CSX CORP
10-Q, 1998-11-09
RAILROADS, LINE-HAUL OPERATING
Previous: TII INDUSTRIES INC, 10-Q, 1998-11-09
Next: ALLIANCE GOVERNMENT RESERVES INC, 497, 1998-11-09




                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


(X)        QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
           EXCHANGE ACT OF 1934

           For the quarter ended September 25, 1998

           OR

(  )       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 1-8022

                                 CSX CORPORATION
             (Exact name of registrant as specified in its charter)

              Virginia                                     62-1051971
  (State or other jurisdiction of                       (I.R.S. Employer
   incorporation or organization)                      Identification No.)


901 East Cary Street, Richmond, Virginia                   23219-4031
(Address of principal executive offices)                   (Zip Code)

                                 (804) 782-1400
              (Registrant's telephone number, including area code)

                                    No Change
  (Former name,  former address and former fiscal year, if changed since last
   report.)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes (X) No ( )

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of September 25, 1998: 218,280,066 shares.










                                      - 1 -


<PAGE>


                                 CSX CORPORATION
                                    FORM 10-Q
                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 25, 1998
                                      INDEX




                                                                     Page Number

PART I.  FINANCIAL INFORMATION

Item 1:

Financial Statements

1.         Consolidated Statement of Earnings-
             Quarters and Nine Months Ended September 25, 1998 and
             September 26, 1997                                              3

2.         Consolidated Statement of Cash Flows-
             Nine Months Ended September 25, 1998 and September 26, 1997     4

3.         Consolidated Statement of Financial Position-
             At September 25, 1998 and December 26, 1997                     5

Notes to Consolidated Financial Statements                                   6


Item 2:

Management's Discussion and Analysis of Results of
Operations and Financial Condition                                          15


PART II.  OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K                                   25

Signature                                                                   25















                                      - 2 -


<PAGE>


                        CSX CORPORATION AND SUBSIDIARIES
                       Consolidated Statement of Earnings
                 (Millions of Dollars, Except Per Share Amounts)

<TABLE>
<CAPTION>


                                                                (Unaudited)
                                               Quarters Ended                Nine Months Ended
                                        -----------------------------  ------------------------------
                                           Sept. 25,     Sept. 26,       Sept. 25,       Sept. 26,
                                             1998           1997            1998            1997
                                        -----------------------------  ---------------  -------------
<S>                                     <C>             <C>            <C>              <C>             
                    
Operating Revenue                         $   2,432      $   2,649         $   7,387       $   7,894

Operating Expense                             2,162          2,265             6,503           6,753
                                          ----------     ----------        -----------     ----------

Operating Income                                270            384               884           1,141
Other Income (Expense)                          138             41               112              52
Interest Expense                                120            125               367             320
                                          ----------     ----------        -----------     ----------

Earnings before Income Taxes                    288            300               629             873
Income Tax Expense                              101             94               200             289
                                          ----------     ----------        -----------     ----------

Net Earnings                              $     187      $     206         $     429       $     584
                                          ==========     ==========        ===========     ==========

Earnings Per Share                        $     .89      $      .98        $    2.03       $     2.79
                                          ==========     ==========        ===========     ==========

Earnings Per Share, Assuming Dilution     $     .88      $      .96        $    2.00       $     2.73
                                          ==========     ==========        ===========     ==========

Average Common Shares Outstanding
  (Thousands)                               210,810         210,311          211,081          209,779
                                          ==========     ==========        ===========     ==========

Average Common Shares Outstanding,
  Assuming Dilution (Thousands)             212,959         215,854          214,696          214,040
                                          ==========     ==========        ===========     ==========

Cash Dividends Paid Per Common Share      $     .30      $     .26         $     .90       $     .78
                                          ==========     ==========        ===========     ==========
</TABLE>




See accompanying Notes to Consolidated Financial Statements.
















                                      - 3 -


<PAGE>


                        CSX CORPORATION AND SUBSIDIARIES
                      Consolidated Statement of Cash Flows
                              (Millions of Dollars)
<TABLE>
<CAPTION>

                                                                   (Unaudited)
                                                                Nine Months Ended
                                                           -----------------------------
                                                            Sept. 25,       Sept. 26,
                                                               1998            1997
                                                           -------------   -------------
<S>                                                         <C>            <C>    

OPERATING ACTIVITIES
  Net Earnings                                              $     429      $      584
  Adjustments to Reconcile Net Earnings
    to Net Cash Provided:
      Depreciation                                                468             480
      Deferred Income Taxes                                       181             120
      Net Investment Gain                                        (154)              -
      Equity in Conrail Earnings - Net                            (98)            (65)
      Restructuring Credit                                        (30)              -
      Productivity/Restructuring Charge Payments                  (24)            (37)
      Other Operating Activities                                   (6)              -
      Changes in Operating Assets and Liabilities
        Accounts Receivable                                        30             (71)
        Other Current Assets                                      (55)            (43)
        Accounts Payable                                          (71)            (26)
        Other Current Liabilities                                 (68)             77
                                                          ------------    ------------

        Net Cash Provided by Operating Activities                 602           1,019
                                                          ------------    ------------

INVESTING ACTIVITIES
  Property Additions                                             (984)           (686)
  Net Proceeds from Conveyance of Barge Subsidiary                628               -
  Proceeds from Property Dispositions                              15              36
  Investment in Conrail                                           (12)         (2,163)
  Short-Term Investments - Net                                     99             (71)
  Purchases of Long-Term Marketable Securities                    (25)            (50)
  Proceeds from Sales of Long-Term Marketable Securities           17              38
  Other Investing Activities                                      (46)            (30)
                                                          ------------    ------------

        Net Cash Used by Investing Activities                    (308)         (2,926)
                                                          ------------    ------------

FINANCING ACTIVITIES
  Short-Term Debt - Net                                          (438)           (485)
  Long-Term Debt Issued                                           409           2,454
  Long-Term Debt Repaid                                          (115)            (86)
  Cash Dividends Paid                                            (197)           (170)
  Common Stock Reacquired                                         (67)              -
  Other Financing Activities                                       (5)              -
                                                          ------------    ------------

        Net Cash Provided (Used) by Financing Activities         (413)          1,713
                                                          ------------    ------------

  Net Decrease in Cash and Cash Equivalents                      (119)           (194)

CASH, CASH EQUIVALENTS AND SHORT-
  TERM INVESTMENTS
  Cash and Cash Equivalents at Beginning of Period                251             368
                                                          ------------    ------------

  Cash and Cash Equivalents at End of Period                      132             174
  Short-Term Investments at End of Period                         340             385
                                                          ------------    ------------

  Cash, Cash Equivalents and Short-Term
    Investments at End of Period                          $       472     $       559
                                                          ============    ============
</TABLE>

See accompanying Notes to Consolidated Financial Statements.
                                      - 4 -


<PAGE>


                               CSX CORPORATION AND SUBSIDIARIES
                         Consolidated Statement of Financial Position
                                    (Millions of Dollars)

<TABLE>
<CAPTION>


                                                        (Unaudited)
                                                          Sept. 25,        Dec. 26,
                                                            1998             1997
                                                       --------------  ---------------
<S>                                                    <C>             <C>    

ASSETS
  Current Assets
    Cash, Cash Equivalents and Short-Term Investments  $      472      $      690
    Accounts Receivable                                       899             987
    Materials and Supplies                                    212             227
    Deferred Income Taxes                                     149             134
    Other Current Assets                                      172             137
                                                       --------------   --------------

        Total Current Assets                                1,904           2,175

  Properties                                               18,192          18,270
  Accumulated Depreciation                                 (5,864)         (5,864)
                                                       -------------- --------------

    Properties - Net                                       12,328          12,406

  Investment in Conrail                                     4,755           4,244
  Affiliates and Other Companies                              415             394
  Other Long-Term Assets                                      711             738
                                                       -------------- --------------

        Total Assets                                   $   20,113     $    19,957
                                                       ============== ==============

LIABILITIES
  Current Liabilities
    Accounts Payable                                   $    1,098     $     1,179
    Labor and Fringe Benefits Payable                         397             477
    Casualty, Environmental and Other Reserves                276             298
    Current Maturities of Long-Term Debt                      101             229
    Short-Term Debt                                           188             126
    Other Current Liabilities                                 333             398
                                                       -------------- --------------

        Total Current Liabilities                           2,393           2,707

  Casualty, Environmental and Other Reserves                  650             711
  Long-Term Debt                                            6,200           6,416
  Deferred Income Taxes                                     3,137           2,939
  Other Long-Term Liabilities                               1,757           1,418
                                                       -------------- --------------

        Total Liabilities                                  14,137          14,191
                                                       -------------- --------------

SHAREHOLDERS' EQUITY
  Common Stock, $1 Par Value                                  218             218
  Other Capital                                             1,530           1,552
  Retained Earnings                                         4,251           4,019
  Accumulated Other Comprehensive Earnings (Loss)             (23)            (23)
                                                       -------------- --------------

        Total Shareholders' Equity                          5,976           5,766
                                                       -------------- --------------

        Total Liabilities and Shareholders' Equity     $   20,113     $    19,957
                                                       ============== ==============
</TABLE>

See accompanying Notes to Consolidated Financial Statements.




                                      - 5 -


<PAGE>


                        CSX CORPORATION AND SUBSIDIARIES
             Notes to Consolidated Financial Statements (Unaudited)
          (All Tables in Millions of Dollars, Except Per Share Amounts)

NOTE 1.  BASIS OF PRESENTATION

        In the opinion of management,  the accompanying  consolidated  financial
statements  contain all  adjustments  necessary to present  fairly the company's
financial  position at September 25, 1998 and December 26, 1997,  the results of
its  operations  for the quarters and nine months ended  September  25, 1998 and
September 26, 1997,  and its cash flows for the nine months ended  September 25,
1998 and  September  26,  1997,  such  adjustments  being of a normal  recurring
nature.  Certain  prior-year data have been  reclassified to conform to the 1998
presentation.

        While the company  believes that the disclosures  presented are adequate
to make the  information  not  misleading,  it is suggested that these financial
statements be read in  conjunction  with the financial  statements and the notes
included in the company's latest Annual Report and Form 10-K.

        The  company's  fiscal year is  composed of 52 weeks  ending on the last
Friday in  December.  The  financial  statements  presented  are for the 13-week
quarters and 39-week  periods  ended  September 25, 1998 and September 26, 1997.
The current fiscal year will end on December 25, 1998; and the prior fiscal year
ended December 26, 1997.

NOTE 2.  EARNINGS PER SHARE

        Earnings  per share are based on the weighted  average of common  shares
outstanding,  as defined by Statement of Financial Accounting Standards No. 128,
"Earnings  per Share"  (SFAS No. 128),  for the fiscal  quarters and nine months
ended  September 25, 1998 and September 26, 1997.  Earnings per share,  assuming
dilution,  are  based on the  weighted  average  of  common  shares  outstanding
adjusted  for the  effect of  potentially  dilutive  securities.  For the fiscal
quarters ended September 25, 1998 and September 26, 1997,  potentially  dilutive
common  shares  consisted of stock  options (1.0 million  shares and 3.3 million
shares,  respectively),  Stock  Purchase and Loan Plan shares (.8 million shares
and 1.8 million shares,  respectively),  and performance  shares and other stock
awards (.3 million  shares and .5 million  shares,  respectively).  For the nine
month  periods ended  September  25, 1998 and  September  26, 1997,  potentially
dilutive  common shares  consisted of stock options (2.0 million  shares and 2.5
million shares, respectively),  Stock Purchase and Loan Plan shares (1.4 million
shares in each  period),  and  performance  shares  and other  stock  awards (.3
million shares in each period).

        Certain  stock   options  and  Stock   Purchase  and  Loan  Plan  shares
outstanding  at  September  25,  1998 were not  included in the  computation  of
earnings per share, assuming dilution,  since their exercise prices were greater
than the  average  market  price of the common  shares  during  the period  and,
accordingly, their effect is antidilutive.  These shares totaled 10.0 million at
a   weighted-average   exercise  price  of  $50.06  per  share.  There  were  no
antidilutive securities outstanding at September 26, 1997.

        Earnings per share for all prior periods presented have been restated to
reflect  clarification  of the treatment of Stock  Purchase and Loan Plan shares
under SFAS No. 128.  Earnings  per share were  revised to 98 cents from 95 cents
for  third  quarter  1997 and to $2.79  from  $2.69 for the  related  nine-month
period.  On a diluted basis,  third quarter 1997 earnings per share were revised
to 96 cents from 93 cents;  the nine-month  1997 figure was revised to $2.73 per
share from $2.65.





                                      - 6 -


<PAGE>


                        CSX CORPORATION AND SUBSIDIARIES
        Notes to Consolidated Financial Statements (Unaudited), Continued
          (All Tables in Millions of Dollars, Except Per Share Amounts)

NOTE 3.  ACCOUNTING PRONOUNCEMENTS

        CSX adopted  Financial  Accounting  Standards Board (FASB) Statement No.
130,  "Reporting  Comprehensive  Income," at the  beginning of fiscal year 1998.
Statement   No.  130   establishes   standards  for  reporting  and  display  of
comprehensive earnings and its components in financial statements;  however, the
adoption  of this  Statement  had no impact on the  company's  net  earnings  or
shareholders'  equity.  Statement  No. 130 requires  minimum  pension  liability
adjustments,  unrealized  gains or losses on  available-for-sale  securities and
foreign  currency  translation  adjustments,  which were reported  separately in
shareholders'  equity prior to adoption,  to be included in other  comprehensive
earnings.  Prior year financial  statements have been reclassified to conform to
the  requirements  of  Statement  No. 130.  There were no  material  differences
between net earnings and  comprehensive  earnings for the fiscal  periods  ended
September  25, 1998 and  September  26, 1997.  Accumulated  other  comprehensive
earnings at September 25, 1998 and December 26, 1997 consist of minimum  pension
liability adjustments ($20 million) and foreign currency translation adjustments
($3 million).

        The FASB has issued two accounting pronouncements which the company will
adopt in the fourth quarter of 1998. FASB Statement No. 131  "Disclosures  about
Segments of an Enterprise and Related Information" requires that a publicly-held
company  report  financial  and  descriptive  information  about  its  operating
segments in financial  statements  issued to shareholders for interim and annual
periods.  The Statement  also requires  additional  disclosures  with respect to
products and services,  geographic areas of operation,  and major customers. The
company  operates   diversified  freight   transportation   businesses  and  has
historically  provided  detailed  operating segment and other information in its
communications to shareholders; however, such information has not typically been
presented in the consolidated financial statements and related notes.

        FASB Statement No. 132 "Employers'  Disclosures about Pensions and Other
Postretirement  Benefits - an amendment of FASB  Statements No. 87, 88, and 106"
requires  revised  disclosures  about pension and other  postretirement  benefit
plans. The company does not expect that adoption of this pronouncement will have
a material impact on its financial statements.

        The FASB has also issued  Statement No. 133,  "Accounting for Derivative
Instruments  and  Hedging   Activities"  which  requires   companies  to  record
derivatives on the statement of financial position,  measured at fair value. The
statement  also sets forth new  accounting  rules for gains or losses  resulting
from changes in the values of  derivatives.  The company does not  currently use
derivative  financial  instruments,  but would expect to adopt this statement in
the fourth  quarter of 1999 to the extent it may apply at that time. The company
would not expect the adoption of Statement No. 133 to have a material  impact on
its financial statements.

NOTE 4.  JOINT ACQUISITION OF CONRAIL

Background
- ----------

        In May 1997, CSX and Norfolk  Southern  Corporation  (Norfolk  Southern)
completed  the  acquisition  of Conrail Inc.  (Conrail)  through a jointly owned
entity  pursuant to an  agreement  dated  April 8, 1997.  Under the terms of the
agreement,  CSX contributed  approximately $4.1 billion, in the form of cash and
Conrail  shares  previously  acquired,  for a 42% economic  interest in Conrail.
Norfolk Southern  contributed  approximately  $5.7 billion,  also in the form of
cash and Conrail  shares  previously  acquired,  for a 58% economic  interest in
Conrail.  CSX and Norfolk  Southern  each have a 50% voting  interest in Conrail
through the jointly owned entity.


                                      - 7 -


<PAGE>


                        CSX CORPORATION AND SUBSIDIARIES
        Notes to Consolidated Financial Statements (Unaudited), Continued
          (All Tables in Millions of Dollars, Except Per Share Amounts)

NOTE 4.  JOINT ACQUISITION OF CONRAIL, Continued

Background, Continued
- ---------------------

        The Conrail  shares  acquired by the jointly owned entity were initially
held in a voting  trust  pending  approval  of the  transaction  by the  Surface
Transportation  Board (STB). On June 23, 1997, CSX and Norfolk  Southern filed a
joint  railroad  control  application  with the STB outlining the terms of their
agreement,  their respective  operating  plans,  and the benefits  expected from
combining the respective rail systems. On July 23, 1998,  following an extensive
review, the STB issued a written decision approving the application with limited
conditions.  The decision  permitted CSX and Norfolk  Southern to exercise joint
control  over  Conrail on August 22,  1998.  At that time,  the voting trust was
dissolved  and a new Conrail  board of  directors  was  elected.  Certain  steps
necessary to integrate  the  operations of the Conrail rail system with those of
CSX  and  Norfolk  Southern,  such  as the  arrangement  of  labor  implementing
agreements,  could not commence  until the August 22, 1998 control  date.  Those
steps and other planning  activities are expected to be completed in early 1999,
at which time the integration of rail operations will take place.

        Upon  integration,  CSX and Norfolk  Southern  will  separately  operate
designated  routes,  facilities,  and  equipment  pursuant to various  operating
agreements with Conrail and its subsidiaries.  Certain other Conrail assets will
be operated by Conrail for the benefit of CSX and Norfolk  Southern,  or jointly
by the two owners.  Substantially  all of Conrail's  customer freight  contracts
will be assumed by either CSX or Norfolk  Southern.  The  majority of  Conrail's
operations  workforce  will be  employed  by CSX or Norfolk  Southern,  although
certain operations  personnel,  as well as certain management and administrative
employees, will remain at Conrail to oversee its ongoing business activities. As
a result  of the  acquisition,  a number of  positions  will be  eliminated  and
certain duplicate facilities will be closed.

Acquisition Accounting by the Jointly Owned Entity and CSX
- ----------------------------------------------------------

        The jointly owned entity has accounted for the acquisition of Conrail as
a purchase business combination effective as of the August 1998 control date. At
that time, its investment in Conrail was approximately $10.2 billion, consisting
of the original $9.8 billion  purchase price plus equity in Conrail's  earnings,
net of purchase price  amortization,  since the May 1997 acquisition  date. This
amount has been  allocated  to reflect the fair values of  Conrail's  assets and
liabilities as follows (in millions):

               Current assets                                       $    911
               Property and equipment, net                            17,505
               Other assets                                            1,217
               Current liabilities                                    (1,279)
               Long-term debt                                         (1,879)
               Deferred income taxes                                  (5,585)
               Other liabilities                                        (690)
                                                                    ----------
               Total                                                 $10,200
                                                                    ==========

        The  jointly  owned  entity's  purchase  price  allocation   included  a
provision  of $280  million  for the cost to  Conrail  of  separating  non-union
employees whose positions are being  eliminated as a result of the  acquisition.
CSX has separately recorded liabilities  totaling  approximately $400 million to
provide for other  acquisition-related  obligations it will be required to fund,
including  separation  costs for Conrail union  employees,  relocation costs for
Conrail union and non-union employees, and costs

                                      - 8 -


<PAGE>


                        CSX CORPORATION AND SUBSIDIARIES
        Notes to Consolidated Financial Statements (Unaudited), Continued
          (All Tables in Millions of Dollars, Except Per Share Amounts)

NOTE 4.  JOINT ACQUISITION OF CONRAIL, Continued

Acquisition Accounting by the Jointly Owned Entity and CSX, Continued
- ---------------------------------------------------------------------

associated with the closure of certain Conrail facilities. CSX has increased its
investment  in Conrail on the  statement  of  financial  position as a result of
recording  these  separate  obligations.  Any  costs  that  may be  incurred  in
separating  or  relocating  CSX  employees or closing  facilities at CSX will be
charged  to  operating   expense  when  definitive  plans  are  established  and
communicated.

        Under STB  restrictions,  CSX and Norfolk Southern did not have complete
access to  Conrail's  properties  and records  prior to the August 1998  control
date. As a result,  the amounts  recorded by the jointly owned entity and by CSX
for separation  costs and other  acquisition-related  obligations are subject to
refinement as CSX and Norfolk Southern  finalize and implement their integration
plans.  These  balances,  along  with other  components  of the  purchase  price
allocation recorded on the basis of preliminary data, may be adjusted within the
twelve-month period following the August 1998 control date. Any such adjustments
are not  expected  to have a  material  effect  on CSX's  operating  results  or
financial position.

Conrail Financial Information
- -----------------------------

        Summary  financial  information for Conrail for its fiscal periods ended
September 30, 1998 and 1997, and at December 31, 1997, is as follows:
<TABLE>
<CAPTION>

                                              Quarters Ended          Nine Months Ended
                                               September 30,            September 30,
                                            --------------------     ---------------------
                                             1998        1997          1998        1997
                                            --------    --------     ---------    --------
<S>                                         <C>         <C>          <C>          <C>    

 Income Statement Information:
     Revenues                               $  976      $   944       $2,886       $2,787
     Income (Loss) From Operations             (82)         218          284          103
     Net Income (Loss)                         (65)         101          135         (111)

</TABLE>
<TABLE>
<CAPTION>


                                                                 As Of
                                               -------------------------------------------
                                               September 30, 1998      December 31, 1997
                                               --------------------    -------------------
<S>                                            <C>                     <C>    

Balance Sheet Information:
     Current Assets                                   $   889               $    954
     Property and Equipment and Other Assets            7,832                  7,530
     Total Assets                                       8,721                  8,484
     Current Liabilities                                1,262                  1,208
     Long-Term Debt                                     1,639                  1,732
     Total Liabilities                                  5,216                  5,319
     Stockholders' Equity                               3,505                  3,165
</TABLE>


        Conrail's  operating  results  for the  quarter  and nine  months  ended
September  30, 1998 include  certain  charges  that the jointly  owned entity is
required  to record as part of the  purchase  transaction.  The  charges,  which
totaled $187 million on an after-tax  basis,  were excluded in  determining  the
equity in Conrail's  net income  recorded by CSX.  These  amounts  reflected the
accrual of separation  costs for non-union  employees  below the executive level
whose  positions will be eliminated as a result of the  acquisition,  as well as
adjustments to certain other assets and  liabilities.  Excluding  these charges,
Conrail's  net income  totaled $122 million and $322 million for the quarter and
nine months ended September 30, 1998.

                                      - 9 -


<PAGE>


                        CSX CORPORATION AND SUBSIDIARIES
        Notes to Consolidated Financial Statements (Unaudited), Continued
          (All Tables in Millions of Dollars, Except Per Share Amounts)

NOTE 4.  JOINT ACQUISITION OF CONRAIL, Continued

Conrail Financial Information, Continued
- ----------------------------------------

        Conrail's operating results for the nine months ended September 30, 1997
also  included  certain  charges  that the jointly  owned  entity is required to
record as part of the  purchase  transaction.  The charges,  which  totaled $363
million on an after-tax  basis,  reflected the accrual of  separation  costs for
Conrail  executives,  as well as the vesting of  benefits  under  certain  stock
compensation  plans and the  termination of Conrail's  Employee Stock  Ownership
Plan. Excluding these charges, Conrail's net income totaled $252 million for the
nine months ended September 30, 1997.

CSX's Accounting for the Investment in Conrail
- ----------------------------------------------

        CSX is using the  equity  method of  accounting  for its  investment  in
Conrail through the jointly owned entity.  Under the equity method,  the company
recognizes income from its proportionate  share of Conrail's net income, as well
as the effect of the purchase price  allocation on items such as depreciation of
property  and  equipment.  Equity in  Conrail's  net  income,  the effect of the
purchase price  allocation,  and  acquisition and transition  expenses  incurred
prior to the  integration  of rail  operations are reported as net income (loss)
from  investment  in Conrail and are included in other  income  (expense) in the
consolidated  statement  of  earnings.  On a  combined  basis,  these  items and
interest  on debt issued to acquire the  Conrail  investment  reduced  CSX's net
earnings  by $40  million,  19 cents per share,  and $24  million,  11 cents per
share,  for the  quarters  ended  September  25, 1998 and  September  26,  1997,
respectively.  For the  related  nine  month  periods,  such items  reduced  net
earnings by $119 million,  56 cents per share, in 1998 and $58 million, 27 cents
per share, in 1997.

        As previously  outlined,  CSX and Norfolk  Southern  completed the joint
acquisition  of Conrail in May 1997. At that time,  CSX's  economic  interest in
Conrail increased to 42% from  approximately  20%. Had CSX held its 42% interest
in Conrail from the beginning of the fiscal year,  its net earnings for the nine
months ended  September  26, 1997 would have been reduced by $28 million to $556
million,  $2.65  per  share,  $2.60 per  share on a  diluted  basis,  reflecting
additional   amounts  for  equity  in  Conrail's  net  income,   purchase  price
amortization, and interest on the acquisition debt.

NOTE 5.  CONVEYANCE OF BARGE SUBSIDIARY

        On June 30, 1998, CSX completed the conveyance of its wholly-owned barge
subsidiary,  American  Commercial  Lines LLC  (ACL),  to a venture  formed  with
Vectura Group, Inc. (Vectura).  As part of the transaction,  NMI Holdings LLC, a
wholly-owned  barge  subsidiary of Vectura,  was combined with ACL. CSX received
cash  proceeds of $695 million from the  transaction,  $67 million of which were
used to repay certain  outstanding debt and other  obligations of ACL and to pay
expenses of the transaction.  Operating  results for the quarter and nine months
ended  September 25, 1998 include a net  investment  gain of $154  million,  $90
million after tax, 42 cents per share.

        CSX has a 32% common ownership in the new venture.  Due to the reduction
in its ownership  interest,  CSX has accounted for its investment in the venture
under the equity method for the period ended September 25, 1998,  retroactive to
the beginning of the fiscal year. For periods prior to fiscal year 1998, ACL was
accounted for as a consolidated subsidiary.





                                      -10 -


<PAGE>


                        CSX CORPORATION AND SUBSIDIARIES
        Notes to Consolidated Financial Statements (Unaudited), Continued
          (All Tables in Millions of Dollars, Except Per Share Amounts)

NOTE 6.  RESTRUCTURING CREDIT

        In July 1998, the company's rail unit, CSX Transportation,  Inc. (CSXT),
entered   into   an   agreement   with   a   third-party   vendor   to   provide
telecommunications  services for a five-year term. The agreement replaced a 1995
contract with a previous  vendor.  At the inception of the 1995  contract,  CSXT
recorded a  restructuring  charge which  included a provision for separation and
labor  protection  payments to employees  whose  positions  were  expected to be
eliminated.  As a result of the 1998 agreement,  certain of those positions will
not be eliminated and the related separation and labor protection costs will not
be incurred.  Accordingly,  the company  recorded a restructuring  credit of $30
million,  $19 million  after tax, 9 cents per share,  during the  quarter  ended
September 25, 1998.

NOTE 7.  ACCOUNTS RECEIVABLE

        The company sells revolving interests in its rail accounts receivable to
public investors through a securitization program and to a financial institution
through  commercial paper conduit  programs.  The accounts  receivable are sold,
without  recourse,  to a wholly-owned,  special-purpose  subsidiary,  which then
transfers the receivables,  with recourse, to a master trust. The securitization
and conduit  programs are accounted for as sales in accordance with Statement of
Financial  Accounting  Standards No. 125 "Accounting for Transfers and Servicing
of Financial Assets and Extinguishments of Liabilities."  Receivables sold under
these  arrangements  are excluded from accounts  receivable in the  consolidated
statement of financial position.  In June 1998, the company replaced an expiring
securitization  program with a new program and reduced the amount of receivables
that can be sold  under  the  conduit  programs.  At  September  25,  1998,  the
agreements provide for the sale of up to $350 million in receivables through the
securitization program and $50 million through the conduit programs.

        At  September  25,  1998,  the company had sold $347 million of accounts
receivable;  $300  million  through the  securitization  program and $47 million
through the conduit  programs.  At December 26,  1997,  $372 million of accounts
receivable were sold; $200 million through the  securitization  program and $172
million  through the conduit  programs.  The  certificates  issued under the new
securitization  program  bear  interest at 6% annually  and mature in June 2003.
Receivables  sold under the conduit  program  require  yield  payments  based on
prevailing commercial paper rates plus incremental fees.

        The company's retained interests in the receivables were $434 million at
September  25, 1998 and $429  million at December  26, 1997 and are  included in
accounts  receivable.  Losses  recognized  on the  sale of  accounts  receivable
totaled $7 million for each of the quarters and $22 million for each of the nine
month periods ended September 25, 1998 and September 26, 1997.

        The company has  retained  the  responsibility  for  servicing  accounts
receivable  transferred  to the master trust.  The average  servicing  period is
approximately  28 days. No servicing  asset or liability has been recorded since
the fees the company  receives for servicing  the  receivables  approximate  the
related costs.








                                     - 11 -


<PAGE>


                        CSX CORPORATION AND SUBSIDIARIES
        Notes to Consolidated Financial Statements (Unaudited), Continued
          (All Tables in Millions of Dollars, Except Per Share Amounts)

NOTE 8.  OPERATING EXPENSE
<TABLE>
<CAPTION>

                                            Quarters Ended              Nine Months Ended
                                     ----------------------------- -----------------------------
                                       Sept. 25,      Sept. 26,      Sept. 25,      Sept. 26,
                                         1998           1997           1998           1997
                                     -------------- -------------- -------------- --------------
<S>                                  <C>            <C>            <C>            <C>    
Labor and Fringe Benefits            $      784      $      816      $    2,356      $    2,413
Materials, Supplies and Other               643             634           1,870           1,867
Building and Equipment Rent                 274             275             807             834
Inland Transportation                       248             254             740             749
Depreciation                                152             157             457             470
Fuel                                         91             129             303             420
Restructuring Credit                       (30)               -             (30)              -
                                     -----------     -----------     -----------     -----------

    Total                            $    2,162      $    2,265      $    6,503      $    6,753
                                     ===========     ===========     ===========     ===========
</TABLE>

NOTE 9.  OTHER INCOME (EXPENSE)
<TABLE>
<CAPTION>


                                                Quarters Ended        Nine Months Ended
                                             ---------------------   ---------------------
                                             Sept. 25    Sept. 26    Sept. 25    Sept. 26
                                               1998        1997         1998        1997
                                             ---------   ---------   ---------   ---------
<S>                                          <C>         <C>         <C>         <C>    

Interest Income                              $      9     $    12      $    32     $     42
Income from Real Estate and Resort
   Operations(1)                                   18          38           29           41
Net Losses from Accounts Receivable Sold           (7)         (7)         (22)         (22)
Minority Interest                                 (11)        (11)         (25)         (31)
Net Income (Loss) from Investment in              (11)         21          (22)          39
   Conrail
Equity Earnings of Other Affiliates                 7           1           17            4
Net Investment Gain                               154           -          154            -
Foreign Currency Gain (Loss)                       (5)          3          (10)           4
Miscellaneous                                     (16)        (16)         (41)         (25)
                                             ---------    ---------    ---------   ---------

    Total                                    $    138     $    41      $   112     $     52
                                             =========    =========    =========   =========
</TABLE>


  (1) Gross revenue from real estate and resort  operations  was $64 million and
    $140  million  for the quarter and nine months  ended  September  25,  1998,
    respectively,  and $80  million  and $142  million  for the quarter and nine
    months ended September 26, 1997, respectively.

NOTE 10.  COMMITMENTS AND CONTINGENCIES

Telecommunications Contract
- ---------------------------

        In July 1998,  CSXT entered into an agreement with a third-party  vendor
to  provide  and  manage  its   domestic  and   international   data  and  voice
communications  networks.  The  contract  extends  five years at a total cost of
approximately $350 million.





                                     - 12 -


<PAGE>


                        CSX CORPORATION AND SUBSIDIARIES
        Notes to Consolidated Financial Statements (Unaudited), Continued
          (All Tables in Millions of Dollars, Except Per Share Amounts)

NOTE 10.  COMMITMENTS AND CONTINGENCIES, Continued

Environmental Contingencies
- ---------------------------

        CSXT is a party to various  proceedings  involving  private  parties and
regulatory agencies related to environmental issues. CSXT has been identified as
a potentially responsible party (PRP) at 106 environmentally impaired sites that
are or may be subject to remedial  action  under the Federal  Superfund  statute
(Superfund) or similar state statutes.  A number of these  proceedings are based
on  allegations  that  CSXT,  or  its  railroad  predecessors,   sent  hazardous
substances to the facilities in question for disposal.  Such proceedings arising
under  Superfund  or similar  state  statutes can involve  numerous  other waste
generators  and  disposal  companies  and  seek to  allocate  or  recover  costs
associated with site investigation and cleanup, which could be substantial.

        CSXT is involved in a number of administrative and judicial  proceedings
and other clean-up efforts at 246 sites, including the sites addressed under the
Federal Superfund  statute or similar state statutes,  where it is participating
in the  study  and/or  clean-up  of  alleged  environmental  contamination.  The
assessment  of the required  response and remedial  costs  associated  with most
sites is extremely  complex.  Cost estimates are based on information  available
for each site, financial viability of other PRPs, where available,  and existing
technology, laws and regulations. CSXT's best estimates of the allocation method
and  percentage  of  liability  when  other  PRPs  are  involved  are  based  on
assessments by consultants, agreements among PRPs, or determinations by the U.S.
Environmental Protection Agency or other regulatory agencies.

        At least once each quarter,  CSXT reviews its role, if any, with respect
to each such  location,  giving  consideration  to the nature of CSXT's  alleged
connection to the location (e.g., generator,  owner or operator),  the extent of
CSXT's alleged connection (e.g.,  volume of waste sent to the location and other
relevant factors),  the accuracy and strength of evidence connecting CSXT to the
location,  and the number,  connection and financial position of other named and
unnamed PRPs at the  location.  The ultimate  liability for  remediation  can be
difficult to determine with certainty because of the number and creditworthiness
of  PRPs   involved.   Through  the  assessment   process,   CSXT  monitors  the
creditworthiness of such PRPs in determining ultimate liability.

        Based  upon such  reviews  and  updates  of the sites  with  which it is
involved,  CSXT has  recorded,  and  reviews at least  quarterly  for  adequacy,
reserves to cover estimated  contingent future  environmental costs with respect
to such sites.  The recorded  liabilities,  for estimated  future  environmental
costs at  September  25, 1998,  and December 26, 1997,  were $80 million and $99
million,  respectively.  These  recorded  liabilities,  which are  undiscounted,
include amounts  representing  CSXT's estimate of unasserted claims,  which CSXT
believes to be  immaterial.  The liability has been accrued for future costs for
all sites where the company's obligation is probable and where such costs can be
reasonably  estimated.  The liability  includes future costs for remediation and
restoration of sites as well as any significant  ongoing  monitoring  costs, but
excludes any anticipated insurance recoveries. The majority of the September 25,
1998  environmental  liability  is expected to be paid out over the next five to
seven years, funded by cash generated from operations.

        The  company  does  not  currently  possess  sufficient  information  to
reasonably estimate the amounts of additional liabilities, if any, on some sites
until completion of future environmental studies. In addition, latent conditions
at any given  location could result in exposure,  the amount and  materiality of
which cannot presently be reliably estimated.  Based upon information  currently
available,  however,  the company believes that its  environmental  reserves are
adequate to accomplish


                                     - 13 -


<PAGE>


                        CSX CORPORATION AND SUBSIDIARIES
        Notes to Consolidated Financial Statements (Unaudited), Continued
          (All Tables in Millions of Dollars, Except Per Share Amounts)

NOTE 10.  COMMITMENTS AND CONTINGENCIES, Continued

Environmental Contingencies, Continued
- --------------------------------------

remedial  actions to comply  with  present  laws and  regulations,  and that the
ultimate  liability  for these  matters will not  materially  affect its overall
results of operations and financial condition.

Litigation and Other Contingencies
- ----------------------------------

        In  September  1997,  a state court jury in New Orleans  returned a $2.5
billion   punitive  damages  award  against  CSXT.  The  award  was  made  in  a
class-action  lawsuit  against  a group  of nine  companies  based  on  personal
injuries  alleged  to have  arisen  from a 1987  fire.  The fire was caused by a
leaking  chemical  tank car parked on CSXT  tracks and  resulted  in the 36-hour
evacuation of a New Orleans neighborhood.  In the same case, the court awarded a
group of 20 plaintiffs  compensatory damages of approximately $2 million against
the  defendants,  including  CSXT,  to which the jury assigned 15 percent of the
responsibility  for the  incident.  CSXT's  liability  under  that  compensatory
damages award is not material and adequate provision was made for the award in a
prior year.

        In October  1997,  the  Louisiana  Supreme  Court set aside the punitive
damages  judgment,  ruling the judgment  should not have been entered  until all
liability  issues were  resolved.  CSX believes this  decision  means that 8,000
other cases must be resolved  before the punitive  damage claims can be decided.
CSXT is pursuing an aggressive legal strategy,  and management believes that any
adverse  outcome  will not be  material  to CSX's or CSXT's  overall  results of
operations  or financial  position,  although it could be material to results of
operations in a particular quarterly accounting period.

        Although the company obtains substantial amounts of commercial insurance
for potential losses for third-party  liability and property damage,  reasonable
levels  of risk  are  retained  on a  self-insurance  basis.  A  portion  of the
insurance  coverage,  $25 million limit above $100 million per  occurrence  from
rail and certain other  operations,  is provided by a company partially owned by
CSX.

        A number of other  legal  actions  are  pending  against CSX and certain
subsidiaries in which claims are made in substantial amounts. While the ultimate
results of  environmental  investigations,  lawsuits  and claims  involving  the
company cannot be predicted with certainty, management does not currently expect
that  resolution  of these  matters will have a material  adverse  effect on the
consolidated  financial  position,  results of  operations  or cash flows of the
company.
















                                     - 14 -


<PAGE>


ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
          AND FINANCIAL CONDITION

RESULTS OF OPERATIONS
- ---------------------

Third Quarter 1998 Compared with 1997
- -------------------------------------

        The company  reported net earnings for the quarter  ended  September 25,
1998 of $187 million, 88 cents per share on a diluted basis, versus net earnings
of $206  million,  96 cents per share on a diluted  basis for the same period in
1997. Current quarter results include a net investment gain of $154 million, $90
million after-tax,  or 42 cents per diluted share, primarily from the conveyance
of American  Commercial  Lines to a venture  formed  with  Vectura  Group.  Also
included in current  period  results is a one-time  restructuring  credit of $30
million,  $19  million  after-tax,  or 9 cents  per  diluted  share  to  reflect
separation and labor  protection  costs that will not be incurred as a result of
entering  into a new  telecommunications  contract in July 1998.  Excluding  the
effects of CSX's  investment in Conrail and one-time items,  earnings would have
been $118 million,  56 cents per share on a diluted basis, for the quarter ended
September 25, 1998 and $230 million, $1.06 per share on a diluted basis, for the
quarter ended September 26, 1997.

        Operating  income was $270  million,  versus  $384  million in the third
quarter of 1997. Weak coal exports,  container  shipping trade imbalances driven
by the Asian  economic  crisis,  and costs of the Conrail  integration  were the
primary factors contributing to the earnings decline. Both operating revenue and
operating expense decreased,  largely reflecting the absence of barge operations
in the 1998 quarter. Revenue declined from $2.6 billion in 1997 to $2.4 billion.
Expense  decreased  5  percent,  to $2.2  billion,  after  giving  effect to the
restructuring credit.

        The  company's  other income  (expense)  increased  $97 million from $41
million for the 1997 quarter to $138 million for the 1998 quarter, primarily due
to the $154 million net investment gain in the current period,  partially offset
by the net costs of the  company's  investment  in  Conrail,  and a decrease  in
income from the company's real estate and resort operations.

        Earnings per share for all prior  periods have been  restated to reflect
clarification of the treatment of certain  stock-based  compensation plan shares
under Statement of Financial Accounting Standards No. 128, "Earnings per Share."
Earnings  per share were  revised  to 98 cents  from 95 cents for third  quarter
1997. On a diluted basis,  third quarter 1997 earnings per share were revised to
96 cents from 93 cents.

Rail Unit Results
- -----------------

        The company's rail unit produced $231 million of operating income in the
third quarter of 1998 versus $282 million in 1997. Operating revenue decreased 1
percent  to $1.20  billion,  while  operating  expense  rose 4  percent  to $970
million.  Operating  expense was negatively  impacted by a shift in mix to lower
margin cargo,  increases in certain  casualty and  litigation  reserves and Year
2000 preparations,  partially offset by the restructuring  credit and lower fuel
prices.

        Coal volume  totaled 40.5 million tons during the third  quarter of 1998
versus 41.3 million  tons in the 1997 quarter as a result of continued  weakness
in the export coal market.  Coal  revenue for the quarter  declined 2 percent to
$381 million.

        Total  merchandise  carloads  rose 2 percent to 744,000,  while  revenue
declined  1  percent  to $787  million.  The  biggest  traffic  gain was seen in
phosphates  and  fertilizer   shipments,   up  8  percent  reflecting  increased
production and the extended spring season.  Agricultural carloads grew 7 percent
on higher demand for Midwest  grains by Southeast feed mills.  Western  railroad
service problems led


                                     - 15 -


<PAGE>


ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND 
          FINANCIAL CONDITION, CONTINUED

RESULTS OF OPERATIONS, Continued
- --------------------------------

Rail Unit Results, Continued
- ----------------------------

to an 8 percent  decline in food and consumer  product  shipments.  Auto revenue
decreased 8 percent  despite a 2 percent  increase in  carloads,  as the General
Motors strike reduced long haul traffic.

<TABLE>
<CAPTION>

                                              RAIL OPERATING INCOME
                                              (Millions of Dollars)
                      ----------------------------------------------------------------------
                          Quarters Ended                    Nine Months Ended
                      ------------------------            -----------------------
                      Sept. 25,    Sept. 26,   Percent    Sept. 25,    Sept. 26,   Percent
                        1998          1997      Change      1998         1997       Change
                      ----------   ----------- ---------  ----------   ----------  ---------
<S>                   <C>          <C>         <C>        <C>          <C>         <C>

Operating Revenue
  Merchandise         $     787    $     794      (1)%    $  2,460     $   2,461        -%
  Coal                      381          390      (2)%       1,120         1,161      (4)%
  Other                      33           31        6%         121            93       30%
                      ----------   -----------            ----------   ----------

    Total                 1,201        1,215      (1)%       3,701         3,715        -%

Operating Expense           970          933        4%       2,917         2,811        4%
                      ----------   -----------            ----------   ----------

Operating Income      $     231    $     282     (18)%    $    784     $     904     (13)%
                      ==========   ===========            ==========   ==========

Operating Ratio            80.8%        76.8%                 78.8 %        75.7%
                      ==========   ===========            ==========   ==========

Operating Income,
Excluding
Restructuring Credit  $     201    $     282     (29)%    $    754     $     904     (17)%
                      ==========   ===========            ==========   ==========

Operating Ratio,
Excluding
Restructuring Credit       83.3%        76.8%                 79.6%         75.7%
                      ==========   ===========            ==========   ==========
</TABLE>

Container-Shipping Unit Results
- -------------------------------

        The  imbalances  in the major trade lanes  caused by the Asian  economic
crisis continued to affect the container-shipping unit during the third quarter.
Operating income decreased to $50 million from $82 million in the 1997 quarter.

        Revenue  fell 3 percent  to $988  million,  while  expense  increased  1
percent to $938  million.  Overall  volume  declined 7 percent for the  quarter.
Container  loads and average  rates for  westbound  traffic in the Pacific trade
lane were both down more than 15 percent from the prior year quarter, reflecting
the continued  impact of Asian economic  difficulties  on  international  trade.
Eastbound  Pacific  traffic  volumes were  comparable to the prior year quarter,
with  significant rate  improvements  that helped offset some of the weakness in
westbound traffic.

Other Unit Results
- ------------------

        The company's intermodal unit reported third-quarter operating income of
$7  million  vs.  $12  million  a year ago.  The  decline  was  caused by severe
disruptions on the western rail network.


                                     - 16 -


<PAGE>


ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND 
          FINANCIAL CONDITION, CONTINUED

RESULTS OF OPERATIONS, Continued
- --------------------------------

Other Unit Results, Continued
- -----------------------------

Revenue  for the  quarter  totaled  $161  million  versus  $174  million  in the
prior-year period, while expense decreased 5 percent to $154 million.

        Operating  income at the contract  logistics  unit remained  level at $6
million for the quarter.  While  revenue  declined 4 percent to $90 million as a
result of the General Motors strike,  the company  lowered its expense 5 percent
to $84 million.

Nine Months 1998 Compared with 1997
- -----------------------------------

        For the first nine months of 1998, earnings for the company totaled $429
million, $2.00 per share on a diluted basis, compared to $584 million, $2.73 per
share on a diluted  basis for the prior year  period.  Exclusive  of the Conrail
impact and one-time  items,  the company  would have  reported  earnings of $439
million, $2.05 per share on a diluted basis, for the nine months ended September
25, 1998,  and $642 million,  $3.00 per share on a diluted  basis,  for the nine
months ended September 26, 1997.

        Operating  income  for the first nine  months of 1998 was $884  million,
down  $257  million  from the same  period  in 1997.  Weak  coal  exports,  rail
congestion across the country, and container-shipping  trade imbalances were the
primary factors contributing to the earnings decline.  Approximately $37 million
of the decrease was  attributable to the conveyance of the barge subsidiary to a
joint venture and the resulting  exclusion of barge activity from 1998 operating
income.

        Other income  (expense)  increased  $60 million from $52 million for the
first nine months of 1997 to $112 million for the comparable period in 1998. The
increase is  primarily  attributable  to the $154  million net  investment  gain
recognized  during the current period,  partially offset by the net costs of the
company's  investment in Conrail and lower income from the company's real estate
and resort operations.

        Earnings per share for all prior  periods have been  restated to reflect
clarification of the treatment of certain  stock-based  compensation plan shares
under Statement of Financial Accounting Standards No. 128, "Earnings per Share."
Earnings  per share were revised to $2.79 from $2.69 for the  nine-months  ended
September 26, 1997.  Earnings per share on a diluted basis were revised to $2.73
per share from $2.65 for the same period.

FINANCIAL CONDITION
- -------------------

        Cash, cash equivalents and short-term  investments  totaled $472 million
at September 25, 1998, a decrease of $218 million since  December 26, 1997.  The
primary  sources  of  cash  and  cash  equivalents  were  normal  transportation
operations,  net proceeds from the conveyance of the company's barge subsidiary,
and the  issuance of  long-term  debt.  The primary  uses of cash were  property
additions, repayment of long-term and short-term debt, and dividend payments.

        CSX has,  and  expects  to  continue  to have,  access to  financing  on
attractive terms. The company issued  approximately  $650 million in medium term
notes from May through  October 1998.  The notes were issued under the company's
available  shelf  registrations,   principally  to  refinance  commercial  paper
borrowings  which were  classified as long-term debt in the company's  financial
statements. Given recent general market conditions,  particularly the volatility
in some sectors of the

                                     - 17 -


<PAGE>


ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND 
          FINANCIAL CONDITION, CONTINUED

FINANCIAL CONDITION, Continued
- ------------------------------

capital markets, the company believes that it is likely to continue to alter the
composition of its financing in this manner.

        The  company's  working  capital  deficit at September 25, 1998 was $489
million,  a $43 million  improvement  during the first nine months of the fiscal
year.  A working  capital  deficit is not  unusual  for the company and does not
indicate a lack of liquidity. The company continues to maintain adequate current
assets to  satisfy  current  liabilities  when  they are due and has  sufficient
liquidity and financial resources to manage its day-to-day cash needs.

FINANCIAL DATA
- --------------

                                                  (Millions of Dollars)
                                               -----------------------------
                                                September 25,   December 26,
                                                    1998            1997
                                                -------------- ---------------
Cash, Cash Equivalents and
  Short-Term Investments                       $      472       $     690
Commercial Paper Outstanding -
  Short-Term                                   $      188       $     126
Commercial Paper Outstanding -
  Long-Term                                    $    1,500       $   2,000
Working Capital (Deficit)                      $     (489)      $    (532)
 
Current Ratio                                         0.8             0.8
Debt Ratio                                             51 %            52 %
Ratio of Earnings to Fixed Charges                    2.0 x           2.6 x

OUTLOOK
- -------

        As CSX  enters the fourth  quarter  of 1998,  the major  focus is on the
integration  of  Conrail  operations,  which is  expected  in early  1999.  Rail
operations  will  reflect  costs for hiring and training of employees as well as
other costs necessary to achieve a smooth  integration.  Demand for export steam
coal is  expected  to remain weak  because of the  strength  of the U.S.  dollar
versus currencies of other coal exporting  countries.  Merchandise  strengths in
the agricultural products and minerals markets are being offset by weaknesses in
the chemicals, paper and metals markets. Automotive production is expected to be
strong  through  the end of the year.  Overall,  the  company  expects  that its
results will  continue to reflect the  uncertain  economic  environment  and the
costs of the Conrail integration.

        The imbalance  caused by the Asian  economic  decline and a weak overall
rate environment  continue to hinder  container-shipping  earnings.  The company
will continue to identify and implement cost control measures, which should help
mitigate some of these effects. The company's intermodal unit anticipates strong
seasonal  demand,  continued  high service  reliability  on its core network and
improving conditions on the western rail system.

CONRAIL ACQUISITION
- -------------------

CSX/Norfolk Southern Agreement

        In April  1997,  CSX and  Norfolk  Southern  entered  into an  agreement
providing  for their  joint  acquisition  of Conrail and the  allocation  of its
routes  and other  assets.  Under the terms of the  agreement,  CSX and  Norfolk
Southern acquired all outstanding shares of Conrail not already owned

                                     - 18 -


<PAGE>


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND 
         FINANCIAL CONDITION, CONTINUED

CONRAIL ACQUISITION, Continued
- ------------------------------

CSX/Norfolk Southern Agreement, Continued

by them for $115 per share in cash  during the second  quarter of 1997.  CSX and
Norfolk  Southern  each  possess  50% of the voting and  management  rights of a
jointly owned acquisition  company, and non-voting equity is divided between the
parties  to  achieve  overall  economic  allocations  of 42% for CSX and 58% for
Norfolk  Southern.  CSX and Norfolk Southern filed an application for control of
Conrail with the Surface  Transportation  Board (STB) in June 1997.  On July 23,
1998, following an extensive review, the STB issued a written decision approving
the application with limited conditions.  The decision permitted CSX and Norfolk
Southern to exercise  joint  control over  Conrail on August 22,  1998.  At that
time, the voting trust was  dissolved,  and a new Conrail board of directors was
elected.

        The  parties  expect  that  in  early  1999,  Conrail's  assets  will be
allocated  within Conrail,  and CSX and Norfolk  Southern will each benefit from
the  operation  of a specified  portion of the Conrail  routes and other  assets
through the use of various operating  arrangements.  Certain Conrail assets will
be operated for the joint benefit of CSX and Norfolk Southern.

        The total cost of acquiring the outstanding  shares of Conrail under the
joint CSX/Norfolk Southern agreement was approximately $9.8 billion. Pursuant to
the  agreement,  CSX has paid 42%, or  approximately  $4.1 billion,  and Norfolk
Southern has paid 58%, or approximately  $5.7 billion,  of such cost.  Including
its capitalized  transaction costs, CSX's total purchase price was approximately
$4.2 billion.

Financing Arrangements
- ----------------------

        CSX originally  arranged a $4.8 billion bank credit facility in November
1996 to  provide  initial  financing  for the  Conrail  acquisition  and to meet
general  working  capital  needs.  The facility was amended in May 1997, and the
lenders'  commitments  were reduced to $2.5 billion,  reflecting the issuance of
fixed rate debentures. Currently, the facility is used as support for commercial
paper issuance.

        The fixed rate  debentures,  issued through a $2.5 billion  multitranche
private  offering in May 1997,  have  maturities  ranging  from 2002 to 2032 and
interest  rates  ranging  from 6.95% to 8.30%.  During  1998,  the  company  has
replaced  approximately  $650 million of the commercial  paper  borrowings  with
medium term note debt with  maturities  ranging  from 2001 to 2008 and  interest
rates ranging from 5.85% to 6.59%.

Integration Planning
- --------------------

        The company is actively  planning for the smooth  integration of Conrail
operations  into the CSX rail system.  Plans involve all facets of combining the
two systems,  including:  safety; customer service; train scheduling,  switching
and routing;  equipment  utilization and track programs;  commuter and passenger
rail operations;  marketing;  technology;  labor agreements; and administration.
Related  capital  improvements  to certain routes and facilities on the CSX rail
system also have been initiated.  The integration of rail operations is expected
to take place once operating and  technology  systems are in place and necessary
implementing  agreements  have been reached,  which  currently is anticipated in
early 1999.



                                     - 19 -


<PAGE>


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND 
         FINANCIAL CONDITION, CONTINUED

CONRAIL ACQUISITION, Continued
- ------------------------------

Financial Effects

        Until the  integration  of rail  operations  takes  place,  Conrail will
continue  to operate  as a Class I railroad  and CSX's  operating  results  will
include  42% of  Conrail's  net  income,  reported  under the  equity  method of
accounting.  Effective  as of the  August  1998  STB  control  date,  the  joint
CSX/Norfolk  Southern  entity that owns Conrail has allocated the total purchase
price to Conrail's  underlying  assets and liabilities.  CSX's operating results
include  expense  for  its 42%  share  of the  effect  of  that  purchase  price
allocation on items such as  depreciation  of property and  equipment.  CSX will
continue  to incur  interest  expense on the debt  issued to acquire the Conrail
investment. Acquisition and transition expenses are expected to continue through
1998 and into 1999 and will begin to decline once integration is achieved.

        Net  cash  flow  prior to  integration  is  expected  to be  reduced  by
acquisition and transition expenses,  capital spending incurred to integrate CSX
and Conrail lines, and interest  payments on the acquisition  debt. At September
25,  1998,  the average  interest  rate on debt  incurred to acquire the Conrail
investment was approximately 6.8%.

        Upon  integration,  CSX expects to begin realizing revenue benefits from
freight  traffic  that  currently  moves  on  other  modes  of   transportation,
principally  trucks.  CSX also expects to begin  realizing cost savings from the
elimination of duplicate positions and facilities, as well as other efficiencies
created by  combining  its  allocated  portion of the  Conrail  system  with its
existing  rail  operations.  As CSX and Norfolk  Southern  move to integrate the
Conrail  operations,  as  expected,  they will  compete for  traffic  located in
markets formerly served solely by Conrail.  The company expects that as a result
of this process of entering  new  markets,  there may be changes in the historic
rate and traffic  patterns,  including  some rate  reductions and traffic volume
shifts.  The  process  will be  driven  by market  conditions,  and the  company
presently  cannot  assess the impact of these  transition  effects on either the
timing or realization of the projected benefits of the Conrail transaction.

Conrail's Results of Operations

        Conrail incurred a net loss of $65 million for the third quarter of 1998
as compared with net income of $101 million for the third  quarter of 1997.  Net
income for the first nine months of 1998 was $135 million as compared with a net
loss of $111 million in the first nine months of 1997. The results for the third
quarter and first nine months of 1998  included a charge of $302  million,  $187
million after tax,  primarily for severance  benefits covering certain non-union
employees as well as adjustments for certain other assets and  liabilities.  The
first nine months of 1997  included a $221 million ESOP  termination  charge (no
related income tax effect) and $173 million ($142 million after income taxes) of
merger-related  stock  compensation and executive  severance costs.  Without the
above-mentioned  charges,  Conrail's net income would have been $122 million for
the third quarter of 1998,  and $322 million and $252 million for the first nine
months of 1998 and 1997, respectively.

        Operating revenues increased $32 million, or 3 percent, and $99 million,
or 4  percent,  for the  quarter  and nine  months  ended  September  30,  1998,
respectively,  compared with the same periods in 1997.  Traffic volume increases
of 4 percent and 5 percent,  respectively,  were primarily  responsible  for the
revenue improvements.





                                     - 20 -


<PAGE>


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND 
         FINANCIAL CONDITION, CONTINUED

CONRAIL ACQUISITION, Continued
- ------------------------------

Conrail's Results of Operations, Continued

        Operating expenses,  excluding the aforementioned charges, increased $30
million  for the third  quarter,  and $10  million  for the first nine months of
1998,  as compared  with the same periods in 1997.  Increases in  merger-related
costs, such as information  technology  expenses and employee retention bonuses,
as well as the  effects  of  higher  traffic  volumes  in  1998  were  primarily
responsible for the increases,  which were partially offset by lower fuel prices
and reductions in both the number and costs associated with employee injuries.

OTHER MATTERS
- -------------

Conveyance of Barge Unit

        During the third  quarter,  CSX  completed  the  conveyance of its barge
unit,  American  Commercial  Lines LLC (ACL),  to a venture  formed with Vectura
Group,  Inc.  (Vectura).  CSX  received  cash  proceeds of $695 million from the
transaction,  $67 million of which were used to repay certain  outstanding  debt
and other obligations of ACL and to pay expenses of the transaction.  As part of
the transaction,  NMI Holdings LLC, a wholly-owned  barge subsidiary of Vectura,
was  combined  with ACL. CSX has a 32% common  interest in the new venture.  CSX
reported a net investment gain from the transaction of $154 million, $90 million
after tax, 42 cents per  diluted  share,  in its third  quarter  1998  operating
results.


Year 2000 Planning

State of Year 2000 Readiness
- ----------------------------

        In 1996, CSX and its  subsidiaries  began a comprehensive  initiative to
address  the  potential   exposure   associated  with  the  functioning  of  its
information  technology  systems and  non-information  technology  systems  with
respect  to dates in the Year  2000 and  beyond.  The  company  is  following  a
standard Year 2000 remediation model, consisting of the following phases:

        -Awareness - General education about the Year 2000 problem.
        -Inventory - Cataloging of all systems and business  relationships  that
         may be impacted by a Year 2000 date rollover.
        -Assessment - Estimating the degree of severity of the Year 2000 problem
         for cataloged items.
        -Remediation  - Repair,  replacement,  or  retirement  of non-Year  2000
         compliant  systems.  
        -Validation - Testing to confirm the compliance of Year 2000 remediated 
         systems.

CSX's  remediation  efforts are focused first and foremost on the continued safe
operation of its rail and other transportation  systems,  encompassing  employee
safety and the safety of the general  public and the  environments  in which the
company  operates.  Maintaining  service  continuity  both to customers and with
vendors before,  during, and after the millenium change is also a priority.  CSX
is also focusing efforts to ensure that, after the safety and service continuity
issues are addressed, a Year 2000 issue does not disrupt its revenue.





                                     - 21 -


<PAGE>


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND 
         FINANCIAL CONDITION, CONTINUED

OTHER MATTERS, Continued
- ------------------------

Year 2000 Planning, Continued

State of Year 2000 Readiness, Continued
- ---------------------------------------

        Overall,  the CSX  Year  2000  initiative  is  currently  proceeding  on
schedule and planned  completion  of all key areas is expected by mid-1999.  The
company's Year 2000 remediation  efforts are organized in five areas, which have
the following status:


          Effort              Estimated Completion         Current Phase
- ---------------------------   ---------------------   -----------------------

Core Information Systems      Second Quarter 1999     Remediation and Validation
Distributed Information
  Technology                  Second Quarter 1999     Assessment and Remediation
Electronic Commerce           Second Quarter 1999     Remediation
Non-Information Technology
  (embedded) systems          Third Quarter 1999      Inventory and Assessment
Trading Partners              Fourth Quarter 1999     Inventory

        As part of its Year 2000 initiative,  CSX is in  communication  with its
significant  suppliers,  large  customers and financial  institutions  to assess
their  Year 2000  readiness  and  expects to  conduct  interface  tests with its
external  trading  partners  in 1999 upon  completion  of  internal  testing  of
remediated applications.

        CSX is  also  participating  in  interface  tests  with  other  Class  I
railroads to ensure that electronic data interchanges can be processed in a Year
2000  format.   The  industry  effort  has  been  coordinated  by  the  American
Association  of Railroads  since 1997 and is  scheduled  for  completion  by the
second quarter of 1999.

Year 2000 Costs
- ---------------

        The company has  incurred  total costs of $33 million to date related to
Year  2000  compliance,  which  represents  approximately  38% of the  estimated
expenditures  for the entire Year 2000  initiative.  CSX estimates that over the
life of the  project,  Year 2000 costs will  comprise  approximately  10% of its
total  information  technology  budget.  The cost of the Year 2000 initiative is
being  expensed  as  incurred  and  funded by cash  generated  from  operations.
Projections  of the  remaining  cost  and  completion  date  for the  Year  2000
initiative  are based on  management's  current  estimates,  which  are  derived
utilizing  numerous   assumptions  of  future  events  including  the  continued
availability  of  certain  resources,  and are  inherently  uncertain.  No major
projects have been delayed as a result of Year 2000 remediation efforts, and CSX
is currently  assessing its Year 2000  progress  with the  assistance of outside
consultants.

        In connection with the integration of Conrail,  CSX and Norfolk Southern
are jointly  addressing the Year 2000  compliance of Conrail's core  information
technology  applications  and  non-  information  technology  embedded  systems.
Certain of Conrail's  operations systems are being made Year 2000 compliant as a
contingency  in the event that there are  delays in the  integration  or Conrail
continues to operate such systems after the integration is completed.  Conrail's
estimated cost for its Year 2000 initiative is approximately $28 million.




                                     - 22 -


<PAGE>


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND 
         FINANCIAL CONDITION, CONTINUED

OTHER MATTERS, Continued
- ------------------------

Year 2000 Planning, Continued

Year 2000 Costs, Continued
- --------------------------

        There  are a  number  of other  major  information  technology  projects
currently under development or deployment, some of which replaced legacy systems
that may or may not have been Year 2000 compliant.  These projects were required
to increase CSX's operational  capacity as a direct result of the integration of
Conrail. These projects are not included in the Year 2000 costs outlined above.

Risks
- -----

        CSX believes its Year 2000 planning  efforts are adequate to address all
major risks.  However,  if some or all of the  company's  remediated or replaced
internal   computer   systems  fail  the  testing  phase,  or  if  any  software
applications  or embedded  systems  critical  to the  company's  operations  are
overlooked in the assessment and remediation phases,  particularly if the result
is a  systemwide  failure,  there  could be a  material  adverse  effect  on the
company's results of operations, liquidity and financial condition.

Contingency Plans
- -----------------

        Contingency planning is an established and ongoing effort within CSX, to
address  many types of  potential  operating  disruptions,  including  Year 2000
issues.  For example,  detailed  emergency  operating  plans  already  exist for
unanticipated  outages of electricity,  telecommunications,  and other essential
services.  Detailed Year 2000  contingency  plans are expected to be complete by
June 1999.

        CSX is creating contingency plans to address the consequences of each of
the primary  failure  scenarios  outlined  below.  For each of the three primary
types of most reasonably  likely  worst-case  scenarios,  CSX  anticipates  that
detailed contingency measures will include the following:

        -Systemwide  failures - In the event of complete or nearly complete loss
         of key assets or services  throughout  the entire CSX  system, CSX will
         conduct and maintain a safe and orderly shutdown of all operations that
         depend on those systems.
        -Geographically  isolated  failures - In the event of complete or nearly
         complete  loss of key assets or services throughout a region,  CSX will
         conduct  and  maintain  a safe  and  orderly shutdown  of all  affected
         operations within that region.
        -Movable  asset  failures  - In the  event of a Year 2000  failure  of a
         transportation asset, such as a ship or locomotive, CSX will remove the
         asset from service and scale its  operations  accordingly.  This is  
         essentially the same process currently used for non-Year 2000 failures.











                                     - 23 -


<PAGE>


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND 
         FINANCIAL CONDITION, CONTINUED

OTHER MATTERS, Continued
- ------------------------

Litigation

        In September 1997, a state court jury in New Orleans, Louisiana returned
a $2.5 billion  punitive  damages award  against  CSXT.  The award was made in a
class  action  lawsuit  against  a group of nine  companies  based  on  personal
injuries  alleged  to have  arisen  from a 1987  fire.  The fire was caused by a
leaking  chemical  tank car parked on CSXT  tracks and  resulted  in the 36-hour
evacuation of a New Orleans neighborhood.  In the same case, the court awarded a
group of 20 plaintiffs  compensatory damages of approximately $2 million against
the  defendants,  including  CSXT,  to which the jury assigned 15 percent of the
responsibility  for the  incident.  CSXT's  liability  under  that  compensatory
damages award is not material,  and adequate provision was made for the award in
a prior year.

        In October  1997,  the  Louisiana  Supreme  Court set aside the punitive
damages  judgment,  ruling the judgment  should not have been entered  until all
liability  issues were  resolved.  CSX believes this  decision  means that 8,000
other cases must be resolved  before the punitive  damage claims can be decided.
CSXT is pursuing an aggressive legal strategy,  and management believes that any
adverse  outcome will not be material to CSX's overall  results of operations or
financial position,  although it could be material to results of operations in a
particular quarterly accounting period.


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


        This Quarterly Report contains certain forward-looking  statements about
the  financial  position,  results of  operations  and business of the company's
units  and  about  the  company   after  the   integration   of  Conrail.   Such
forward-looking  statements  are  subject  to  certain  uncertainties  and other
factors  that may cause  actual  results  to differ  materially  from the views,
beliefs,  and projections  expressed in such  statements.  The words  "believe",
"expect",    "anticipate",    "project",   and   similar   expressions   signify
forward-looking statements. Readers are cautioned not to place undue reliance on
any  forward-looking  statements  made by or on behalf of the company.  Any such
statement  speaks  only as of the date  the  statement  was  made.  The  company
undertakes no obligation to update or revise any forward-looking statement.

        Factors that may cause actual  results to differ  materially  from those
contemplated by these  forward-looking  statements  include,  among others,  the
following  possibilities:  (i) cost savings  expected  from the  integration  of
Conrail may not be fully realized or realized within the time frame anticipated,
(ii) revenues  following the  integration of Conrail may be lower than expected,
(iii) costs or difficulties related to the integration of Conrail may be greater
than expected,  (iv) general economic or business conditions,  either nationally
or  internationally,  including  the  continuing  Asian  financial  decline,  an
increase in fuel prices,  a tightening of the labor market or changes in demands
of organized  labor  resulting in higher wages,  or increased  benefits or other
costs or  disruption of operations  may adversely  affect the  businesses of the
company, (v) legislative or regulatory changes,  including possible enactment of
initiatives  to  re-regulate  the  rail  industry,   may  adversely  affect  the
businesses of the company, (vi) changes may occur in the securities markets, and
(vii) disruptions of the operations of the company or any other  governmental or
private  entity may occur as a result of issues  related  to the Year 2000.  For
additional factors, please refer to the company's annual report on Form 10-K for
the fiscal year ended December 26, 1997.



                                     - 24 -


<PAGE>


PART II.  OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K

        (a)    Exhibits

               1. (27.1)     Financial Data Schedule

               2. (27.2) Restated Financial Data Schedules for the year to date 
                  periods ended March 27, 1998 and June 26, 1998.

               3. (27.3) Restated  Financial Data Schedules for the year to date
                  periods  ended March 28, 1997,  June 27, 1997,  September  26,
                  1997 and December 26, 1997.

               4. (27.4) Restated  Financial Data Schedules for the fiscal years
                  ended December 27, 1996 and December 29, 1995.

        (b)    Reports on Form 8-K

               1. A report was filed on October 2, 1998, reporting Item 5, Other
                  Events  authorization  of  issuance  and  sale  of up to  $750
                  million of Medium-Term Notes, Series B; plus Item 7, Financial
                  Statements and Exhibits  documents  related to the Notes filed
                  as exhibits.

               2. A report  was filed on October  27,  1998,  reporting  Item 5,
                  Other Events underwriting agreement for the public offering of
                  $400 million of 6.25% Notes Due 2008;  plus Item 7,  Financial
                  Statements and Exhibits - documents
                  related to the Notes filed as exhibits.



                                    Signature
                                    ---------

        Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

                                               CSX CORPORATION
                                               (Registrant)


                                               By: /s/JAMES L. ROSS
                                                   -----------------
                                                   James L. Ross
                                                   Vice President and Controller
                                                  (Principal Accounting Officer)
Dated:  November 9, 1998










                                     - 25 -

<TABLE> <S> <C>

<ARTICLE>5
<MULTIPLIER>1,000,000
       
<S>                       <C>
<PERIOD-TYPE>             9-MOS
<FISCAL-YEAR-END>                 DEC-25-1998
<PERIOD-END>                      SEP-25-1998
<CASH>                                    132
<SECURITIES>                              340
<RECEIVABLES>                             899
<ALLOWANCES>                                0
<INVENTORY>                               212
<CURRENT-ASSETS>                        1,904
<PP&E>                                 18,192
<DEPRECIATION>                          5,864
<TOTAL-ASSETS>                         20,113
<CURRENT-LIABILITIES>                   2,393
<BONDS>                                 6,200
                       0
                                 0
<COMMON>                                  218
<OTHER-SE>                              5,758
<TOTAL-LIABILITY-AND-EQUITY>           20,113
<SALES>                                     0
<TOTAL-REVENUES>                        7,387
<CGS>                                       0
<TOTAL-COSTS>                           6,503
<OTHER-EXPENSES>                            0
<LOSS-PROVISION>                            0
<INTEREST-EXPENSE>                        367
<INCOME-PRETAX>                           629
<INCOME-TAX>                              200
<INCOME-CONTINUING>                       429
<DISCONTINUED>                              0
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                              429
<EPS-PRIMARY>                            2.03
<EPS-DILUTED>                            2.00
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>5
<LEGEND>                 THE  FOLLOWING   FINANCIAL  DATA  SCHEDULES  HAVE  BEEN
                         RESTATED  TO  REFLECT  (1)  APPLICATION  OF THE  EQUITY
                         METHOD OF ACCOUNTING FOR THE COMPANY'S  INVESTMENT IN A
                         VENTURE RETROACTIVE TO THE BEGINNING OF THE FISCAL YEAR
                         AND  (2)   CLARIFICATION  OF  THE  TREATMENT  OF  STOCK
                         PURCHASE AND LOAN PLAN SHARES UNDER SFAS 128.
</LEGEND>
<RESTATED>
<MULTIPLIER>1,000,000
       
<S>                       <C>                 <C>
<PERIOD-TYPE>             3-MOS               6-MOS
<FISCAL-YEAR-END>                 DEC-25-1998      DEC-25-1998
<PERIOD-END>                      MAR-27-1998      JUN-26-1998
<CASH>                                     79               94
<SECURITIES>                              380              293
<RECEIVABLES>                           1,010            1,002
<ALLOWANCES>                                0                0
<INVENTORY>                               268              279
<CURRENT-ASSETS>                        2,042            1,993
<PP&E>                                 18,418           18,664
<DEPRECIATION>                          5,988            6,042
<TOTAL-ASSETS>                         19,879           20,130
<CURRENT-LIABILITIES>                   2,637            3,032
<BONDS>                                 6,389            6,138
                       0                0
                                 0                0
<COMMON>                                  219              219
<OTHER-SE>                              5,621            5,650
<TOTAL-LIABILITY-AND-EQUITY>           19,879           20,130
<SALES>                                     0                0
<TOTAL-REVENUES>                        2,463            4,955
<CGS>                                       0                0
<TOTAL-COSTS>                           2,185            4,341
<OTHER-EXPENSES>                           29               26
<LOSS-PROVISION>                            0                0
<INTEREST-EXPENSE>                        123              247
<INCOME-PRETAX>                           126              341
<INCOME-TAX>                               35               99
<INCOME-CONTINUING>                        91              242
<DISCONTINUED>                              0                0
<EXTRAORDINARY>                             0                0
<CHANGES>                                   0                0
<NET-INCOME>                               91              242
<EPS-PRIMARY>                             .43             1.14
<EPS-DILUTED>                             .42             1.12
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>5
<LEGEND>                 THE  FOLLOWING   FINANCIAL  DATA  SCHEDULES  HAVE  BEEN
                         RESTATED TO REFLECT  CLARIFICATION  OF THE TREATMENT OF
                         STOCK PURCHASE AND LOAN PLAN SHARES UNDER SFAS 128.
</LEGEND>
<RESTATED>
<MULTIPLIER> 1,000,000
       
<S>                       <C>                 <C>                   <C>                 <C>
<PERIOD-TYPE>             3-MOS               6-MOS                 9-MOS               YEAR
<FISCAL-YEAR-END>                 DEC-26-1997          DEC-26-1997         DEC-26-1997      DEC-26-1997
<PERIOD-END>                      MAR-28-1997          JUN-27-1997         SEP-26-1997      DEC-26-1997
<CASH>                                    510                  706                 559              690
<SECURITIES>                                0                    0                   0                0
<RECEIVABLES>                             924                  917                 963              987
<ALLOWANCES>                                0                    0                   0               86
<INVENTORY>                               243                  237                 242              227
<CURRENT-ASSETS>                        1,941                2,153               2,071            2,175
<PP&E>                                 17,530               17,697              17,828           18,270
<DEPRECIATION>                          5,606                5,699               5,730            5,864
<TOTAL-ASSETS>                         16,888               19,469              19,528           19,957
<CURRENT-LIABILITIES>                   2,571                2,430               2,569            2,707
<BONDS>                                 4,243                6,753               6,443            6,416
                       0                    0                   0                0
                                 0                    0                   0                0
<COMMON>                                  218                  218                 218              218
<OTHER-SE>                              4,909                5,092               5,262            5,548
<TOTAL-LIABILITY-AND-EQUITY>           16,888               19,469              19,528           19,957
<SALES>                                     0                    0                   0                0
<TOTAL-REVENUES>                        2,567                5,245               7,894           10,621
<CGS>                                       0                    0                   0                0
<TOTAL-COSTS>                           2,243                4,488               6,753            9,038
<OTHER-EXPENSES>                            0                    0                   0                0
<LOSS-PROVISION>                            0                    0                   0                0
<INTEREST-EXPENSE>                         84                  195                 320              451
<INCOME-PRETAX>                           233                  573                 873            1,183
<INCOME-TAX>                               82                  195                 289              384
<INCOME-CONTINUING>                       151                  378                 584              799
<DISCONTINUED>                              0                    0                   0                0
<EXTRAORDINARY>                             0                    0                   0                0
<CHANGES>                                   0                    0                   0                0
<NET-INCOME>                              151                  378                 584              799
<EPS-PRIMARY>                             .72                 1.81                2.79             3.80
<EPS-DILUTED>                             .71                 1.77                2.73             3.72
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>5
<LEGEND>                 THE FOLLOWING FINANCIAL DATA SCHEDULES HAVE BEEN
                         RESTATED TO REFLECT CLARIFICATION OF THE
                         TREATMENT OF STOCK PURCHASE AND LOAN PLAN SHARES
                         UNDER SFAS 128.
</LEGEND>
<RESTATED>
<MULTIPLIER> 1,000,000
       
<S>                        <C>                 <C>
<PERIOD-TYPE>              YEAR                YEAR
<FISCAL-YEAR-END>                  DEC-27-1996         DEC-29-1995
<PERIOD-END>                       DEC-27-1996         DEC-29-1995
<CASH>                                     682                 320
<SECURITIES>                                 0                 340
<RECEIVABLES>                              991                 832
<ALLOWANCES>                                97                   0
<INVENTORY>                                229                 220
<CURRENT-ASSETS>                         2,072               1,935
<PP&E>                                  17,420              16,673
<DEPRECIATION>                           5,514               5,376
<TOTAL-ASSETS>                          16,965              14,282
<CURRENT-LIABILITIES>                    2,757               2,991
<BONDS>                                  4,331               2,222
                        0                 210
                                  0                   0
<COMMON>                                   217                   0
<OTHER-SE>                               4,778               4,032
<TOTAL-LIABILITY-AND-EQUITY>            16,965              14,282
<SALES>                                      0                   0
<TOTAL-REVENUES>                        10,536              10,504
<CGS>                                        0                   0
<TOTAL-COSTS>                            9,014               9,075
<OTHER-EXPENSES>                             0                 257
<LOSS-PROVISION>                             0                   0
<INTEREST-EXPENSE>                         249                 270
<INCOME-PRETAX>                          1,316                 974
<INCOME-TAX>                               461                 356
<INCOME-CONTINUING>                        855                 618
<DISCONTINUED>                               0                   0
<EXTRAORDINARY>                              0                   0
<CHANGES>                                    0                   0
<NET-INCOME>                               855                 618
<EPS-PRIMARY>                             4.10                2.99
<EPS-DILUTED>                             4.03                2.95
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission