as of December 31, 2001 and 2000, and the results of their
operations and their cash flows for each of the years in the three-year period
ended December 31, 2001, in conformity with accounting principles generally
accepted in the United States of America.

KPMG LLP                                             Ernst & Young LLP
Norfolk, Virginia                                    Jacksonville, Florida


January 21, 2002

                                       -2-



                                  CONRAIL INC.
                        CONSOLIDATED STATEMENTS OF INCOME

                                                  Years ended December 31,
                                                  ------------------------
($ In Millions)                                2001          2000          1999
                                            -------       -------       -------

Revenues - NSC/CSX (Note 2)                 $   823       $   886       $   549

Revenues - Third parties                         80            99         1,625
                                            -------       -------       -------

    Total operating revenues                    903           985         2,174
                                            -------       -------       -------

Operating expenses (Note 3)
  Compensation and benefits                     158           195           645
  Fuel                                            7            10            63
  Material, services and rents                  143           162           590
  Depreciation and amortization                 325           331           328
  Casualties and insurance                      (13)           33           228
  Other                                          19            18           192
                                            -------       -------       -------

    Total operating expenses                    639           749         2,046
                                            -------       -------       -------

Income from operations                          264           236           128
Interest expense                               (109)         (124)         (150)
Other income, net (Note 10)                     103           155            67
                                            -------       -------       -------

Income before income taxes                      258           267            45

Income taxes (Note 7)                            84            97            19
                                            -------       -------       -------

Net income                                  $   174       $   170       $    26
                                            =======       =======       =======

See accompanying notes to the consolidated financial statements.

                                       -3-



                                  CONRAIL INC.
                           CONSOLIDATED BALANCE SHEETS

                                                                December 31,
                                                                ------------
($ In Millions)                                               2001         2000
                                                           -------      -------

         ASSETS
Current assets
  Cash and cash equivalents                                $    34      $    50
  Accounts receivable                                           32           33
  Due from NSC/CSX (Note 2)                                    172          232
  Notes receivable from NSC/CSX (Note 2)                       515           91
  Material and supplies                                          9            9
  Deferred tax assets (Note 7)                                  76           96
  Other current assets                                           8            9
                                                           -------      -------
     Total current assets                                      846          520

Property and equipment, net (Note 4)                         6,688        6,996
Other assets                                                   548          544
                                                           -------      -------

     Total assets                                          $ 8,082      $ 8,060
                                                           =======      =======

         LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Current maturities of long-term debt (Note 6)                 60           61
  Accounts payable                                              41           68
  Due to NSC/CSX (Note 2)                                       12           31
  Wages and employee benefits                                   37           42
  Casualty reserves                                            101          127
  Accrued and other current liabilities (Note 5)               157          106
                                                           -------      -------
     Total current liabilities                                 408          435

Long-term debt (Note 6)                                      1,156        1,229
Casualty reserves                                              134          189
Deferred income taxes (Note 7)                               1,833        1,938
Other liabilities                                              446          287
                                                           -------      -------
     Total liabilities                                       3,977        4,078
                                                           -------      -------

Commitments and contingencies (Note 11)
Stockholders' equity (Notes 3, 8 and 9)
  Common stock ($1 par value; 100 shares
    authorized, issued and outstanding)                         --           --
  Additional paid-in capital                                 2,221        2,222
  Unearned ESOP compensation                                    --          (20)
  Retained earnings                                          1,954        1,780
  Accumulated other comprehensive loss                         (70)          --
                                                           -------      -------

     Total stockholders' equity                              4,105        3,982
                                                           -------      -------

     Total liabilities and stockholders' equity            $ 8,082      $ 8,060
                                                           =======      =======

See accompanying notes to the consolidated financial statements.

                                       -4-



                                  CONRAIL INC.
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

$ in Millions



                                                                                       Accumulated
                                               Additional     Unearned                    Other
                                                 Paid-In        ESOP       Retained   Comprehensive
                                                 Capital    Compensation   Earnings       Loss          Total
                                               ----------   ------------   --------   -------------   ---------
                                                                                       
Balance, January 1, 1999                       $    2,291   $        (75)  $  1,584   $          --   $   3,800
   Net Income                                                                    26                          26
   Transfer of portion of prepaid pension
     assets to NSC and CSX (Note 8)                   (54)                                                  (54)
   Allocation of unearned ESOP compensation                           55                                     55
   Other                                               (8)                                                   (8)
                                               ----------   ------------   --------   -------------   ---------

Balance, December 31, 1999                          2,229            (20)     1,610              --       3,819

   Net Income                                                                   170                         170
   Other                                               (7)                                                   (7)
                                               ----------   ------------   --------   -------------   ---------

Balance, December 31, 2000                          2,222            (20)     1,780              --       3,982

Comprehensive income - 2001
   Net Income                                                                   174                         174
   Minimum pension liability, net of
      $45 million income taxes (Note 8)                                                         (70)        (70)
                                                                                                      ---------
   Total comprehensive income                                                                               104
                                                                                                      ---------

   Allocation of unearned ESOP compensation            (1)            20                                     19
                                               ----------   ------------   --------   -------------   ---------

Balance, December 31, 2001                     $    2,221   $         --   $  1,954            ($70)  $   4,105
                                               ==========   ============   ========   =============   =========


See accompanying notes to the consolidated financial statements.

                                       -5-



                                  CONRAIL INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                        Years ended December 31,
                                                        ------------------------
($ In Millions)                                          2001     2000     1999
                                                        -----    -----    -----

Cash flows from operating activities
  Net income                                            $ 174    $ 170    $  26
  Adjustments to reconcile net income to
    net cash provided by operating activities:

      Depreciation and amortization                       325      331      328
      Deferred income taxes                               (18)     101       48
      Gains from sales of property                         (2)     (70)      (6)
      Pension credit                                      (19)     (12)     (45)
      Dividends from affiliated companies                           55
      Changes in:
        Accounts receivable                                 1       18      529
        Accounts and wages payable                        (32)       8     (431)
        Due from NSC/CSX                                   60      (36)    (196)
        Due to NSC/CSX                                    (19)    (128)     159
      Other                                                32      (75)     (16)
                                                        -----    -----    -----

        Net cash provided by operating activities         502      362      396
                                                        -----    -----    -----

Cash flows from investing activities
  Property and equipment acquisitions                     (47)    (220)    (176)
  Notes receivable from NSC/CSX                          (424)     125     (216)
  Proceeds from disposals of properties                    14       86        6
  Other                                                     -       (7)     (14)
                                                        -----    -----    -----

        Net cash used in investing activities            (457)     (16)    (400)
                                                        -----    -----    -----

Cash flows from financing activities
  Payment of long-term debt                               (61)    (318)    (112)
                                                        -----    -----    -----
        Net cash used in financing activities             (61)    (318)    (112)
                                                        -----    -----    -----


Increase(decrease) in cash and cash equivalents           (16)      28     (116)


Cash and cash equivalents
  Beginning of year                                        50       22      138
                                                        -----    -----    -----

  End of year                                           $  34    $  50    $  22
                                                        =====    =====    =====


  See accompanying notes to the consolidated financial statements.

                                       -6-



                                  CONRAIL INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   Summary of Significant Accounting Policies
     ------------------------------------------
          Description of Business
          -----------------------

     Conrail Inc. ("Conrail") is a holding company whose principal subsidiary is
     Consolidated Rail Corporation ("CRC"), the major freight railroad in the
     Northeast. Norfolk Southern Corporation ("NSC") and CSX Corporation
     ("CSX"), the major railroads in the Southeast, jointly control Conrail
     through their ownership interests in CRR Holdings LLC ("CRR"), whose
     primary subsidiary is Green Acquisition Corporation ("Green Acquisition"),
     which owns Conrail. NSC and CSX have equity interests in CRR of 58% and
     42%, respectively, and voting interests of 50% each. From May 23, 1997, the
     date NSC and CSX completed their acquisition of Conrail stock, until June
     1, 1999, Conrail's operations continued substantially unchanged while NSC
     and CSX awaited regulatory approvals and prepared for the integration of
     their respective Conrail routes and assets to be leased to their railroad
     subsidiaries, Norfolk Southern Railway Company ("NSR") and CSX
     Transportation, Inc. ("CSXT"). The operations of CRC substantially changed
     beginning June 1, 1999, when NSC and CSX began operating a portion of the
     Conrail properties under operating agreements (the "Closing Date")(Note 2).

     Beginning June 1, 1999, Conrail's major sources of operating revenues are
     operating fees and lease rentals from NSC and CSX. The composition of CRC's
     operating expenses also reflects this change in operations. As a result,
     Conrail's 1999 results reflect the freight railroad operations of CRC
     through May 31, 1999, and reflect Conrail's new structure and operations
     that commenced on the Closing Date (Note 2).

          Principles of Consolidation
          ---------------------------

     The consolidated financial statements include Conrail and majority-owned
     subsidiaries. Investments in 20% to 50% owned companies are accounted for
     by the equity method.

          Cash Equivalents
          ----------------

     Cash equivalents consist of commercial paper, certificates of deposit and
     other liquid securities purchased with a maturity of three months or less,
     and are stated at cost which approximates market value.

          Material and Supplies
          ---------------------

     Material and supplies consist of maintenance material valued at the lower
     of cost or market.

                                       -7-



                                  CONRAIL INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


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

      Property and equipment are recorded at cost. Expenditures, including those
      on leased assets, that extend an asset's useful life or increase its
      utility are capitalized. Maintenance expense is recognized when repairs
      are performed. Depreciation is provided using the composite straight-line
      method over estimated service lives. In 2001, the overall depreciation
      rate averaged 3.5% for all roadway and equipment. The cost (net of
      salvage) of depreciable property retired or replaced in the ordinary
      course of business is charged to accumulated depreciation and no gain or
      loss is recognized.

               Asset Impairment
               ----------------

      Long-lived assets are reviewed for impairment whenever events or changes
      in circumstances indicate that the carrying amount of an asset may not be
      recoverable. Expected future cash flows from the use and disposition of
      long-lived assets are compared to the current carrying amounts to
      determine the potential impairment loss.

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

      Revenue prior to June 1, 1999, was recognized proportionally as a shipment
      moved on the Conrail system from origin to destination. Beginning June 1,
      1999, the Company's major sources of revenues are from NSC and CSX,
      primarily in the form of rental revenues and operating fees which are
      recognized when earned. Conrail continues to have third party revenues,
      which are recognized when earned, related to the operations of Indiana
      Harbor Belt Railroad Company, a 51% owned terminal railroad subsidiary.

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

      The preparation of financial statements in conformity with generally
      accepted accounting principles requires management to make estimates and
      assumptions that affect the reported amounts of assets and liabilities,
      the disclosure of contingent assets and liabilities at the date of the
      financial statements and the reported amounts of revenues and expenses
      during the reporting period. Management reviews its estimates, including
      those related to the recoverability and useful lives of assets as well as
      liabilities for litigation, environmental remediation, casualty claims,
      income taxes, pension and postretirement benefits. Changes in facts and
      circumstances may result in revised estimates.

                                       -8-



                                  CONRAIL INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


2.    Related Parties Transactions
      ----------------------------

      Background

      On May 23, 1997, NSC and CSX completed their joint acquisition of Conrail
      stock. On June 17, 1997, NSC and CSX executed an agreement which generally
      outlines the methods of governing and operating Conrail and its
      subsidiaries ("Transaction Agreement"). On July 23, 1998, the Surface
      Transportation Board ("STB") issued a written opinion that permitted NSC
      and CSX to exercise operating control of Conrail beginning August 22,
      1998. On June 1, 1999, NSC and CSX began to operate over certain Conrail
      lines.

      Commencement of Operations by NSR and CSXT
      ------------------------------------------

      On June 1, 1999, the majority of CRC's routes and assets were segregated
      into separate subsidiaries of CRC, Pennsylvania Lines LLC ("PRR") and New
      York Central Lines LLC ("NYC"). PRR and NYC entered into separate but
      identical operating and lease agreements with NSR and CSXT, respectively,
      (the "Operating Agreements") which govern substantially all nonequipment
      assets to be used by NSR and CSXT and have initial 25-year terms,
      renewable at the options of NSR and CSXT for two 5-year terms. Payments
      made under the Operating Agreements are based on appraised values that are
      subject to adjustment every six years to reflect changes in such values.
      NSR and CSXT have also leased or subleased certain equipment assets at
      rentals based on appraised values for varying term lengths from PRR and
      NYC, respectively, as well as from CRC.

      NSC and CSX have also entered into agreements with CRC governing other
      Conrail properties that continue to be owned and operated by Conrail ("the
      Shared Assets Areas"). NSR and CSXT pay CRC a fee for joint and exclusive
      access to the Shared Assets Areas. In addition, NSR and CSXT pay, based on
      usage, the costs incurred by CRC to operate the Shared Assets Areas plus a
      profit factor.

      Payments made by NSR to Conrail under the Shared Assets agreements were
      $168 million and $117 million during 2001 and 2000, respectively, of which
      $27 million and $17 million, were minimum rents. Payments made by CSXT to
      Conrail under the Shared Assets agreements were $140 million and $107
      million during 2001 and 2000, respectively, of which $19 million and $12
      million, were minimum rents.

      Payments from NSR under the Operating Agreements to PRR amounted to $331
      million and $346 million during 2001 and 2000, respectively. Payments from
      CSXT under the Operating Agreements to NYC amounted to $241 million and
      $249 million during 2001 and 2000, respectively. In addition, costs
      necessary to operate and maintain the related assets under these
      agreements, including leasehold improvements, are borne by NSR and CSXT.

      Future minimum lease payments to be received from NSR/CSXT are as follows:

                                       -9-



                                  CONRALL INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


$ in Millions
- -------------

                             NSR      NSR       CSX      CSX
                             ---      ---       ---      ---
                           To PRR   To CRC    To NYC    To CRC     Total
                           ------   ------    ------    ------     -----

2002                       $  327     $ 27    $  240      $ 19    $   613
2003                          326       30       235        21        612
2004                          331       32       239        23        625
2005                          318       34       231        24        607
2006                          303       34       221        24        582
2007 and Beyond             4,701      618     3,425       449      9,193
                         --------------------------------------------------
                 Total     $6,306     $775    $4,591      $560    $12,232
                         --------------------------------------------------


Related Party Balances and Transactions
- ---------------------------------------

"Due from NSC/CSX" at December 31, 2001 and 2000, is primarily comprised of
amounts due for the above-described operating and rental activities.

PRR and NYC have interest-bearing notes receivable, payable on demand from NSC
and CSX of $301 million and $214 million, respectively, at December 31, 2001,
included in the "Notes receivable from NSC/CSX" line item on the balance sheet.
The notes receivable balances due from NSC and CSX were $51 million and $40
million, respectively, at December 31, 2000. The interest rates on the notes
receivable from NSC and CSX are variable and were both 2.45% at December 31,
2001. Interest income related to the PRR and NYC notes receivable was $13
million in 2001, $10 million in 2000 and $4 million in 1999.

"Due to NSC/CSX" includes amounts related to service provider agreements with
both NSC and CSX to provide such services as accounting and administrative
processing, personal injury and environmental case handling and other
miscellaneous services ("Service Provider Agreements"). Additionally, "Due to
NSC/CSX" includes amounts payable for rentals of locomotive and other equipment
rentals; rental of various facilities CRC has occupied subsequent to May 31,
1999; and completion of various 1999 capital projects. Also in 2000, CRC paid
NSC and CSX $42 million and $24 million, respectively, for CRC's vacation
liability related to the portion of its workforce that became NSC and CSX
employees subsequent to May 31, 1999.



A summary of the "Due to NSC and CSX" activity for the services described above
follows:

                                      -10-



                                  CONRALL INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


$ in Millions

                                   Payments       Payments
                                    to NSC         to CSX
                                -------------- --------------
                                   2001  2000     2001  2000

Service Provider Agreements        $  6  $  9     $ --  $  2
Material purchases                   31    35       --    --
Rentals of locomotives and
  other equipment                     8     8        5     4
Rental of facilities                 --    --        1     5
Capital project activities           17    86        3   122
Vacation liability                   --    42       --    24
                                -------------- --------------
             Total payments        $ 62  $180     $  9  $157
                                -------------- --------------


                                   2001  2000     2001  2000
                                -------------- --------------
Due to "NSC and CSX" at
December 31                        $  9  $ 29     $  3  $  2


     From time to time, NSC and CSX, as the indirect owners of Conrail, may need
     to provide some of Conrail's cash requirements through capital
     contributions, loans or advances. Through December 31, 2001 there have been
     no transactions under these arrangements.

     Prior to the Closing Date, the Company interchanged freight with both NSC
     and CSX for transport to destinations both within and outside of Conrail's
     service region. The Company shares ownership interests with either one or
     both railroads in various transportation-related entities, all of which are
     immaterial to the Company's operating results and financial position.

3.   Transition, Acquisition-Related and Other Items
     -----------------------------------------------

     During the fourth quarter of 2001, the Company received cash proceeds
     totaling $42 million from several London-based insurance carriers as
     settlement for current and future exposures related to personal injury,
     occupational, environmental and other claims. The Company recognized a
     pretax gain of $14 million, which is included in the "Casualties and
     insurance" line item of the income statement for 2001.

     During the second quarter of 2001, the Company received a $50 million cash
     payment for transferring to a third party certain of its rights to license,
     manage and market signboard advertising on the Company's property for 25
     years. The payment is being recognized into other income on a straight-line
     basis over the 25 year contract period.

                                      -11-



                                  CONRALL INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     During 2001, accrued termination payments totaling $15 million were made to
     107 non-union employees whose non-executive positions were eliminated as a
     result of the joint acquisition of Conrail. Most of these termination
     payments have been made in the form of supplemental retirement benefits
     from the Company's pension plan. During 2000 and 1999 accrued termination
     payments of $50 million and $77 million were made, respectively. The
     remaining amount of this liability is expected to be paid out within the
     next year.

     Also during 2001, the Company made final settlement of a long-term
     liability related to the non-union Employee Stock Ownership (ESOP)
     termination, which has not required use of the Company's cash for
     settlement. The liability, the balance of which was $20 million at December
     31, 2000, was settled as the remaining cash proceeds held by the ESOP as a
     result of selling its ESOP preferred stock in conjunction with the joint
     acqusition, were allocated to eligible participants.

     During the first quarter of 2000, the Company completed a significant
     property sale and recognized a gain of $61 million on the sale ($37 million
     after income taxes), which is included in "Other income, net" (Note 10).

     During 1999, the Company recorded net expenses of $138 million ($85 million
     after income taxes) for adjustments to certain litigation and environmental
     reserves related to settlements and completion of site reviews and, in
     accordance with the Transaction Agreement, for the method of settlement of
     certain casualty liabilities based on an actuarial study and for the
     assumption of a lease obligation by a subsidiary of CSX. The effects of
     these adjustments are reflected in the "Casualties and insurance" and
     "Other" operating expense line items of the income statement for 1999.

     In 1997, the Company recorded a long-term liability of $110 million in
     connection with employment "change in control" agreements with certain
     executives, which became operative as a result of the joint acquisition of
     Conrail. A portion of the benefits under these agreements, $68 million, was
     paid in 1998 from the Employee Benefits Trust ("EBT"). In 2001, additional
     payments of $9 million were made primarily from the

     Company's pension plan. The remaining amount will be paid out at the
     discretion of the executives participating in this program.

                                       -12-



                                  CONRALL INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


4.   Property and Equipment
     ----------------------

                                                  December 31,
                                               -----------------
                                                 2001      2000
                                               -------   -------
                                                 (In Millions)
     Roadway                                   $ 7,496   $ 7,500
     Equipment                                   1,519     1,573
      Less:  Accumulated depreciation           (2,570)   (2,340)
                                               -------   -------
                                                 6,445     6,733
                                               -------   -------

     Capital leases (primarily equipment)          616       645
     Accumulated amortization                     (373)     (382)
                                               -------   -------

                                                   243       263
                                               -------   -------
                                               $ 6,688   $ 6,996
                                               =======   =======

     Substantially all assets are leased to NSR or CSXT (Note 2).

5.   Accrued and Other Current Liabilities
     -------------------------------------

                                                  December 31,
                                               -----------------
                                                 2001      2000
                                               -------   -------
                                                 (In Millions)
       Operating leases                        $    45   $    38
       Property and corporate taxes                 37        36
       Income taxes payable                         27       (21)
       Other                                        48        53
                                               -------   -------
                                               $   157   $   106
                                               =======   =======

6.   Long-Term Debt and Leases
     -------------------------

     Long-term debt
     --------------

     Long-term debt outstanding, including the weighted average interest rates
     at December 31, 2001, is composed of the following:

                                                  December 31,
                                               -----------------
                                                 2001      2000
                                               -------   -------
                                                 (In Millions)
       Capital leases                          $   208   $   262
       Debentures payable,7.88%,due 2043           250       250
       Debentures payable,9.75%,due 2020           550       550
       Equipment and other obligations,6.92%       208       228
                                               -------   -------
                                                 1,216     1,290
       Less current portion                        (60)      (61)
                                               -------   -------

                                               $ 1,156   $ 1,229
                                               =======   =======

     Interest payments were $113 million in 2001, $121 million in 2000 and $149
     million in 1999.

     Equipment and other obligations mature in 2002 through 2043 and are
     collateralized by assets with a net book value of $230 million at December
     31, 2001. Maturities of long-term debt other than capital leases are $19
     million in 2002, $20 million in 2003, $21 million in 2004, $20 million in
     2005, $21 million in 2006 and $907 million in total from 2007 through 2043.

                                      -13-



                                  CONRAIL INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     Leases
     ------

     The Company's noncancelable long-term leases generally include options to
     purchase at fair value and to extend the terms. Capital leases have been
     discounted at rates ranging from 3.09% to 14.26% and are collateralized by
     assets with a net book value of $243 million at December 31, 2001.

     Minimum commitments, exclusive of executory costs borne by the Company,
     are:

                                          Capital         Operating
                                           Leases            Leases
                                          -------         ---------
                                               (In Millions)

          2002                              $  56              $ 62
          2003                                 52                53
          2004                                 53                53
          2005                                 38                56
          2006                                 24                54
          2007 - 2025                          56               358
                                            -----              ----

          Total                               279              $636
                                                               ====

          Less interest portion               (71)
                                            -----
          Present value                     $ 208
                                            =====

     Operating lease rent expense was $70 million in 2001, $75 million in 2000
     and $120 million in 1999.

7.   Income Taxes
     ------------

     The provisions for income taxes are composed of the following:


                                    2001        2000        1999
                                    ----        ----        ----
                                           (In Millions)

     Current
        Federal                     $ 77        $ (5)       $(30)
        State                         25           1           1
                                    ----        ----        ----

                                     102          (4)        (29)
                                    ----        ----        ----

     Deferred
        Federal                      (22)         81          52


                                     -14-



                                  CONRAIL INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


     State                             4          20          (4)
                                    ----        ----        ----

                                     (18)        101          48
                                    ----        ----        ----

                                    $ 84        $ 97        $ 19
                                    ====        ====        ====

     Reconciliation of the U.S. statutory tax rates with the effective tax rates
     is as follows:

                                                   2001       2000     1999
                                                   ----       ----     ----

           Statutory tax rate                      35.0%      35.0%    35.0%
           State income taxes,
             net of federal benefit                 4.2        4.2      4.2
           Nondeductible transition
             and acquisition-related
             costs                                    -          -     23.9
           Settlement of state tax issues          (3.5)         -        -
           Other                                   (3.1)      (2.9)   (20.9)
                                                  -----       ----    -----

           Effective tax rate                      32.6%      36.3%    42.2%
                                                  =====      =====    =====

     The Company has reached final settlements with the Internal Revenue Service
     ("IRS") related to all of the audits of the Company's consolidated federal
     income tax returns through fiscal year 1995. The Company's consolidated
     federal income tax returns for April 30, 1996, December 31, 1996 and May
     23, 1997, are currently being examined by the IRS. Federal and state income
     tax payments were $86 million in 2001, $3 million in 2000 and $38 million
     in 1999.

     Significant components of the Company's deferred income tax liabilities
     (assets) are as follows:

                                                         December 31,
                                                       -----------------

                                                        2001       2000
                                                       ------     ------
                                                         (In Millions)

     Current assets                                    $   57     $   29
     Current liabilities                                 (125)      (117)
     Miscellaneous                                         (8)        (8)
                                                       ------     ------

     Current deferred tax asset, net                   $  (76)    $  (96)
                                                       ======     ======

     Noncurrent liabilities:
      Property and equipment                            2,008      2,049
      Other long-term assets (primarily prepaid
       pension asset)                                     127         93
      Other (mostly equipment obligations)                 64        117
                                                       ------     ------

                                      -15-



                                  CONRAIL INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


                                                        2,199      2,259
                                                       ------     ------
     Noncurrent assets:
      Nondeductible reserves and other
       liabilities                                       (245)      (204)
      Tax benefit transfer receivable                     (36)       (36)
      Other (mostly equity investments)                   (85)       (81)
                                                       ------     ------

                                                         (366)      (321)
                                                       ------     ------
     Deferred income tax liabilities, net              $1,833     $1,938
                                                       ======     ======

8.   Pension and Postretirement Benefits
     -----------------------------------

     The Company and its subsidiaries sponsor several qualified and nonqualified
     pension plans and other postretirement benefit plans for its employees.

     During 1999, the Company transferred approximately $350 million and $260
     million of pension assets to NSC and CSX, respectively. NSC and CSX also
     assumed certain pension obligations related to former Conrail employees.
     The net effect on Conrail's financial statements was to reduce pension
     assets by $89 million. This transfer resulted in a $35 million reduction of
     deferred tax liabilities and is reflected as a capital distribution of $54
     million.

     The following tables provide a reconciliation of the changes in the plans'
     benefit obligations and fair value of assets over the two-year period
     ending December 31, 2001, and a statement of the funded status as of
     December 31 of both years:

                                                         Other Postretirement
                                      Pension Benefits         Benefits
                                     ------------------  --------------------
     (In Millions)                     2001        2000    2001        2000
                                     ------      ------    ----        ----
     Change in benefit
      obligation
     Net benefit obligation
      at beginning of year            $ 687      $  739    $ 37        $ 44
     Service cost                         2           4       -           -
     Interest cost                       45          51       3           3
     Plan participant's
      contributions                       -           -       5           6
     Plan amendments                      -           -       -          (1)
     Actuarial (gains)losses             16           5       -          (5)
     Benefits paid                      (88)       (112)     (9)        (10)
                                      -----      ------    ----        ----
     Net benefit obligation
      at end of year                  $ 662      $  687    $ 36        $ 37

                                      -16-



                                  CONRAIL INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


     Change in plan assets
     Fair value of plan assets
      at beginning of year              $ 720  $  791     $    8    $   8
     Actual return on plan
      assets                              (20)     40          1        1
     Employer contributions                 1       1          3        3
     Plan participant's
      contributions                         -       -          -        6
     Benefits paid                        (88)   (112)        (9)     (10)
                                         ----  ------     ------      ---
     Fair value of plan assets
      at end of year                    $ 613  $  720     $    8    $   8
     Funded status at
      end of year                       $ (49) $   33     $  (28)   $ (29)
     Unrecognized transition
      asset                                 -      (2)         -        -
     Unrecognized prior
      service cost                          8       9         (1)      (1)
     Unrecognized actuarial
      (gains)losses                       111       8        (11)     (12)
                                        -----  ------     ------    -----
     Net amount recognized at
      year end                          $  70  $   48     $  (40)   $ (42)
                                        =====  ======     ======    =====

     The following amounts have been recognized in the balance sheets as of
     December 31:

                                                            Other Postretirement
                                        Pension Benefits           Benefits
                                        ----------------    --------------------
     (In Millions)                      2001        2000      2001         2000
                                        ----        ----      ----         ----

     Prepaid pension cost               $ 110    $   92           -           -
     Accrued benefit cost                (163)      (44)     $  (40)     $  (42)
     Intangible asset                       8         -           -           -
     Accumulated other
      comprehensive loss                  115         -           -           -
                                        -----    ------      ------      ------
                                        $  70    $   48      $  (40)     $  (42)
                                        =====    ======      ======      ======


     All of the Company's plans for postretirement benefits other than pensions
     have no plan assets except for the retiree life insurance plan, which had
     $8 million of assets in both 2001 and 2000. The aggregate benefit
     obligation for the postretirement plans other than pensions was $36 million
     and $37 million at December 31, 2001 and 2000, respectively.

     The projected benefit obligation, accumulated benefit obligation and fair
     value of plan assets for the pension plans with accumulated benefit
     obligations in excess of plan assets were $656 million, $655 million and
     $605 million, respectively, as of December 31, 2001 and

                                      -17-




                                  CONRAIL INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


     $45 million, $45 million and $0, respectively as of December 31, 2000. As
     required by Statement of Financial Accounting Standard No. 87
     "Employers'Accounting for Pensions", the Company recorded an additional
     minimum liability of $123 million at December 31, 2001. The additional
     liability was partially offset by an intangible asset to the extent of
     previously unrecognized prior service costs of $8 million at December 31,
     2001. The remaining amount is recorded as a component of stockholders'
     equity, net of related tax benefits as "Accumulated Other Comprehensive
     Loss".

     The assumptions used in the measurement of the Company's benefit obligation
     are as follows:


                                                            Other Postretirement
                                        Pension Benefits           Benefits
                                        ----------------    --------------------
                                        2001        2000      2001         2000
                                        ----        ----      ----         ----

     Discount rate                      7.25%       7.50%     7.25%       7.50%
     Expected return on
      plan assets                       9.00%       9.00%     8.00%       8.00%
     Rate of compensation
      increase                          5.00%       5.00%     5.00%       5.00%

     A 6.5% annual rate of increase in the per capita cost of covered health
     care benefits was assumed for 2002, gradually decreasing to 6% by the year
     2007.

     Assumed health care cost trend rates have a significant effect on the
     amounts reported for the health care plans. The effect of a one percentage
     point increase and (decrease) in the assumed health care cost trend rate on
     the accumulated postretirement benefit obligation is $1 million and $(1)
     million, respectively.

     The components of the Company's net periodic benefit cost for the plans are
     as follows:

                                                        Other Postretirement
                              Pension Benefits                Benefits
                              -----------------         --------------------
     (In Millions)            2001   2000  1999         2001    2000    1999
                              ----   ----  ----         ----    ----    ----

     Service cost             $  2   $  4  $ 10         $  -    $  -    $  -
     Interest cost              45     51    53            3       3       4
     Expected return
      on assets                (66)   (70)  (94)          (1)     (1)     (1)
     Curtailment (gain)
      loss                       -      -    19            -       -      (4)
     Amortization of:
      Transition asset          (1)    (1)  (11)           -       -       -
      Prior service cost         1      1     4            -       -       -
      Actuarial (gain) loss     (1)     1    (8)          (1)     (1)      -
                              ----   ----  ----         ----    ----    ----
                              $(20)  $(14) $(27)        $  1    $  1    $ (1)
                              ====   ====  ====         ====    ====    ====

                                      -18-



                                  CONRAIL INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


      Savings Plans
      -------------

      The Company and certain subsidiaries provide 401(k) savings plans for
      union and non-union employees. Under the Company's current non-union
      savings plan, 50% of employee contributions are matched for the first 6%
      of a participating employee's base pay and 25% of employee contributions
      are matched in excess of 10% of a participating employee's base pay.
      Savings plan expense related to the current non-union savings plan was $1
      million in 2001, 2000 and 1999. There is no Company match provision under
      the union employee plan except for certain unions, which negotiated a
      Company match as part of their contract provisions.

      Incentive Compensation Plans
      ----------------------------

      The Company has an incentive compensation plan for all non-union employees
      in which employees receive targeted cash awards upon attainment of certain
      performance criteria established by the Company's Board of Directors.
      Compensation expense under this plan was $2 million in 2001, $5 million in
      2000 and $0 in 1999.

      The Company also has a long-term incentive plan under which the Company
      grants phantom stock options to officers and other key non-union
      employees. The option price for the phantom shares are equal to the
      blended fair market value of NSC and CSX common stock at the date of
      grant. Options will vest one year after grant date and the option term may
      not exceed ten years. Upon exercise, eligible participants will receive
      cash payments equal to the appreciation on the composite NSC and CSX
      common stock fair values. Compensation expense for this plan was $2
      million in 2001 and $0 in both 2000 and 1999.

9.    Stockholders' equity
      --------------------

      Common Stock
      ------------

      On May 23, 1997, the NSC/CSX joint tender offer for the remaining
      outstanding shares of Conrail's common and preferred stock was concluded,
      and on June 2, 1997, Conrail became the surviving corporation in a merger
      with Green Merger Corp. and remained the only subsidiary of Green
      Acquisition, an entity jointly-owned by NSC and CSX. As a result, the
      remaining outstanding capital stock of Conrail was acquired by NSC and CSX
      and Green Acquisition was issued 100 shares of Conrail's common stock.

                                      -19-




                                  CONRAIL INC,
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


     Undistributed Earnings of Equity Investees
     ------------------------------------------

     "Retained earnings" includes undistributed earnings of equity investees of
     $180 million, $157 million and $188 million at December 31, 2001, 2000 and
     1999, respectively.

10.  Other Income, Net
     -----------------

                                                 2001          2000        1999
                                                 ----          ----        ----
                                                         (In Millions)
         Interest income                         $ 21         $ 21         $ 19
         Rental income                             47           45           37
         Property sales                             2           70            6
         Equity earnings of affiliates             24           24           15
         Other, net                                 9           (5)         (10)
                                                 ----         ----         ----
                                                 $103         $155         $ 67
                                                 ====         ====         ====

11.  Commitments and Contingencies
     -----------------------------

     Environmental
     -------------

     The Company is subject to various federal, state and local laws and
     regulations regarding environmental matters. CRC is a party to various
     proceedings brought by both regulatory agencies and private parties under
     federal, state and local laws, including Superfund laws, and has also
     received inquiries from governmental agencies with respect to other
     potential environmental issues. At December 31, 2001, CRC has received,
     together with other companies, notices of its involvement as a potentially
     responsible party or requests for information under the Superfund laws with
     respect to cleanup and/or removal costs due to its status as an alleged
     transporter, generator or property owner at 39 locations. However, based on
     currently available information, the Company believes CRC may have some
     potential responsibility at only 36 of these sites. Due to the number of
     parties involved at many of these sites, the wide range of costs of
     possible remediation alternatives, the changing technology and the length
     of time over which these matters develop, it is often not possible to
     estimate CRC's liability for the costs associated with the assessment and
     remediation of contaminated sites.

     Although the Company's operating results and liquidity could be
     significantly affected in any quarterly or annual reporting period if CRC
     were held principally liable in certain of these actions, at December 31,
     2001, the Company had accrued $70 million, an amount it believes is
     sufficient to cover the probable liability and remediation costs that will
     be incurred at Superfund sites and other sites based on known information
     and using various estimating techniques. The Company anticipates that much
     of this liability will be paid out over five years; however some costs will
     be paid out over a longer period. The Company believes the ultimate
     liability for these matters will not materially affect its consolidated
     financial condition.

                                      -20-



                                  CONRAIL INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


     The Company spent $10 million in 2001 and $9 million each in 2000 and 1999
     for environmental remediation and related costs. In addition, the Company's
     capital expenditures for environmental control and abatement projects were
     approximately $1 million each in 2000 and 1999.

     Casualty
     --------

     The Company is involved in various legal actions, principally relating to
     occupational health claims, personal injuries, casualties, property damage
     and damage to lading. The casualty claim liability is determined
     actuarially, based upon claims filed and an estimate of claims incurred but
     not yet reported. During 2001, the Company experienced favorable claims
     development and, based on the actuarial studies, recorded a net reduction
     of expense of approximately $12 million, which is included in the
     "Casualties and insurance" line item of the income statement. While the
     ultimate amounts of claims incurred are dependent upon future developments,
     in management's opinion, the recorded liability is adequate to cover
     expected probable payments. The Company is generally self-insured for
     casualty claims. Claims in excess of self-insurance levels are insured up
     to excess coverage limits.

     Labor
     -----

     CRC had 1,544 employees at December 31, 2001; approximately 90% of whom are
     represented by 12 different labor organizations and are covered by 16
     separate collective bargaining agreements. The Company was engaged in
     collective bargaining at December 31, 2001 with labor organizations
     representing approximately 79% of its labor force.

     Guarantees
     ----------

     CRC currently guarantees the principal and interest payments in the amount
     of $33 million on Equipment Trust Certificates for Locomotive Management
     Services, a general partnership of which CRC holds a fifty percent
     non-controlling interest.

12.  Fair Values of Financial Instruments
     ------------------------------------

     The fair values of "Cash and cash equivalents," "Accounts receivable,"
     "Notes receivable from NSC/CSX" and "Accounts payable" approximate

                                      -21-



                                  CONRAIL INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


     carrying values because of the short maturity of these financial
     instruments.

     Using current market prices when available, or a valuation based on the
     yield to maturity of comparable debt instruments having similar
     characteristics, credit rating and maturity, the total fair value of the
     Company's long-term debt, including the current portion, but excluding
     capital leases, is $1,204 million and $1,150 million at December 31, 2001
     and 2000, respectively, compared with carrying values of $1,008 million and
     $1,028 million at December 31, 2001 and 2000, respectively.

                                      -22-