PROVIDENCE & WORCESTER RAILROAD CO/RI/
10-K, 1999-03-30
RAILROADS, LINE-HAUL OPERATING
Previous: SMITH BARNEY SHEARSON UNIT TRUSTS TAX EXEMPT STATE SERIES 1, 24F-2NT, 1999-03-30
Next: PROVIDENCE & WORCESTER RAILROAD CO/RI/, DEF 14A, 1999-03-30



                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549

                            Form 10-K

 X ANNUAL REPORT PURSUANT TO SECTION 13 or 15 (d) OF THE SECURITIES
   EXCHANGE ACT OF 1934
   For the fiscal year ended December 31, 1998

   TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES  EXCHANGE
   ACT OF 1934 For the transition period from _______________ to
   ---------------

Commission file number 0-16704

            PROVIDENCE AND WORCESTER RAILROAD COMPANY

     (Exact name of registrant as specified in its charter)



           Rhode Island                            05-0344399
  -----------------------------            --------------------------
 (State or other jurisdiction of       I.R.S. Employer Identification No.
  incorporation or organization)

75 Hammond Street, Worcester, Massachusetts          01610
  -----------------------------            --------------------------
(Address of principal executive offices)           (Zip Code)

Registrant's telephone number, including area code(508) 755-4000

Securities registered pursuant to Section 12(b) of the Act:

                                             Name of each exchange
       Title of Each Class                    on which registered
  -----------------------------            --------------------------
          Not Applicable                         Not Applicable

     Securities registered pursuant to Section 12(g) of the Act:
                  Common stock, $.50 par value
   ----------------------------------------------------------------

                        (Title of Class)
   ----------------------------------------------------------------

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. X

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

As of March 5, 1999,  the  aggregate  market  value of the voting  stock held by
non-affiliates  of the  Registrant  was  $33,665,812.  (For  this  purpose,  all
directors of the Registrant are considered affiliates.)

As of March 5,  1999,  the  Registrant  had  4,230,140  shares of  Common  Stock
outstanding.

Documents Incorporated by Reference -
None

Exhibit Index - Page IV-1.
<PAGE>

                                 PART I

Item 1. Business


  Providence  and  Worcester  Railroad  Company  ("P&W") is a  regional  freight
railroad operating in Massachusetts, Rhode Island, Connecticut and New York. The
Company is the only interstate freight carrier serving the State of Rhode Island
and possesses the exclusive and perpetual  right to conduct  freight  operations
over  the   Northeast   Corridor   between  New  Haven,   Connecticut   and  the
Massachusetts/Rhode  Island border. Since commencing  independent  operations in
1973, the Company,  through a series of  acquisitions of connecting  lines,  has
grown from 45 miles of track to its current system of  approximately  545 miles.
P&W operates the largest  double stack  intermodal  terminal  facilities  in New
England  in  Worcester,   Massachusetts,   a  strategic  location  for  regional
transportation and distribution enterprises.

   The Company  transports  a wide  variety of  commodities  for its  customers,
including construction aggregate,  iron and steel products,  chemicals,  lumber,
scrap metals,  plastic resins,  cement,  processed foods and edible food stuffs,
such as frozen foods,  corn syrup and animal and vegetable  oils.  Its customers
include The Dow Chemical Company,  Exxon Corporation,  Frito-Lay,  Inc., General
Dynamics  Corporation,  Getty  Petroleum  Marketing  Inc.,  International  Paper
Company, Leggett & Platt, Incorporated,  Mobil Oil Corporation,  R.R. Donnelly &
Sons and  Tilcon  Connecticut,  Inc.  In 1998,  P&W  transported  nearly  30,500
carloads of freight  and over 53,800  intermodal  containers.  The Company  also
generates  income through sales of properties,  grants of easements and licenses
and leases of land and tracks.

   P&W's  connections to multiple Class I railroads,  either directly or through
connections  with regional and short-line  carriers,  provide the Company with a
competitive  advantage  by  allowing  it to offer  creative  pricing and routing
alternatives  to  its  customers.  In  addition,  the  Company's  commitment  to
maintaining  its track and  equipment to high  standards  enables P&W to provide
fast, reliable and efficient service.


Industry Overview

  General

   Railroads are divided into three classes based on operating  revenues:  Class
I, $256.4 million or more; Class II, $20.5 million to $256.4 million;  and Class
III, less than $20.5 million. As a result of mergers and  consolidations,  there
are only nine Class I railroads in the country.  These large systems  handle 91%
of the nation's rail freight business.

   The rail freight industry underwent a revitalization after the passage of the
Staggers Rail Act, which  deregulated the pricing and types of services provided
by  railroads.  As  a  result,   railroads  were  able  to  achieve  significant
productivity   gains  and  operating  cost  decreases   while  gaining   pricing
flexibility.   Rail  freight   service  became  more   competitive   with  other
transportation  modes with  respect  to both  quality  and price.  The volume of
freight moved by rail has risen  dramatically  since 1980 and  profitability has
improved significantly.

   One  result of the  revitalization  of the  industry  has been the  growth of
regional (over 350 miles) and short-line  railroads,  which has been fueled by a
trend among Class I railroads to divest  certain  branch lines in order to focus
on their  long-haul core systems.  There are now more than 500 of these regional
and  short-line  railroads.  They  operate  in all 50 states,  account  for over
one-fourth of all rail track,  employ 11% of all rail workers and generate about
9% of all rail revenue.

   Generally,  freight  railroads  handle  two  types of  traffic:  conventional
carloads and intermodal  containers  used in the shipment of goods via more than
one  mode  of  transportation,  e.g.,  by  ship,  rail  and  truck.  By  using a
hub-and-spoke approach to shipping, multiple containers can be moved by rails to
and  from an  intermodal  terminal  and then  either  delivered  to their  final
destinations by trucks or transferred to ships for export. Over the past decade,

                                       I-1
<PAGE>

commodity  shippers  have  increasingly  turned  to  intermodal   transportation
principally  as an  alternative to long-haul  trucking.  The  development of new
intermodal  technology,  which  allows  containers  to be moved  by rail  double
stacked (i.e.,  stacked one on top of the other) in specially designed railcars,
together  with  increasing  highway  traffic  congestion  and  the  shortage  of
long-haul truck drivers have contributed to this trend.


 Break Up of Conrail

    Pursuant to the approval of the United States Surface  Transportation  Board
("STB"),  CSX  Corporation  ("CSX")  and  Norfolk  Southern  Railroad  ("Norfolk
Southern") have jointly acquired  Consolidated Rail Corporation  ("Conrail") and
are now poised to split its assets reportedly on or about June 1, 1999. CSX will
acquire and operate Conrail's New England facilities.

   The  impact of the  division  of  Conrail  on the  Company's  operations  and
business is uncertain at this time.  The  acquisition  should create  additional
business  opportunities  as a result of longer  Class I single  line  service on
competitive  routes,  particularly  between the  southeast  and  northeast.  The
transaction,  however, may lead to increased competition between the Company and
other freight railroads in New England.

   The New York City and Long Island  metropolitan  area is one of the country's
largest  markets  for the  consumption  of products  and freight  transportation
services.  In August 1997,  the Company  entered into an agreement with CSX that
enables the Company to market rail service between its system and New York City.
Moreover,  in rendering its decision  authorizing  CSX's and Norfolk  Southern's
acquisition  of Conrail,  the STB  required  CSX to discuss with the Company the
possibility  of  additional  rail service  between New Haven,  CT and Fresh Pond
Junction (Queens),  NY as a step to provide competitive rail service to and from
New York  City.  Although  the STB has  declined  to compel  formal  discussions
between CSX and the Company,  it  continues to encourage  the Company and CSX to
develop  mutually  beneficial  business  on this route.  The Company  intends to
aggressively pursue such opportunities.


Regional Developments

   There  are a number  of  development  projects  underway  in New  England  to
increase  port  capacity  along  the  extensive  coastline  and to  improve  the
intermodal  transportation and distribution  infrastructure in the region. These
projects  present  significant  opportunities  for the Company to  increase  its
business.


 Quonset/Davisville

   The State of Rhode  Island has  proposed  the  redevelopment  of a 1,000 acre
portion  of the 3,000 acre  former  Naval  construction  battalion  facility  at
Quonset/Davisville.  The State plans to transform this waterfront site to a more
active port and industrial  park. This facility  already houses a number of rail
oriented industries and an auto port. To facilitate the redevelopment, the State
has  executed a contract to begin  construction  in the spring of 1999 of a $120
million freight rail  improvement  project to provide  additional track capacity
and double stack clearance on the Northeast Corridor between  Quonset/Davisville
and the  connection of the Corridor to the Company's main line at Central Falls,
R.I.


 Massachusetts Highway Improvement Program

  Work has begun on a significant  expansion of the Company's bulk transload and
intermodal  yards in Worcester in  conjunction  with the  Massachusetts  Highway
Department's $250 million project creating a direct Worcester  connection to the
Massachusetts  Turnpike.  This  project  will  result in a near  doubling of the
Company's transload facilities over the next two years.

                                      I-2
<PAGE>


 Port of New Haven

   The State of Connecticut is in the process of rebuilding the Tomlinson Bridge
in New  Haven,  which will  provide  rail  access to the Port of New  Haven.  In
conjunction with this project, the Company is working with the City of New Haven
and area users of the rail systems to fund a design for the restoration of local
street rail service  directly to port  properties.  Completion  of this project,
which is scheduled for late 2000, will provide the Company with increased access
to customers at the Port of New Haven.

Middletown/Hartford Line

   The Company is  pursuing  the  restoration  of the rail line  extending  from
Middletown to Hartford,  CT in partnership  with the  Connecticut  Department of
Transportation.  This 11 mile segment over which the Company has freight service
rights has been out of service for many years.  With a planned  industrial  park
along this line and a new connection to other carriers in Hartford,  the Company
believes  restoration of this line will present  revenue  growth  opportunities.
This line also adjoins the planned  relocation site of the New England Patriot's
stadium.



Railroad Operations

   The Company's  rail freight system  extends over  approximately  545 miles of
track.  The Company  interchanges  freight  traffic with  Conrail at  Worcester,
Massachusetts  and at New  Haven,  Connecticut;  with the  Springfield  Terminal
Railway Company (formerly Boston and Maine Railroad) at Gardner,  Massachusetts;
with the New England Central Railroad  (formerly Central Vermont Railway) at New
London, Connecticut;  and with the New York and Atlantic Railroad (formerly Long
Island Railroad) at Fresh Pond Junction on Long Island. Through its connections,
P&W links more than 80 communities on its lines. It operates four classification
yards  (areas  containing  tracks  used to group  freight  cars  destined  for a
particular  industry  or  interchange),  located  in  Worcester,  Massachusetts,
Cumberland, Rhode Island and Plainfield and New Haven, Connecticut.

   By  agreement  with a private  operator,  the Company  operates  two approved
customs  intermodal  yards in Worcester.  A customs  intermodal  yard is an area
containing tracks used for the loading and unloading of containers.  These yards
are U.S.  Customs  bonded,  and  international  traffic  must be  inspected  and
approved by U.S. Customs officials.  The intermodal facility serves primarily as
a terminal  for movement of  container  traffic  from the Far East  destined for
points in New England.  Several major  container ship lines utilize double stack
train  service  through  this  terminal.  P&W works  closely  with the  terminal
operator to develop and  maintain  strong  relationships  with  steamship  lines
involved in international intermodal transportation.


 Customers

   The  Company  serves  over 150  customers  in  Massachusetts,  Rhode  Island,
Connecticut and New York. The Company's 10 largest customers account for roughly
half of its operating revenues.  In 1998, Tilcon Connecticut,  Inc., which ships
construction  aggregate from three separate  quarries on P&W's system to asphalt
production plants in Connecticut and New York, accounted for approximately 13.4%
of the Company's operating revenues. No other customer accounted for 10% or more
of its total operating revenues in 1998.


 Markets

   The Company  transports a wide variety of commodities  for its customers.  In
1998,  chemicals and plastics and  construction  aggregate  were the two largest
commodity  groups  transported  by  the  Company,   constituting  41%  and  11%,
respectively,  of  conventional  carload freight  revenues.  The following table
summarizes  the Company's  conventional  carload  freight  revenues by commodity
group as a percentage of such revenues:

                                      I-3
<PAGE>
<TABLE>

   Commodity                              1998  1997  1996  1995  1994
                                          ----  ----  ----  ----  ---- 
<S>                                        <C>   <C>   <C>   <C>   <C>
                  
Chemicals and Plastics                      41%   42%   43%   44%   46%
Construction Aggregate                      17    20    18    18    15
Food and Agricultural                       15    15    17    17    16
Forest and Paper Products                   14    13    14    13    14
Scrap Metal and Waste                        6     5     3     3     3
Other                                        7     5     5     5     6
                                          ----  ----  ----  ----  ----                   
  Total                                    100%  100%  100%  100%  100%
                                           ====  ====  ====  ====  ====                   
</TABLE>


 Sales and Marketing

   P&W's  sales  and  marketing  staff of three  people  has  nearly 50 years of
combined  experience in pricing and marketing railroad  services.  The sales and
marketing  staff  focuses  on  understanding  and  addressing  the raw  material
requirements and  transportation  needs of its existing customers and businesses
on its lines.  The staff grows existing  business by  maintaining  close working
relationships  with  both  customers  and  connecting  carriers.  The  sales and
marketing  staff  strives to generate new  business for the Company  through (i)
targeting  companies  already on P&W's rail lines but not  currently  using rail
services,  (ii) working with state and local development  officials,  developers
and real  estate  brokers  to  encourage  the  development  of  industry  on the
Company's  rail  lines  and  (iii)   identifying   and  targeting  the  non-rail
transportation  of  goods  into  and out of the  region  in  which  the  Company
operates.  Unlike many other regional and short-line  railroads,  the Company is
able to offer its customers creative pricing and routing alternatives because of
its multiple connections to other carriers.


 Safety

   An important component of the Company's operating strategy is conducting safe
railroad  operations for the benefit and protection of employees,  customers and
the communities  served by its rail lines. Since commencing active operations in
1973, the Company has committed  significant  resources to track  maintenance to
minimize  the  risk of  derailments  and  believes  its rail  system  is in good
condition.

   Safety of the Company's operations is of paramount importance for the benefit
and protection of the Company's employees,  customers and the communities served
by its rail lines. The Company and its employees have made dramatic improvements
in  preventing  injuries  while  at the  same  time  increasing  operations  and
expanding the work force.  Reportable injuries have been below ten incidents per
year for the past 6 years.

 Rail Traffic

   Rail traffic is classified as on-line or overhead traffic. On-line traffic is
traffic that  originates  or  terminates  with  shippers  located on a railroad.
Overhead  traffic  passes  from one  connecting  carrier to another  and neither
originates nor terminates with shippers located on a railroad. Presently, P&W is
solely an on-line carrier but expects to provide  overhead service in the future
for certain rail traffic to and from Long Island.

   Rail freight rates can be in various forms. Generally,  customers are given a
"through"  rate,  a single  figure  encompassing  the rail  transportation  of a
commodity from point of origin to point of destination, regardless of the number
of carriers  which handle the car.  Rates are developed by the carriers based on
the commodity,  volume,  distance and  competitive  market  considerations.  The
entire freight bill is paid either to the originating  carrier ("prepaid") or to
the  destination  carrier  ("collect")  and divided  between all carriers  which
handle the move.  The basis for the division  varies and can be based on factors
(or  revenue  requirements)  independently  established  by each  carrier  which
comprise the through  rate,  or on a percentage  basis  established  by division
agreements among the carriers.  A carrier such as P&W, which actually places the
car at the  customer's  location and attends to the customer's  daily  switching
requirements,  receives  revenue  greater than an amount based simply on mileage
hauled.

                                      I-4
<PAGE>

 Employees

  As of January 1, 1999, the Company had 154 full-time  employees,  120 of which
were represented by three national railroad labor  organizations.  The Company's
employees  have  been   represented  by  unions  since  the  Company   commenced
independent operations in 1973.

   The Company's initial agreement with the United Transportation Union covering
the trainmen was unusual in the railroad  industry since it provided the Company
with discretion in determining  crew sizes,  eliminated  craft  distinctions and
provided a  guaranteed  annual wage for a maximum  number of hours  worked.  The
Company's  collective  bargaining  agreements have been in effect since February
1973 for trainmen, since May 1974 for clerical employees, dispatchers and police
and since June 1974 for maintenance employees. These contracts do not expire but
are subject to re-negotiation after the agreed-upon moratoriums.  The moratorium
periods are typically  three to five years in length.  The labor  agreements may
next be amended at July 1, 2004 for the United  Transportation Union (trainmen),
December 31, 1999 for the Transportation Communication Union (clerical) and July
1, 2000 for the  Brotherhood of Railroad  Signalmen  (maintenance).  The Company
considers its employee and labor relations to be good.


Competition

  The  Company is the only rail  carrier  serving  businesses  located  on-line.
However,  the  Company  competes  with other  carriers  in the  location  of new
rail-oriented  businesses  in the region.  The Company also  competes with other
modes of  transportation,  particularly  long-haul trucking  companies,  for the
transportation  of commodities.  Any improvement in the cost or quality of these
alternate modes of transportation,  for example,  legislation  granting material
increases in truck size or allowable weight,  could increase competition and may
materially adversely affect the Company's business and results of operations. As
a means of  competing,  P&W  strives  to offer  greater  convenience  and better
service than competing  carriers and at costs lower than some competing non-rail
carriers.  The Company also competes by  participating in efforts to attract new
industry to the areas which it serves.

  Certain  rail  competitors,  including  Conrail and CSX,  are larger or better
capitalized than the Company. While P&W believes the acquisition and division of
Conrail will lead to expansion  opportunities,  the Conrail transaction may lead
to  increased   competition  with  other  freight  railroads,   particularly  in
Massachusetts,  and  efforts by CSX and Norfolk  Southern  to reduce  revenue to
connecting regional and short-line carriers.

  The Company  believes  that its  ability to grow  depends,  in part,  upon its
ability to acquire additional connecting rail lines. In making acquisitions, P&W
competes with other  short-line and regional rail  operators,  some of which are
larger and have greater financial resources than the Company.


Governmental Regulation

  The Company is subject to governmental regulation by the United States Surface
Transportation  Board ("the STB"),  the Federal  Railroad  Administration  ("the
FRA") and other federal,  state and local regulatory authorities with respect to
certain rates and railroad operations,  as well as a variety of health,  safety,
labor,  environmental and other matters,  all of which could potentially  affect
the competitive  position and  profitability of the Company.  Additionally,  the
Company is subject to STB  regulation and may be required to obtain STB approval
prior to its  acquisition  of any new  railroad  properties.  Management  of the
Company  believes that the regulatory  freedoms granted by the Staggers Rail Act
have been  beneficial to the Company by giving it  flexibility  to adjust prices
and  operations  to respond  to market  forces and  industry  changes.  However,
various   interests,   and  certain  members  of  the  United  States  House  of
Representatives  and Senate (which have jurisdiction over federal  regulation of
railroads),  have  from  time to  time  expressed  their  intention  to  support
legislation that would eliminate or reduce  significant  freedoms granted by the
Staggers Rail Act.

                                      I-5
<PAGE>

  As a result of the planned introduction of high speed passenger service on the
Northeast  Corridor,  the FRA has issued an order requiring that all locomotives
operating  on the  Northeast  Corridor  between New Haven and Boston be equipped
with automatic civil speed enforcement systems, the cost of which is anticipated
to be at least  $45,000  per  locomotive.  The  proposed  order does not address
whether the  federally  funded high speed  project or the Company  will bear the
costs of required locomotive retrofits.


Environmental Matters

  The Company's  railroad  operations  and real estate  ownership are subject to
extensive   federal,   state  and  local   environmental  laws  and  regulations
concerning,  among other things,  emissions to the air, discharges to waters and
the handling, storage, transportation and disposal of waste and other materials.
The Company  handles,  stores,  transports  and disposes of petroleum  and other
hazardous   substances  and  wastes.  The  Company  also  transports   hazardous
substances  for third parties and arranges for the disposal of hazardous  wastes
generated by the Company. The Company believes that it is in material compliance
with applicable environmental laws and regulations.

Item 2. Properties

 Track

   P&W's rail system extends over  approximately 545 miles of track, of which it
owns approximately 170 miles. The Company has the right to use the remaining 375
miles pursuant to perpetual  easements and long-term trackage rights agreements.
Under certain of these agreements, the Company pays fees based on usage.

   Virtually  all of the main  lines on which the  Company  operates  are in FRA
class 3 condition (allowing 40 m.p.h.  speeds) or better. The Company intends to
maintain these lines in such excellent condition.

   Of the approximately  545 miles of the Company's  system,  313 miles, or 55%,
are located in Connecticut, 103 miles, or 20%, are located in Massachusetts, 102
miles,  or 20%, are located in Rhode Island and 28 miles,  or 5%, are located in
New York.


 Rail Facilities

   P&W owns land and a building with  approximately  69,500 square feet of floor
space in Worcester,  Massachusetts.  The building houses the Company's executive
and   administrative   offices  and  some  of  the  Company's   storage   space.
Approximately 2,100 square feet are leased to an outside tenant.

   The Company owns and operates three principal classification yards located in
Worcester,  Massachusetts,  Cumberland, Rhode Island and Plainfield, Connecticut
and also operates a classification yard in New Haven, Connecticut.  In addition,
the Company has  maintenance  facilities in Plainfield and  Worcester.  Work has
begun  on an  expansion  of  the  Company's  primary  locomotive  and  rail  car
maintenance  and repair  facility  in  Worcester,  MA. This  approximately  $1.7
million expansion will increase capacity and productivity and enable the Company
to accept  contract work for other  railroads and  customers.  In addition,  the
Company has  upgraded  its  Plainfield,  CT  equipment  maintenance  facility to
include a modern paint shop. P&W believes that its executive and  administrative
office facilities,  classification yards and maintenance facilities are adequate
to support its current level of operations.

 Other Properties

   The Company owns or has the right to use a total of  approximately  130 acres
of real  estate  located  along  the  principal  railroad  lines  from  downtown
Providence   through   Pawtucket,   Rhode  Island.  Of  this  amount,  P&W  owns
approximately eight acres in Pawtucket and has a perpetual easement for railroad
purposes over the remaining 122 acres.

                                      I-6
<PAGE>

   The  Company  has nearly $12  million in the  development  of the South Quay,
which is adjacent to 12 acres of land owned by the Company.  This investment has
resulted in the creation of  approximately  33 acres of waterfront land that are
the subject of a title dispute pending before the Rhode Island Supreme Court.
See "Item 3 Legal Proceedings."

   P&W actively  manages its real estate  assets in order to maximize  revenues.
The  income  from  property  management  is derived  from  sales and  leasing of
properties  and tracks and grants of easements to government  agencies,  utility
companies  and other  parties for the  installation  of overhead or  underground
cables,  pipelines and transmission  wires as well as recreational  uses such as
bike paths.


 Rolling Stock

   The  following  schedule sets forth the rolling stock owned by the Company as
of December 31, 1998:
<TABLE>
<S>                                                    <C> 

  Description                                           Number
  Locomotive                                              28
  Gondola                                                 77
  Flat Car                                                 4
  Ballast Car                                             36
  Passenger Equipment                                      5
  Caboose                                                  2
                                                         ---
  Total                                                  152
                                                         ===
</TABLE>

   The 28 diesel electric  locomotives are used on a daily basis, are maintained
to a high standard,  comply with all FRA and  Association of American  Railroads
rules and  regulations  and are adequate for the needs of the Company's  freight
operations.  The gondolas and flat cars are considered  modern rail cars and are
used by certain  P&W  customers.  Other  rail  freight  customers  use their own
freight cars or obtain such equipment  from other sources.  The ballast cars are
used in track  maintenance.  From time to time,  the Company has leased  ballast
cars to other adjoining railroads.  The passenger equipment and cabooses are not
utilized in P&W's rail freight  operations  but are used on an occasional  basis
for Company functions, excursions and charter trips.


 Equipment

   P&W has a  state-of-the-art  digital touch control  dispatching system at its
Worcester  operations center  permitting  two-way radio contact with every train
crew and  maintenance  vehicle on its lines.  The system also enables each train
crew to maintain radio contact with other crew members.  The Company maintains a
computer facility in Worcester with back-up computer facilities in Worcester and
Plainfield,  Connecticut to assure the Company's ability to operate in the event
of  disruption of service in  Worcester.  The Company also has  state-of-the-art
automatic  train defect  detectors at strategic  locations which inspect passing
trains and audibly  communicate  the results to train crews and  dispatchers  in
order to protect against equipment failure en route.

   The  Company  maintains a modern  fleet of track  maintenance  equipment  and
aggressively  pursues  available  opportunities  to work with  federal and state
agencies for the  rehabilitation  of bridges,  grade  crossings  and track.  The
Company's  locomotives are equipped with the cab signal technology necessary for
operations on the Northeast  Corridor and will be equipped with automatic  civil
speed  enforcement  systems which will be required upon the introduction of high
speed passenger  service on the Northeast  Corridor  scheduled for the spring of
1999.


Item 3. Legal Proceedings

   In 1995 the  Company  entered  into a  settlement  agreement  with  Bestfoods
(formerly CPC International,  Inc.) resolving an environmental claim against the
Company,  arising out of a 1974 rail car  incident.  Pursuant to the  settlement

                                      I-7
<PAGE>

agreement,  the Company paid  Bestfoods  $990,000 in common stock of the Company
and cash. The Company and Bestfoods agreed that in the event Bestfoods recovered
proceeds from its insurance carrier for the costs of remediation of the involved
site,  the Company  would be entitled to 10% of  Bestfoods'  net recovery  after
deduction of litigation expenses. In 1997, Bestfoods obtained a judgement in its
favor from its insurance  carrier for over $18 million  (which  amount  includes
approximately  $5  million  of  prejudgment  interest)  as well as an order that
obligates the insurance  carrier to reimburse  Bestfoods for future  remediation
expenses.  The insurance carrier's appeal of this judgement was unsuccessful and
it has now paid the $18 million judgement to Bestfoods.  In July 1998, Bestfoods
paid $1 million  to the  Company as an  interim  payment  of the  Company's  10%
recovery  pending  final  resolution  of amounts to be paid to  Bestfoods by its
insurance  carrier.  Negotiations  continue between  Bestfoods and the insurance
carrier  concerning the payment of future  expenses,  the potential  recovery of
litigation  expenses  and the  resolution  of a lawsuit  filed by the  insurance
carrier against Bestfoods and the Company (for which Bestfoods is both defending
and indemnifying the Company). The insurance policy has limits of $25 million.

   The Company has invested  approximately $12 million in the development of the
South Quay,  approximately 33 acres of reclaimed formerly tide flowed land which
is adjacent to 12 acres owned by the  Company.  On April 25,  1996,  the Company
filed an action in Rhode Island  Superior Court seeking to confirm the Company's
fee simple  absolute  title in the South Quay. The State of Rhode Island and the
Rhode Island  Coastal  Resources  Management  Council  ("CRMC")  objected to the
Company's petition.  Acting on motions for summary judgment filed by both sides,
the Superior  Court ruled that the Company is the owner of the South Quay in fee
simple  absolute.  The State and CRMC have  appealed  this decision to the Rhode
Island  Supreme  Court  contending  that the  Company  possesses  only a 50 year
exclusive  license to develop  and  occupy  the  property  which will need to be
renewed at the end of the term. A decision  from the Rhode Island  Supreme Court
is expected in 1999. A finding that the Company possesses only a 50 year license
should not prevent the utilization of the South Quay as an intermodal facility.


Item 4. Submission of Matters to a Vote of Security Holders

  Not applicable.

                                      I-8
<PAGE>





                                     Part II

Item 5. Market for Registrant's Common Stock and Related Stockholder
Matters

            PRICE RANGE OF COMMON STOCK AND DIVIDEND POLICY

  The Common Stock is quoted on the American Stock  Exchange  ("AMEX") under the
trading symbol "PWX." Prior to March 5, 1997, the Common Stock was traded on The
Nasdaq National Market  ("NASDAQ")  under the symbol "PWRR." The following table
sets forth, for the periods indicated, the high and low sale price per share for
the Common Stock as reported on the AMEX and NASDAQ. Also included are dividends
paid per share of  Preferred  Stock and  Common  Stock  during  these  quarterly
periods.
<TABLE>


                                        Common Stock
                                       Trading Prices  Dividends Paid
                                       High     Low   Preferred Common
<S>                                  <C>      <C>       <C>     <C> 

1998
  First Quarter.                      $18 7/8  $14 1/2   $5.00  $.03
  Second Quarter.                      17       14 1/4     -0-   .03
  Third Quarter.                       17       11 1/4     -0-   .03
  Fourth Quarter.                      13 3/8   10 1/4     -0-   .03
1997
  First Quarter.                       10 3/8    7 1/2    5.00   -0-
  Second Quarter.                      12 1/2    9 3/4     -0-   .06
  Third Quarter.                       14 1/4   10 5/8     -0-   -0-
  Fourth Quarter.                      22 1/4   13 1/4     -0-   .06

</TABLE>

  As of March 5, 1999,  there were  approximately  723  holders of record of the
Company's Common Stock.

  In 1997,  the Company  raised its Common Stock dividend 20%, from $.05 a share
semi-annually  to $.06 a share.  At a  meeting  of the Board of  directors  held
January 28,  1998,  the Board  modified  the  company's  dividend  policy to pay
dividends on the Common Stock  quarterly.  The  declaration of cash dividends on
the Common Stock will be at the  discretion  of the Board of Directors  based on
the Company's  earnings,  financial  condition,  capital  requirements and other
relevant factors and restrictions.

                                      II-1
<PAGE>

Item 6. Selected Financial Data

  The  selected  financial  data set forth below has been  derived  from audited
financial statements.  The data should be read in conjunction with the Company's
audited financial statements and notes thereto and "Management's  Discussion and
Analysis  of  Financial  Condition  and  Results  of  Operations"  and the other
information included elsewhere in
this annual report.
<TABLE>


                                       Years Ended December 31,
                                  1998     1997    1996   1995    1994
                                ------  ------  ------  ------  ------
                               (in thousands, except per share amounts)
<S>                           <C>      <C>     <C>     <C>     <C>

Income Statement Data:
 Operating revenues            $22,738 $22,083 $19,456 $19,778 $20,292
 Operating expenses             20,036  18,333  17,714  17,677  17,202
                                ------  ------  ------  ------  ------
 Income from operations          2,702   3,750   1,742   2,101   3,090
 Other income                    4,156     638   1,660     581   1,206
 Interest expense                 (495) (1,358) (1,371) (1,175) (1,285)
                                ------  ------  ------  ------  ------
 Income before income taxes
  and extraordinary item         6,363   3,030   2,031   1,507   3,011
 Provision for income taxes      2,360   1,100     780     590   1,200
                                ------  ------  ------  ------  ------
 Net income before
  extraordinary item             4,003   1,930   1,251     917   1,811
 Extraordinary loss from
  early extinguishment of
  debt, net of income tax
  benefit                          219      --      --      --      --
                                ------  ------  ------  ------  ------
 Net income                      3,784   1,930   1,251     917   1,811
 Preferred Stock dividend            3       3       3       3      31
                                ------  ------  ------  ------  ------

 Net income available to
  common shareholders           $3,781  $1,927  $1,248   $ 914  $1,780
                                ======  ======  ======  ======  ======

 Basic income per common
  share (a)                      $1.13   $0.87   $0.57   $0.45   $0.99
                                ======  ======  ======  ======  ======

 Diluted income per common
  share (a)                      $1.10   $0.81   $0.54   $0.43   $0.87
                                ======  ======  ======  ======  ======

 Weighted average
  shares--basic                  3,352   2,209   2,178   2,043   1,796
                                ======  ======  ======  ======  ======

 Weighted average
  shares--diluted                3,433   2,489   2,461   2,136   2,077
                                ======  ======  ======  ======  ======

 Cash dividends declared on
  Common Stock                   $ 402   $ 267   $ 218   $ 205   $ 173
                                ======  ======  ======  ======  ======


                                             December 31,
                                  1998    1997    1996    1995    1994
                                ------  ------  ------  ------  ------
Balance Sheet Data:
 Total assets                  $84,594 $71,212 $68,491 $68,012 $61,496
 Short-term debt                    --   2,281   2,117     612     758
 Long-term debt, less current
  portion                           --  11,916  12,131  12,977  10,485
 Shareholders' equity           63,709  38,038  36,061  34,455  32,914

</TABLE>


(a) The income per share  amounts  for 1998 are stated net of a loss of $.06 per
  share attributable to the extraordinary item.

                                      II-2
<PAGE>


Item 7. Management's Discussion and Analysis of Financial Condition and
Results of Operations

The following discussion should be read in connection with the Company's audited
financial statements and notes thereto included elsewhere in this annual report.

This annual report  contains  forward-looking  statements that involve risks and
uncertainties.  The  Company's  actual  results may differ  materially  from the
results discussed in the forward-looking statements.

Overview

The Company is a regional freight  railroad  operating in  Massachusetts,  Rhode
Island, Connecticut and New York.

The Company generates  operating revenues primarily from the movement of freight
in both conventional freight cars and in intermodal containers on flat cars over
its rail lines.  Freight  revenues are recorded at the time  delivery is made to
the customer or the connecting  carrier.  Modest non-freight  operating revenues
are  derived  from  demurrage,  switching,  weighing,  special  train  and other
transportation  services as well as from services  rendered to freight customers
and other outside  parties by the Company's  Maintenance of Way,  Communications
and Signals, and Maintenance of Equipment  Departments.  Operating revenues also
include amortization of deferred grant income.

The  Company's  operating  expenses  consist of  salaries  and wages and related
payroll taxes and employee  benefits,  depreciation and amortization,  insurance
and casualty claim expense, diesel fuel, car hire, property taxes, materials and
supplies, purchased services and other expenses. Many of the Company's operating
expenses  are of a  relatively  fixed  nature and do not  increase  or  decrease
proportionately  with  increases or decreases in operating  revenues  unless the
Company's  management  takes  specific  actions  to  restructure  the  Company's
operations.

When comparing the Company's results of operations from one year to another, the
following  factors should be taken into  consideration.  First,  the Company has
historically  experienced fluctuations in operating revenues and expenses due to
unpredictable   events  such  as  one-time  freight  moves  and  customer  plant
expansions and shut-downs. Second, the Company's freight volumes are susceptible
to  increases  and  decreases  due to changes  in  international,  national  and
regional  economic  conditions.  Third,  the  volume  of  capitalized  track  or
recollectable  projects  performed  by the  Company's  Maintenance  of  Way  and
Communications and Signals  Departments can vary significantly from year to year
thereby impacting total operating expenses.

The  Company  also  generates  income  through  sales of  properties,  grants of
easements and licenses, and leases of land and tracks. Income or loss from sale,
condemnation  and disposal of property and  equipment and grants of easements is
recorded  at the time the  transaction  is  consummated  and  collectibility  is
assured. This income varies significantly from year to year

The Company has one customer,  Tilcon  Connecticut,  Inc.,  which  accounted for
approximately 13.4%, 15.1% and 12.6% of its operating revenues in 1998, 1997 and
1996,  respectively.  The Company does not believe that this customer will cease
to be a rail shipper or will  significantly  decrease its freight  volume in the
foreseeable   future.   In  the  event  that  this  customer   should  cease  or
significantly  reduce its rail freight operations,  management believes that the
Company could  restructure its operations to reduce operating costs by an amount
sufficient to offset the decrease in operating revenues.


Results of Operations

The following table sets forth the Company's  operating  revenues by category in
dollars and as a percentage of operating revenues:

                                      II-3
<PAGE>
<TABLE>


                                      Years Ended December 31,
                             ---------------------------------------------
                                  1998            1997            1996
                             ------------    ------------     ------------
                                 (in thousands, except percentages)
<S>                       <C>       <C>     <C>     <C>     <C>      <C>

Freight Revenues:
 Conventional carloads     $19,031   83.7%  $19,001   86.0%  $17,050   87.6%
 Containers                  2,132    9.4     1,675    7.6     1,508    7.8
Non-Freight Operating Revenues:
 Transportation services       640    2.8       632    2.9       455    2.3
 Other                         935    4.1       775    3.5       443    2.3
  Total                    $22,738  100.0%  $22,083  100.0%  $19,456  100.0%
</TABLE>

The  following  table  sets  forth  conventional  carload  freight  revenues  by
commodity group in dollars and as a percentage of such revenues:
<TABLE>


                                      Years Ended December 31,
                             ----------------------------------------------
                                  1998             1997            1996
                             ------------      ------------    ------------
<S>                        <C>      <C>      <C>     <C>      <C>     <C>

                                 (in thousands, except percentages)
Chemicals and plastics      $7,813   41.1%   $8,000   42.1%   $7,366   43.2%
Construction aggregate       3,239   17.0     3,762   19.8     3,086   18.1
Food and agricultural products
                             2,904   15.3     2,831   14.9     2,864   16.8
Forest and paper products    2,730   14.3     2,546   13.4     2,319   13.6
Scrap metal and waste        1,074    5.6       969    5.1       477    2.8
Other                        1,271    6.7       893    4.7       938    5.5
  Total                    $19,031  100.0%  $19,001  100.0%  $17,050  100.0%
</TABLE>

The following table sets forth a comparison of the Company's  operating expenses
expressed in dollars and as a percentage of operating revenues:
<TABLE>

                                      Years Ended December 31,
                             ---------------------------------------------
                                  1998             1997            1996
                             ------------     ------------    ------------
                                 (in thousands, except percentages)
<S>                       <C>       <C>     <C>      <C>     <C>     <C>

Salaries, wages, payroll taxes
 and employee benefits     $11,587   51.0%  $11,023   49.9%  $10,686   54.9%
Casualties and insurance       745    3.3       572    2.6       800    4.1
Depreciation and amortization
                             2,225    9.8     2,054    9.3     1,940   10.0
Diesel fuel                    658    2.9       708    3.2       656    3.4
Car hire, net                  672    2.9       598    2.7       605    3.1
Purchased services, including
 legal and professional fees 
                             1,868    8.2     1,762    8.0     1,213    6.2
Repairs and maintenance of
 equipment                   1,007    4.4       943    4.3       687    3.5
Track and signal materials   1,666    7.3     1,866    8.4     1,257    6.4
Other materials and supplies 1,113    4.9     1,012    4.6       848    4.4
Other                        1,572    6.9     1,325    6.0     1,318    6.8
 Total                      23,113  101.6    21,863   99.0    20,010  102.8
 Less capitalized and
  recovered costs            3,077   13.5     3,530   16.0     2,296   11.8
  Total                    $20,036   88.1%  $18,333   83.0%  $17,714   91.0%

</TABLE>

Year ended December 31, 1998 Compared to Year Ended December 31, 1997

Operating Revenues

Operating  revenues  increased  $655,000,  or 3.0% to $22.7 million in 1998 from
$22.1  million in 1997.  This  increase  was  comprised  of a  $457,000  (27.3%)
increase in net  container  freight  revenues,  a $168,000  (11.9%)  increase in
non-freight  operating  revenues and a $30,000  (.2%)  increase in  conventional
freight revenues.

The  increase in  container  freight  revenues  was  primarily  the result of an
increase in traffic volume.  Total intermodal  containers  handled  increased by
10,415,  or 24.0%, to 53,823  containers in 1998 from 43,408 containers in 1997.
The average rate received per  intermodal  container  increased  slightly due to
rate  increases  attributable  to increases in certain  railroad  industry  cost
indices.

                                      II-4
<PAGE>

Conventional  freight  revenues  remained  relatively  unchanged  between  years
despite the fact that the Company's  conventional freight carloadings  decreased
by 565, or 1.8%, to 30,482  carloadings in 1998 from 31,047 carloadings in 1997.
The  average  revenue  received  per  conventional  carloading  increased  by  a
comparable  percentage,  however,  due to a  shift  in the  relative  volume  of
commodities   handled   toward  higher   revenue   commodities.   The  Company's
conventional  freight  volume was adversely  affected  during the latter part of
1998 by the global recession, which resulted in reduced shipments of scrap metal
and U.S. made steel. In addition, delayed award of highway construction projects
caused a decline in shipments of  construction  aggregate used in the production
of asphalt.  Scrap metal and  construction  aggregates  command a  comparatively
lower  freight rate than many of the other  commodities  handled by the Company.
Decreases in these  commodities were partially offset by increases in volumes of
inbound raw materials to many of the  Company's  manufacturing  customers.  Such
traffic  volumes  increased  by  approximately   7.5%  in  1998  and  reflect  a
revitalization  of the  Southern New England  Manufacturing  base as well as the
Company's successful marketing efforts.

The $168,000 increase in non-freight  operating revenues resulted primarily from
increases in Maintenance of Way Department billings. Such revenues can vary from
year to year  depending  upon the  needs of rail  customers  and  other  outside
parties.

Operating Expenses

Operating expenses increased $1,703,000,  or 9.3%, to $20.0 million in 1998 from
$18.3 million in 1997.  Operating expenses as a percentage of operating revenues
("operating  ratio") increased to 88.1% in 1998 from 83.0% in 1997. The increase
in operating  expenses is primarily  attributable  to a number of factors  among
which are the following:

   o The number of employees on the Company's payroll increased during 1998 from
     147 to 154.
   o Profit  sharing  expense for 1998  increased  by $88,000 to  $425,000  from
     $337,000 in 1997. The increase is attributable to the substantial  increase
     in other non operating income generated in 1998.
   o Total  capitalized  track expense and recovered costs for 1998 totaled $3.1
     million,  a $453,000  decrease from  1997,when  such costs amounted to $3.5
     million.
   o Casualties and insurance  expense increased by $173,000 to $745,000 in 1998
     from $572,000 in 1997. Casualty loss expense in 1998 accounted for $111,000
     of this increase since no casualty loss expense was incurred in 1997.
   o Depreciation and amortization expense increased by $171,000 to $2.2 million
     in 1998 from  $2.1  million  in 1997.  This  increase  is  attributable  to
     significant additions to property and equipment during 1997 and 1998 and to
     amortization of goodwill related to the acquisition of Connecticut  Central
     Railroad Company ("Conn Central") in
     April 1998.
   o Net car hire expense increased by $74,000 from $598,000 in 1997 to $672,000
     in 1998.  This increase is  attributable to the increase in inbound freight
     shipments  experienced  during  the year but has been more  than  offset by
     demurrage revenues received from inbound freight customers.


Other Income

Other income  increased  $3.5  million to $4.2 million in 1998 from  $638,000 in
1997.  This  increase is due primarily to an increase in gains from the sales of
property and easements,  principally $2.3 million derived from the sale of fiber
optics cable licenses.  In addition the Company received $1.0 million in 1998 as
an interim  payment  relating to an  environmental  claim paid by the Company in
prior years.

Interest Expense

Interest  expense  decreased  $863,000 to $495,000 in 1998 from $1.4  million in
1997.  This decrease is the result of the Company paying off all of its long and
short-term  debt during  1998,  using some of the  proceeds of its public  stock
offerings  and other income.  Prepayment  penalties of $344,000 were incurred on
the early  extinguishment  of a portion of the Company's  long-term debt,  which
penalties,  net of a  $125,000  income  tax  benefit  have been  reported  as an
extraordinary item in 1998.

Year Ended December 31, 1997 Compared to Year Ended December 31, 1996

Operating Revenues

Operating  revenues  increased $2.6 million,  or 13.5%, to $22.1 million in 1997
from $19.5  million in 1996.  This  increase  was  comprised  of a $2.0  million
(11.4%) increase in conventional  freight revenues,  a $167,000 (11.1%) increase
in net container freight revenues and a $509,000 (56.7%) increase in non-freight
operating revenues.

The increases in conventional and container  freight revenues were primarily the
result of  increases  in freight  traffic  volume.  The  Company's  conventional
freight carloadings  increased by 3,806, or 14.0%, to 31,047 carloadings in 1997

                                      II-5
<PAGE>

from 27,241 in 1996. Total intermodal  containers handled increased by 3,707, or
9.3%,  to 43,408  containers  in 1997 from 39,701 in 1996.  Average  revenue per
conventional  carloading  decreased slightly,  principally due to a shift in the
relative volume of commodities  handled toward  construction  aggregates,  which
command a  comparatively  lower  freight  rate.  The average  rate  received per
intermodal  container  increased slightly due to rate increases  attributable to
increases in certain railroad industry cost indices.

The Company experienced  increases in shipments by many of the Company's freight
customers,  attributable  primarily to improved  national and regional  economic
conditions  as  well as the  Company's  marketing  efforts.  The  increase  also
reflected  the addition of several new customers  utilizing  the Company's  rail
services.

The $509,000 increase in non-freight  operating revenues resulted primarily from
increases in Maintenance  of Way Department  billings and from special train and
other transportation revenues. Such revenues can vary significantly from year to
year depending upon customer needs.


Operating Expenses

Operating  expenses increased  $619,000,  or 3.5%, to $18.3 million in 1997 from
$17.7 million in 1996.  Operating expenses as a percentage of operating revenues
("operating ratio"), however, decreased to 83.0% in 1997 from 91.0% in 1996. The
small  increase in operating  expenses and the decrease in the  operating  ratio
were  attributable  to the  relatively  fixed nature of the Company's  operating
expenses and the fact that  capitalized  costs for track and bridge  projects as
well as costs recovered from government grants for public improvements,  such as
surfacing and signals for grade crossings,  increased $1.2 million, or 53.7%, to
$3.5 million in 1997 from $2.3 million in 1996.

Casualties and insurance  expense decreased  $228,000,  or 28.5%, to $572,000 in
1997 from $800,000 in 1996,  principally due to the absence of any  expenditures
in 1997 for casualty losses in excess of amounts previously  reserved.  Casualty
loss expense was $171,000 in 1996.

Purchased  services  and track  and  signal  materials  expense  increased  $1.2
million,  or 46.9%,  to $3.6  million in 1997 from $2.5  million  in 1996.  This
increase was primarily  attributable to the increased  capital projects and cost
recovery programs carried out in 1997.


Other Income

Other income  decreased  $1.0 million,  or 61.6%,  to $638,000 in 1997 from $1.7
million  in 1996,  due  primarily  to a  decrease  in net  gains  from the sale,
condemnation and disposal of properties and easements. The 1996 amount reflected
a $1.0 million condemnation award.


Interest Expense

Interest  expense was  virtually  unchanged  between 1996 and 1997.  Interest on
approximately  $730,000 of debt  incurred to finance  the  acquisition  of three
locomotives during the second quarter of 1997 was essentially offset by interest
reductions resulting from principal payments on existing indebtedness.



Liquidity and Capital Resources

The Company has historically  relied primarily on cash generated from operations
to fund working capital and capital expenditures relating to ongoing operations,
while relying on borrowed  funds to finance  acquisitions  and equipment  needs,
primarily  rolling stock. The company  generated $2.3 million,  $3.5 million and
$1.5 million of cash from operations in 1998, 1997 and 1996,  respectively.  The
company's total cash and cash equivalents increased by $6.8 million in 1998, but
decreased  by  $167,000  and $1.3  million  in 1997 and 1996  respectively.  The
principal  utilization of cash during the three year period was for expenditures
for property and equipment  acquisitions,  principal  payments on long-term debt
obligations, reduction of current liabilities and payment of dividends.

                                      II-6
<PAGE>
During 1998, 1997 and 1996 the company generated $3.0 million, $230,000 and $1.3
million,  respectively from the sales and disposals of properties not considered
essential  for  railroad  operations  and from the  granting  of  easements  and
licenses.  Included in these  amounts are $2.3 million  generated  from sales of
fiber  optics  cable  licenses  in 1998 and a $1.0  million  condemnation  award
received in 1996. In addition the Company  received $1.0 million from  Bestfoods
in 1998 as an interim  payment of the Company's 10% recovery due from  Bestfoods
relating to Bestfoods  recovery from its insurance  carrier for an environmental
claim  paid  by the  Company  in  previous  years.  The  Company  holds  various
properties  which could be made available for sale, lease or grants of easements
and licenses. Revenues from sales of properties, easements and licenses can vary
significantly from year to year.

The company  completed  secondary  public  offerings of  1,000,000  newly issued
shares of its common stock in March 1998 and 750,000 shares in October 1998. Net
proceeds from these  offerings  totaled $20.1 million.  These funds,  along with
proceeds from sales of  properties,  easements  and  licenses,  were utilized to
retire all of the Company's long and short-term  borrowings and for acquisitions
of equipment.  The Company intends to utilize the remaining  proceeds from these
offerings of  approximately  $5.0 million to expand its Worcester MA maintenance
facility and for general corporate purposes  including the possible  acquisition
of other  connecting  railroads,  rail  lines  and  trackage  rights,  equipment
additions, and infrastructure improvements.

The Company  acquired  all of the  outstanding  common  stock of Conn Central on
April 21,  1998.  While the Company is not able to predict  the total  impact of
this acquisition upon future operations, 953 carloadings and freight revenues of
$484,000 were generated from former Conn Central rail freight  customers  during
the period from April 21 through  December  31, 1998.  In addition,  the Company
intends to pursue growth opportunities on the acquired lines.

In June 1998, the Company's  principal bank renewed the Company's revolving line
of credit and  increased  the  maximum  borrowings  allowed by  $250,000 to $2.0
million.  In  addition,  borrowings  under the line are now  unsecured  and bear
interest  at either the prime rate or one and one half per cent over  either the
one or three month London Interbank  Offered Rates. The Company does not pay any
commitment  fee on this line.  The Company  had no advances  against the line of
credit during the second, third or fourth quarters of 1998.

Substantially  all of the mainline  track owned by the Company meets FRA Class 3
standards  (permitting  freight  train  speeds  of 40 miles per  hour),  and the
Company  intends to continue to maintain  this track at this level.  The Company
expended  $3.0  million,  $2.5 million and $1.9 million for track  structure and
bridge  improvements in 1998, 1997 and 1996 respectively.  Deferred grant income
of $144,000 in 1998, $935,000 in 1997 and $671,000 in 1996 financed a portion of
these improvements. In addition, the company received $588,000 of grant proceeds
in 1997 to purchase track materials for a three-year track  improvement  project
commenced  in 1997,  which the Company  expects to  complete by 2000.  The track
materials  were  purchased  during  1997  and are  included  in  "materials  and
supplies"  on  the  accompanying  balance  sheets.   Management  estimates  that
approximately  $2.5 million of improvements to the Company's track structure and
bridges will be made in 1999,  provided that sufficient  funds,  including grant
proceeds, are available. Improvements to the Company's track structure are made,
for the most part, by the Company's Maintenance of Way Department personnel.

In 1998, the Company paid dividends in the amount of $5.00 per share aggregating
$3,000 on its  outstanding  Preferred  Stock  and  $0.12  per share  aggregating
$402,000 on its outstanding Common Stock. Continued payment of such dividends is
contingent  upon  the  company's  continuing  to have  the  necessary  financial
resources available.

The Company believes that expected cash flows from operating activities and cash
flows from financing activities will be sufficient to fund the Company's capital
requirements for at least the next 12 months.  To the extent that the Company is
successful in consummating  acquisitions or implementing its expansion plans, it
may be necessary to finance such  acquisitions  or expansion  plans  through the
issuance of additional equity securities, incurrence of indebtedness or both.

Inflation

In recent years,  inflation  has not had a  significant  impact on the Company's
operations.

Seasonality

Historically,  the Company's operating revenues are lowest for the first quarter
due to the absence of construction aggregate shipments during this period and to
winter weather conditions.

Year 2000 Compliance

The Company  operates a mainframe  computer  with a PC network and employs three
in-house  programmers  who write  and  maintain  a  substantial  portion  of the

                                      II-7
<PAGE>

Company's  software programs.  The Company utilizes  Electronic Data Interchange
and Interline  Settlement  Systems through  Railinc in Washington,  D.C. for the
interchange  of rail cars and  revenue  allocations  with other  railroads.  The
Company has compatible back up mainframe  systems at both its Worcester,  MA and
Plainfield, CT facilities.

The Company has completed an analysis of its  information  technology  and other
operating  systems to  determine  which may be impacted  by "Year 2000"  issues.
Based on this analysis, preparation for the Year 2000 have been underway for six
years and changes to the  Company's  information  technology  are  substantially
complete. The Company's other non-information  technology systems have also been
evaluated and no Year 2000 issues have been identified.

Modifications  to  the  Company's  information  technology  programs  have  been
performed by internal  staff with the  associated  costs  incorporated  into the
Company's annual operating budgets and, therefore, such costs are not separately
identifiable. No material additional costs are anticipated at this time.

Due to the short  periodic  cycle of rail car  movements,  the  exchange of data
covers time periods where Year 2000  compliance is not a major factor and should
not adversely  affect the Company's  ability to operate.  The Company  relies on
waybills  and car supply and revenue data  generated  by other  railroads in the
interchange of rail cars. The failure of these railroads to supply accurate data
could disrupt the Company's operations.  However, Railinc with whom the majority
of these railroads interface electronically, has informed the Company that it is
currently  addressing  the Year 2000 issue and expects to be Year 2000 compliant
by mid  1999.  The  Company  believes  that any  modifications  to its  programs
resulting  from  Railinc  changes  will be minimal and that such  changes can be
readily made.

The Company's  contingency  plan in the event other parties  should be unable to
provide Year 2000 compliant  electronic data is to revert to paper documentation
from these parties.  However, to the extent that customers,  connecting carriers
or other  entities  with which the Company  has  material  relationships  do not
adequately address Year 2000 issues, the Company could experience payment delays
and service disruptions which could materially adversely affect its operations.

Recent Accounting Pronouncements

In June 1997, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial  Accounting  Standards ("SFAS") No. 130,  "Reporting  Comprehensive
Income"  and SAFS No. 131  "Disclosures  about  Segments  of an  Enterprise  and
Related  Information".  SFAS 130 establishes standards for reporting and display
of  comprehensive  income  and its  components  (revenues,  expenses,  gains and
looses)  in a  full  set of  general  purpose  financial  statements.  SFAS  131
establishes  standards  for the way  that  public  business  enterprises  report
information about operating segments in annual financial statements and requires
that those enterprises  report selected  information about operating segments in
interim financial reports. It also establishes  standards of related disclosures
about  products  and  services,  geographic  areas  and  major  customers.  Both
standards  were  adopted by the Company  during  1998 and did not have  material
effects  on  its   financial   position,   results  of  operations  or  footnote
disclosures.

In June  1998,  the  FASB  issued  SFAS  No.  133,  "Accounting  for  Derivative
Instruments and Hedging Activities",  effective for fiscal years beginning after
June 15, 1999. The new standard  requires that all companies record  derivatives
on the balance sheet as assets or liabilities,  measured at fair value. Gains or
losses  resulting  from  changes  in the  values of those  derivatives  would be
accounted  for depending on the use of the  derivative  and whether it qualifies
for hedge accounting.  Management is currently  assessing the impact of SFAS No.
133 on the  financial  statements  of the  Company.  The Company will adopt this
accounting standard on January 1, 2000, as required.

Item 7A. Quantitative and Qualitative Disclosure About Market Risk

Cash and Cash Equivalents

As of December 31, 1998, the Company is exposed to market risks which  primarily
include changes in U.S. interest rates.

The  Company  invests  cash  balances  in excess of  operating  requirements  in
short-term  securities,  generally  with  maturities  of 90  days  or  less.  In
addition,  the  Company's  revolving  line  of  credit  agreement  provides  for
borrowings  which bear interest at variable  rates based on either prime rate or
one and one half  percent  over either the one or three month  London  Interbank
Offered  Rates.  The  Company  had no  borrowings  outstanding  pursuant  to the
revolving line of credit  agreement at December 31, 1998.  The Company  believes
that the effect,  if any, of reasonably  possible  near-term changes in interest
rates on the Company's financial position, results of operations, and cash flows
should not be material.

                                      II-8
<PAGE>

 Item 8. Financial Statements and Supplementary Data

               PROVIDENCE AND WORCESTER RAILROAD COMPANY


                          INDEX TO FINANCIAL STATEMENTS



                                                        Page
Independent Auditors' Report                            II-10

Balance Sheets as of December 31, 1998 and 1997         II-11

Statements of Income for the Years Ended
 December 31, 1998, 1997 and 1996                       II-12

Statements of Shareholders' Equity for the Years
 Ended December 31,1998, 1997 and 1996                  II-13

Statements of Cash Flows for the Years Ended
 December 31, 1998, 1997and 1996                        II-14

Notes to Financial Statements                           II-15

                                      II-9
<PAGE>

INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Shareholders of
Providence and Worcester Railroad Company
Worcester, Massachusetts


We have audited the  accompanying  balance  sheets of  Providence  and Worcester
Railroad Company as of December 31, 1998 and 1997, and the related statements of
income,  shareholders' equity, and cash flows for each of the three years in the
period ended December 31, 1998. Our audits also included the financial statement
schedule  listed  in the  Index  at Item  14.  These  financial  statements  and
financial statement schedule are the responsibility of the Company's management.
Our  responsibility  is to express an opinion on these financial  statements and
financial statement schedule based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our  opinion,  such  financial  statements  present  fairly,  in all material
respects, the financial position of Providence and Worcester Railroad Company as
of December 31, 1998 and 1997,  and the results of its  operations  and its cash
flows for each of the three  years in the  period  ended  December  31,  1998 in
conformity with generally accepted accounting principles.  Also, in our opinion,
such  financial  statement  schedule,  when  considered in relation to the basic
financial statements taken as a whole,  presents fairly in all material respects
the information set forth therein.


Deloitte & Touche LLP

Worcester, Massachusetts
March 5, 1999

                                     II-10
<PAGE>

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

ASSETS                                               December 31,
                                                     1998    1997
                                                  -------  -------
<S>                                              <C>      <C>   

Current Assets:
 Cash and equivalents                              $7,294    $ 519
 Accounts receivable, net of allowance for
  doubtful accounts of $125 in 1998  and  1997      2,806    2,345
 Materials and supplies                             1,810    2,086
 Prepaid expenses and other                           568      167
 Deferred income taxes                                 55      204
                                                  -------  -------
  Total Current Assets                             12,533    5,321

Property and Equipment, net                        71,895   65,891
Goodwill, net                                         166       --
                                                  -------  -------

Total Assets                                      $84,594  $71,212
                                                   ======   ======

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
 Notes payable, bank                               $   --   $1,350
 Current portion of long-term debt                     --      931
 Accounts payable                                   4,046    2,083
 Accrued expenses                                     709      931
                                                  -------  -------
  Total Current Liabilities                         4,755    5,295
                                                  -------  -------

Long-Term Debt, Less Current Portion                   --   11,916
                                                  -------  -------

Profit-Sharing Plan Contribution                      425      337
                                                  -------  -------

Deferred Grant Income                               6,928    6,945
                                                  -------  -------

Deferred Income Taxes                               8,777    8,681
                                                  -------  -------

Commitments and Contingent Liabilities

Shareholders' Equity:
 Preferred stock, 10% noncumulative, $50 par
  value; authorized, issued and outstanding 647
  shares in 1998 and 653 shares in 1997                32       33
 Common stock, $.50 par value; authorized
  15,000,000 shares; issued and outstanding
  4,228,131 shares in 1998 and 2,221,933 shares
  in 1997                                           2,114    1,111
 Additional paid-in capital                        27,955    6,665
 Retained earnings                                 33,608   30,229
                                                  -------  -------
  Total Shareholders' Equity                       63,709   38,038
                                                  -------  -------

Total Liabilities and Shareholders' Equity        $84,594  $71,212
                                                 ======== ========
</TABLE>

     The accompanying notes are an integral part of the financial statements

                                     II-11
<PAGE>

PROVIDENCE AND WORCESTER RAILROAD COMPANY
STATEMENTS OF INCOME
(Dollars in Thousands Except Per Share Amounts)
<TABLE>


                                              Years Ended December 31,
                                                1998     1997     1996
                                              ------   ------   ------
<S>                                         <C>      <C>      <C>    


Operating Revenues - Freight and Non-Freight $22,738  $22,083  $19,456
                                              ------   ------   ------

Operating Expenses:
  Maintenance of way and structures            3,593    3,035    2,815
  Maintenance of equipment                     2,063    1,874    1,555
  Transportation                               5,244    4,987    4,917
  General and administrative                   4,103    3,764    3,859
  Depreciation                                 2,192    2,054    1,940
  Taxes, other than income taxes               2,169    2,021    2,023
  Car hire, net                                  672      598      605
                                              ------   ------   ------
   Total Operating Expenses                   20,036   18,333   17,714
                                              ------   ------   ------

Income from Operations                         2,702    3,750    1,742
                                              ------   ------   ------

Other Income                                   4,156      638    1,660
                                              ------   ------   ------

Interest Expense:
  Capital Properties, Inc.                       (99)    (410)    (437)
  Other                                         (396)    (948)    (934)
                                              ------   ------   ------
   Total Interest Expense                       (495)  (1,358)   1,371)
                                              ------   ------   ------

Income before Income Taxes and Extraordinary
 Item                                          6,363    3,030    2,031

Provision for Income Taxes                     2,360    1,100      780
                                              ------   ------   ------

Income before Extraordinary Item               4,003    1,930    1,251

Extraordinary Loss from Early Extinguishment
 of Debt, Net of Income Tax Benefit              219       --       --
                                              ------   ------   ------

Net Income                                     3,784    1,930    1,251

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

Net Income Available to Common Shareholders   $3,781   $1,927   $1,248
                                              ======   ======   ======

Basic Income Per Common Share:
 Income before Extraordinary Item              $1.19    $ .87    $ .57
 Extraordinary Item                             (.06)      --       --
                                              ------   ------   ------
 Net Income                                    $1.13    $ .87    $ .57
                                              ======   ======   ======

Diluted Income Per Common Share:
 Income before Extraordinary Item              $1.16    $ .81    $ .54
 Extraordinary Item                             (.06)      --       --
                                              ------   ------   ------
 Net Income                                    $1.10    $ .81    $ .54
                                              ======   ======   ======
</TABLE>

  The accompanying notes are an integral part of the financial statements

                                     II-12
<PAGE>

PROVIDENCE AND WORCESTER RAILROAD COMPANY
STATEMENTS OF SHAREHOLDERS' EQUITY
(Dollars in Thousands Except Per Share Amounts)
<TABLE>

                        For the Years Ended December 31, 1998,1997, and 1996
                                              Additional            Total
                            Preferred  Common  Paid-in  Retained  Shareholders'
                               Stock    Stock  Capital  Earnings    Equity
                               ------  ------   ------   -------   -------
<S>                           <C>     <C>      <C>      <C>      <C>


Balance, January 1, 1996        $ 33   $1,055   $5,828   $27,539   $34,455
Issuance of 53,155 common
 shares in payment of an
 environmental claim                       27      352                 379
Issuance of 20,925 common
 shares to fund the Company's
 1995 profit sharing plan
 contribution                              10      157                 167
Issuance of 4,123 common
 shares for stock options
 exercised and other                        2       28                  30
Dividends paid:
 Preferred stock, $5.00 per
  share                                                       (3)       (3)
 Common stock, $.10 per share                               (218)     (218)
Net income for the year                                    1,251     1,251
                               ------  ------   ------   -------   -------
Balance, December 31, 1996        33    1,094    6,365    28,569    36,061

Issuance of 22,550 common
 shares to fund the Company's
 1996 profit sharing plan
 contribution                              11      215                 226
Issuance of 11,139 common
 shares for stock options
 exercised, employee stock
 purchases and other                        6       85                  91
Dividends paid:
 Preferred stock, $5.00 per
  share                                                      (3)        (3)
 Common stock, $.12 per share                              (267)      (267)
Net income for the year                                   1,930      1,930
                               ------  ------   ------  -------    -------
Balance, December 31, 1997        33    1,111    6,665   30,229     38,038

Issuance of 9,828 common
 shares for stock options
 exercised, employee stock
 purchases and other                        5       91                  96
Issuance of 1,750,000 common
 shares for underwritten
 public stock offerings (net
 of expenses of $2,538)                   875    9,181              20,056
Issuance of 200,000 common
 shares for stock purchase
 warrants exercised                       100    1,320               1,420
Issuance of 22,156 common
 shares to fund the Company's
 1997 profit sharing plan
 contribution                              11      326                 337
Issuance of 23,614 shares for
 the acquisition of Conn
 Central                                   11      372                 383
Conversion of 6 preferred
 shares into 600 common
 shares                           (1)       1
Dividends:
 Preferred stock, $5.00 per
  share                                                      (3)        (3)
 Common stock, $.12 per share                              (402)      (402)
Net income for the year                                   3,784      3,784
                               ------  ------  -------  -------    -------
Balance, December 31, 1998       $32   $2,114  $27,955  $33,608   $ 63,709
                               ======  ======  =======  =======    =======

   The accompanying notes are an integral part of the financial statements
</TABLE>

                                     II-13
<PAGE>


PROVIDENCE AND WORCESTER RAILROAD COMPANY
STATEMENTS OF CASH FLOWS
(Dollars in Thousands)
<TABLE>


                                                 Years Ended December 31,
                                                 1998     1997     1996
                                               ------   ------   ------
<S>                                           <C>      <C>      <C>   

Cash Flows from Operating Activities:
 Net income                                    $3,784   $1,930   $1,251
 Adjustments to reconcile net income to net
  cash flows from operating activities:
   Depreciation and amortization                2,225    2,054    1,940
   Amortization of deferred grant income         (161)    (149)    (136)
   Profit-sharing plan contribution to be
     funded with common stock                     425      337      226
   Gains from sale, condemnation and
     disposal of property and equipment        (2,561)    (157)  (1,103)
   Gain from recovery of environmental claim   (1,000)
   Deferred income taxes                          245      260      600
   Other, net                                      74       65       26
   Increase (decrease) in cash from:
     Accounts receivable                         (504)     217       68
     Materials and supplies                       276   (1,065)    (290)
     Prepaid expenses and other                  (401)     (46)      18
     Accounts payable and accrued expenses        (94)      85   (1,140)
                                               ------   ------   ------
 Net cash flows from operating activities       2,308    3,531    1,460
                                               ------   ------   ------
Cash Flows from Investing Activities:
 Purchase of property and equipment            (6,751)  (5,160)  (5,465)
 Proceeds from sale and condemnation of
  property and equipment                        2,996      230    1,319
 Proceeds from recovery of environmental
  claim                                         1,000
 Proceeds from deferred grant income              203    1,475      901
                                               ------   ------   ------
 Net cash flows used by investing activities   (2,552)  (3,455)  (3,245)
                                               ------   ------   ------
Cash Flows from Financing Activities:
 Net borrowings (payments) under line of
  credit                                       (1,350)     (90)   1,440
 Payments of long-term debt                   (11,491)    (699)    (789)
 Dividends paid                                  (405)    (270)    (221)
 Proceeds from long-term debt                              730
 Net proceeds from public offerings of
  common stock                                 20,056
 Issuance of common shares for stock options
  exercised, employee stock purchases and
  cash acquired in acquisition of subsidiary      209       86       29
                                               ------   ------   ------
 Net cash flows from (used by) financing
  activities                                    7,019     (243)     459
                                               ------   ------   ------
Increase (Decrease) in Cash and Equivalents     6,775     (167)  (1,326)
Cash and Equivalents, Beginning of Year           519      686    2,012
                                               ------   ------   ------
Cash and Equivalents, End of Year              $7,294    $ 519    $ 686
                                               ======   ======   ======

Supplemental Disclosures:
 Cash paid during year for:
  Interest                                      $ 493   $1,328   $1,333
                                               ======   ======   ======
  Income taxes                                 $2,342    $ 873    $  60
                                               ======   ======   ======

   The accompanying notes are an integral part of the financial statements
</TABLE>

                                     II-14
<PAGE>


PROVIDENCE AND WORCESTER RAILROAD COMPANY
NOTES TO FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 1998, 1997, and 1996
(Dollars in Thousands Except Per Share Amounts)

1.   Description of Business and Summary of Significant Accounting Policies

     Description of Business

     The Company is an interstate freight carrier conducting railroad operations
     in  Massachusetts,  Rhode  Island,  Connecticut  and New York.  Through its
     connecting carriers, it services customers
     located throughout North America.

     One customer  accounted  for  approximately  13.4%,  15.1% and 12.6% of the
     Company's operating revenues in 1998, 1997 and 1996, respectively.

     Cash and Equivalents

     The Company  considers  all highly  liquid  investments  with a maturity of
     three months or less when purchased to be cash  equivalents for purposes of
     classification  in the balance  sheets and  statements of cash flows.  Cash
     equivalents are stated at cost, which approximates fair market value.

     Materials and Supplies

     Materials and  supplies,  which  consist of items for the  improvement  and
     maintenance  of  track  structure  and  equipment,   are  stated  at  cost,
     determined on a first-in,  first-out  basis,  and are charged to expense or
     added to the cost of property and equipment when used.

     Property and Equipment

     Property  and   equipment   is  stated  at   historical   cost   (including
     self-construction  costs).  Acquired  railroad  property is recorded at the
     purchased cost. Major renewals or betterments are capitalized while routine
     maintenance and repairs,  which do not improve or extend assets lives,  are
     charged  to  expense  when  incurred.  Gains  or  losses  on sales or other
     dispositions  are credited or charged to income.  Depreciation  is provided
     using the  straight-line  method  over the  estimated  useful  lives of the
     assets as follows:

           Depreciable Properties            Estimated Useful Lives
           ----------------------            ----------------------
           Track structure                   20 to 67 years
           Buildings and other structures    33 to 45 years
           Equipment                          4 to 25 years

     The   Company   continually   evaluates   long-lived   assets  and  certain
     identifiable  intangibles  held and used for impairment  whenever events or
     changes in circumstances  indicate that the carrying amount of an asset may
     not be recoverable.  When factors  indicate that assets should be evaluated
     for  possible  impairment,  the  Company  uses an  estimate  of the related
     undiscounted  future cash flows over the  remaining  lives of the assets in
     measuring whether the assets are recoverable.

     Deferred Grant Income

     The  Company  has  availed  itself of various  federal  and state  programs
     administered by the states of Connecticut,  Massachusetts  and Rhode Island
     for  reimbursement  of expenditures for capital  improvements.  In order to
     receive  reimbursement,  the Company must submit requests for the projects,
     including  cost  estimates.  The Company  receives  from 70% to 100% of the
     costs of such projects,  which have included  bridges,  track structure and
     public  improvements.  To the extent that such grant  proceeds are used for
     capital  improvements to bridges and track structure,  they are recorded as
     deferred  grant  income  and  amortized   into  operating   revenues  on  a
     straight-line  basis  over  the  estimated  useful  lives  of  the  related
     improvements ($161 in 1998, $149 in 1997, and $136 in 1996).

     Grant  proceeds  utilized  to finance  public  improvements,  such as grade
     crossings  and  signals,  are  recorded  as a direct  offset to the related
     expense.

                                     II-15
<PAGE>

     Although the Company  cannot  predict the extent and length of future grant
     programs,  it intends to continue filing requests for such grants when they
     are available.

     Revenue Recognition

     Freight  revenues are recorded at the time delivery is made to the customer
     or the connecting carrier.

     Income or loss  from  sale,  condemnation  and  disposal  of  property  and
     equipment  and  easements  is  recorded  at the  time  the  transaction  is
     consummated and collectability is assured.

     Income Taxes

     The Company  accounts for income taxes under SFAS No. 109,  "Accounting for
     Income  Taxes".  This  standard  requires  the Company to compute  deferred
     income taxes based on the differences  between the financial  statement and
     tax basis of assets and  liabilities  using  enacted rates in effect in the
     years in which the differences are expected to reverse.

     Income per Share

     Basic income per common share is computed using the weighted average number
     of common shares  outstanding  during each year.  Diluted income per common
     share  reflects  the  effect  of  the  Company's  outstanding   convertible
     preferred  stock,  options and warrants  (using the treasury stock method),
     except where such items would be antidilutive.

     A  reconciliation  of net income  available to common  shareholders for the
     computation of diluted income per share is as follows:
<TABLE>

                                                Years Ended December 31,
                                                  1998    1997    1996
                                                ------  ------  ------
<S>                                            <C>     <C>     <C>  

     Net income                                 $3,784  $1,930  $1,251
     Interest expense impact (net of tax) on
      assumed conversion of debt to exercise
      warrants                                      --      84      84
                                                ------  ------  ------
     Net income available to common
      shareholders assuming dilution            $3,784  $2,014  $1,335
                                                ======  ======  ======
</TABLE>

     A reconciliation  of weighted average shares used for the basic computation
     and that used for the diluted computation is as follows:
<TABLE>

                                                  Years Ended December 31,
                                                 1998       1997       1996
                                                ------     ------     ------
<S>                                         <C>        <C>        <C> 

     Weighted average shares for basic       3,352,052  2,208,820  2,178,382
     Dilituve effect of convertible preferred
      stock, options and warrants               81,104    280,450    282,295
                                             ---------  ---------  ---------
     Weighted average shares for diluted     3,433,156  2,489,270  2,460,677
                                             =========  =========  =========
</TABLE>

     Employee Stock Option Plan

     The  Company  accounts  for  stock-based  awards  to  employees  using  the
     intrinsic value method.

     Use of Estimates

     The  preparation of the Company's  financial  statements in conformity with
     generally  accepted  accounting  principles  requires  management  to  make
     estimates and  assumptions  that affect the reported  amounts of assets and
     liabilities and disclosure of contingent assets and liabilities at the date
     of the  financial  statements  and the  reported  amounts of  revenues  and
     expenses during the reporting period.  Actual results may differ from those
     estimates.  The Company's principal estimates include reserves for accounts
     receivable,  useful  lives of  properties,  accrued  liabilities  including
     health  insurance  claims and legal and  environmental  contingencies,  and
     deferred income taxes.

                                     II-16
<PAGE>

     Fair Value of Financial Instruments

     The following  methods and  assumptions are used to estimate the fair value
     of each class of financial instrument held or owed by the Company:

          Current   assets  and  current   liabilities:   The   carrying   value
          approximates fair value due to the short maturity of these items.

          Long-term  debt:  The fair value of the  Company's  long-term  debt is
          based on secondary market indicators.  Since the Company's debt is not
          quoted,  estimates  are  based on each  obligation's  characteristics,
          including   remaining   maturities,   interest  rate,  credit  rating,
          collateral,  amortization schedule and liquidity.  The carrying amount
          approximates fair value at December 31, 1997.

     Reporting Comprehensive Income

     Effective  January 1, 1998,  the Company  adopted  Statement  of  Financial
     Accounting  Standards ("SFAS") No. 130, "Reporting  Comprehensive  Income",
     which  requires  businesses  to  disclose   comprehensive  income  and  its
     components in their general-purpose  financial statements.  The Company has
     no comprehensive income.

     Segment Reporting

     Effective  January 1, 1998, the Company adopted SFAS No. 131,  "Disclosures
     about  Segments of an Enterprise and Related  Information",  which requires
     disclosure  of  certain  financial  and  descriptive  information  about  a
     company's operating  segments.  The Company organizes itself as one segment
     reporting  to the chief  operating  decision  maker.  Products and services
     consist  primarily of interstate  freight rail services.  These include the
     movement of freight in both  conventional  freight  cars and in  intermodal
     containers  on  flat  cars  over  the  Company's  rail  lines,  as  well as
     non-freight transportation services such as switching, weighing and special
     trains and services rendered to freight customers and other outside parties
     by the  Company's  Maintenance  of  Way,  Communications  and  Signals  and
     Maintenance of Equipment Departments.

     Recently Issued Financial Accounting Standards

     In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
     "Accounting for Derivative  Instruments and Hedging Activities",  effective
     for fiscal years beginning  after June 15, 1999. The new standard  requires
     that all  companies  record  derivatives  on the balance sheet as assets or
     liabilities, measured at fair value. Gains or losses resulting from changes
     in the values of those  derivatives would be accounted for depending on the
     use of the  derivative  and  whether  it  qualifies  for hedge  accounting.
     Management  is  currently  assessing  the  impact  of SFAS  No.  133 on the
     financial statements of the Company. The Company will adopt this accounting
     standard on January 1, 2000, as required.

2.   Property and Equipment

     Property and equipment consists of the following:
<TABLE>

                                                       December 31,
                                                      1998      1997
                                                    -------   -------
<S>                                                <C>       <C> 

     Land and improvements                           $9,124    $9,128
     South Quay property                             11,845    11,464
     Track structure                                 51,119    48,241
     Buildings and other structures                   5,692     5,318
     Equipment                                       21,454    17,196
                                                    -------   -------
                                                     99,234    91,347
     Less accumulated depreciation                  (27,339)  (25,456)
                                                    -------   -------
      Total property and equipment, net             $71,895   $65,891
                                                    =======   =======
</TABLE>
                                     II-17
<PAGE>


     South Quay Property

     Pursuant  to permits  issued by the United  States  Department  of the Army
     Corps  of  Engineers   ("ACE")  and  the  Rhode  Island  Coastal  Resources
     Management Council ("CRMC"), the Company has created 33 acres of waterfront
     land in East Providence, Rhode Island ("South Quay") designed to capitalize
     on the  growth of  intermodal  transportation,  utilizing  rail,  water and
     highway  connections.  The property has good highway  access (1/2 mile from
     I-195),  direct rail access and is adjacent to a 12 acre site also owned by
     the Company.

     The permits for the property allow for the construction of a dock along the
     west face of the South Quay.  The ACE permit has been  extended to December
     31, 2003 and the Company has a request  pending for  extension  of the CRMC
     permit  which  expired in 1998.  The Company  intends to construct a vessel
     unloading area if it is able to attract user or investment commitments. The
     Company has engaged in  discussions  with  potential  users  interested  in
     utilizing  the  property  for off loading  bulk  products  such as salt and
     construction  aggregate.  The Company has also explored the  development of
     the facility for offloading container vessels and barges.

     The Company  will need  additional  terminal  capacity to achieve  expected
     growth in its intermodal container business.  The Company currently intends
     to use a portion of the  property  as an  intermodal  terminal  facility to
     provide it with such capacity.  This  development  will not occur until the
     Company completes the overhead  clearance project required for the State of
     Rhode Island's freight rail improvement project.

     The Company intends to explore all development  opportunities for the South
     Quay and believes its costs will be fully  recovered  from future leases of
     the property,  associated rail freight  revenues,  particularly  intermodal
     double stack container trains,  and possible port charges such as wharfage,
     dockage and storage.

     The Company,  relying on Rhode Island  Supreme Court  decisions  concerning
     title to formerly  tide flowed  property,  filed a lawsuit in 1996 in Rhode
     Island  Superior Court seeking to confirm the Company's fee simple absolute
     title to the South Quay.  Acting on motions for summary  judgment  from the
     Company and the State of Rhode Island and CRMC,  the  Superior  Court ruled
     that the Company is the fee simple  absolute  owner of the South Quay.  The
     state and CRMC have  appealed the matter to the Rhode Island  Supreme Court
     contending that the Company  possesses only a 50 year exclusive  license to
     develop and occupy the property which will need to be renewed at the end of
     the term.  A decision  from the Rhode Island  Supreme  Court is expected in
     1999. A finding that the Company  possesses  only a 50 year license  should
     not prevent the utilization of the South Quay as an intermodal facility.

3.   Notes Payable, Bank

     The Company has a revolving  line of credit with its principal  bank in the
     amount of $2,000 expiring June 1, 1999.  Borrowings  outstanding under this
     line of credit are unsecured, due on demand and bear interest at either the
     bank's  prime rate or one and one half percent over either the one or three
     month London Interbank Offered Rates. The Company pays no commitment fee on
     this line.  There were no loans  outstanding  under the line as of December
     31, 1998.

                                     II-18
<PAGE>

4.   Long-Term Debt and Extraordinary Loss on Early Extinguishment of Debt
<TABLE>

     Long-term debt consists of the following:            December 31,
                                                         1998       1997
                                                       -------    -------
<S>                                                    <C>       <C> 

     10% note payable to Capital Properties, Inc.,
      (which, with the Company, has a common
      controlling shareholder), certain real
      estate pledged as collateral                      $   --     $3,993
     8.69% note payable to a commercial lender;
      certain equipment, track structure and
      accounts receivable pledged as collateral             --      3,229
     7.9% note payable to a commercial lender,
      three locomotives pledged as collateral               --        689
     10% subordinated note payable to
      Massachusetts  Capital Resource Company 
      ("MCRC"),  effective interest rate of 10.3%,
      Massachusetts track structure pledged as
      collateral                                            --      4,936
                                                       -------    -------

     Total long-term debt                                   --     12,847
     Less current portion                                   --        931
                                                       -------    -------
     Long-term debt, less current portion                $  --    $11,916
                                                        ======    =======
</TABLE>

     The Company utilized a substantial  portion of the proceeds from its common
     stock  offerings  and  other  income  to  pre-pay  all of  its  outstanding
     long-term  debt which  resulted  in the  release of all  collateral  liens.
     Prepayment  penalties of $344 were  incurred on early  extinguishment  of a
     significant  portion of this debt, which penalties net of a $125 income tax
     benefit have been  reported as an  extraordinary  item on the  accompanying
     statement of income for 1998.

5.   Accrued Expenses
<TABLE>

     Accrued expenses consist of the following:           December 31,
                                                         1998     1997
                                                       -------  -------
<S>                                                    <C>      <C> 

     Casualty and environmental claims                   $  30    $ 279
     All other                                             679      652
                                                       -------  -------
                                                         $ 709    $ 931
                                                        ======   ======
</TABLE>

     Casualty loss and environmental claims expense,  included in transportation
     expense,  amounted  to $111 in 1998 and $171 in 1996.  The  Company did not
     incur any casualty loss and environmental claims expense in 1997.

6.   Other Income
<TABLE>

     Other income consists of the following:      Years Ended December 31,
                                                   1998     1997    1996
                                                 ------   ------  ------
<S>                                            <C>       <C>    <C> 

       Gain from sale, condemnation and
        disposal of property and equipment
        and easements, net                       $2,561   $ 157   $1,103
       Recovery of  prior  year
        environmental claim (See Note 8)          1,000       --      --
       Rentals and license fees, under
        various operating leases                    423      470     494
       Interest                                     172       11      63
                                                 ------   ------  ------
                                                 $4,156    $ 638  $1,660
                                                 ======   ======  ======
</TABLE>

     Gain from sale,  condemnation  and disposal of property and  equipment  and
     easements  for 1998  includes  $2,293  received  from the sale of long term
     fiber optics cable licenses.

                                     II-19
<PAGE>

7.   Provision for Income Taxes
<TABLE>

     The provision for income taxes consists of the following:
                                               Years Ended December 31,
                                                 1998     1997    1996
                                               ------   ------  ------
<S>                                          <C>       <C>      <C>

     Current:
      Federal                                  $1,865    $ 750   $ 150
      State                                       125       90      30
                                               ------   ------  ------
                                                1,990      840     180
     Deferred, Federal                            245      260     600
                                               ------   ------  ------
                                               $2,235   $1,100   $ 780
                                               ======   ======  ======
</TABLE>

     The 1998  provision  for income taxes is net of a $125  current  income tax
     benefit  related to the  extraordinary  loss from early  extinguishment  of
     debt.

     The following summarizes the estimated tax effect of significant cumulative
     temporary  differences  that are  included in the net  deferred  income tax
     provision:
<TABLE>
                                               Years Ended December 31,
                                                 1998     1997    1996
                                               ------   ------  ------
<S>                                             <C>      <C>     <C>  
     Depreciation and amortization              $ 194    $ 148   $  87
     General business tax credits                  61      588     238
     Deferred grant income                        (15)    (478)   (271)
     Gain from sale, condemnation and
      disposal of properties and equipment        (83)     (17)    319
     Accrued casualty and environmental
      claims                                       88       14     218
     Other                                         --        5       9
                                               ------   ------  ------
                                                $ 245    $ 260   $ 600
                                               ======   ======  ======
</TABLE>

     Deferred  income  taxes  reflect  the  net  tax  effects  of (a)  temporary
     differences  between  the  carrying  amount of assets and  liabilities  for
     financial  reporting purposes and the amounts used for income tax purposes,
     and (b) tax credit  carryforwards.  The tax  effects of  significant  items
     comprising  the Company's net deferred  income tax liability as of December
     31, 1998 and 1997 are as follows:
<TABLE>

                                                       December 31,
                                                      1998      1997
                                                    -------   -------
     Deferred income tax liabilities-
      Differences between book and tax basis of
<S>                                                 <C>       <C>    
       properties                                   $11,198   $11,087
                                                    -------   -------
     Deferred income tax assets:
      Tax credit carryforwards                           --        61
      Deferred grant income                           2,402     2,387
      Accrued casualty losses                            11        99
      Other                                              63        63
                                                    -------   -------
                                                      2,476     2,610
                                                    -------   -------

     Net deferred income tax liability               $8,722    $8,477
                                                     ======    ======
</TABLE>

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

                                               Years Ended December 31,
                                                 1998     1997    1996
                                                ------  ------  ------
<S>                                                <C>     <C>     <C>
     Federal statutory rate                        34%     34%     34%
     Depreciation of properties acquired from
      bankrupt railroads having a tax basis
      in excess of cost                            (1)     (1)     (1)
     Non-deductible expenses                        2       1       4
     State income tax, net of federal income
      tax benefit                                   2       2       1
                                               ------  ------  ------
     Effective tax rate                            37%     36%     38%
                                               ======  ======  ======
</TABLE>
                                     II-20
<PAGE>

8.   Commitments and Contingent Liabilities

     The Company is a defendant in certain lawsuits relating to casualty losses,
     many of which are covered by insurance subject to a deductible. The Company
     believes that adequate provision has been made in the financial  statements
     for any  expected  liabilities  which may result from  disposition  of such
     lawsuits.

     In 1995 the Company  entered into a  settlement  agreement  with  Bestfoods
     (formerly CPC International, Inc.) resolving an environmental claim against
     the  Company,  arising  out of a 1974 rail car  incident.  Pursuant  to the
     settlement  agreement,  the Company paid  Bestfoods $990 in common stock of
     the company and cash.  The Company and  Bestfoods  agreed that in the event
     Bestfoods  recovered  proceeds from its insurance  carrier for the costs of
     remediation  of the involved  site, the Company would be entitled to 10% of
     Bestfoods' net recovery after  deduction of litigation  expenses.  In 1997,
     Bestfoods  obtained a judgement in its favor from its insurance carrier for
     over $18,000  (which amount  includes  approximately  $5,000 of prejudgment
     interest)  as well as an order  that  obligates  the  insurance  carrier to
     reimburse  Bestfoods  for  future  remediation   expenses.   The  insurance
     carrier's appeal of this judgement was unsuccessful and it has now paid the
     $18,000 judgement to Bestfoods.  In July 1998, Bestfoods paid $1,000 to the
     Company as an interim  payment of the Company's 10% recovery  pending final
     resolution  of amounts to be paid to  Bestfoods by its  insurance  carrier.
     Negotiations   continue  between   Bestfoods  and  the  insurance   carrier
     concerning  the  payment of future  expenses,  the  potential  recovery  of
     litigation  expenses and the resolution of a lawsuit filed by the insurance
     carrier  against  Bestfoods  and the Company  (for which  Bestfoods is both
     defending and indemnifying the Company). The insurance policy has limits of
     $25,000.

     While it is possible that some of the foregoing matters may be settled at a
     cost greater than that provided for, it is the opinion of management  based
     upon the advice of counsel that the ultimate liability, if any, will not be
     material to the Company's financial statements.

9.   Issuance of Common Stock:

     In March  1998 the  Company  completed  an  underwritten  secondary  public
     offering of common  stock and issued  1,000,000  shares of common  stock at
     $14.25 per share. In October 1998 the Company  completed  another secondary
     public  offering of common stock and issued  750,000 shares of Common Stock
     at $11.125  per  share.  Net  proceeds  from these  offerings  amounted  to
     $20,056.  A substantial  portion of these funds were utilized to retire the
     Company's  long and short-term  debt and for the  acquisition of rail cars.
     The Company intends to utilize the remaining  proceeds from these offerings
     to expand its Worcester,  MA maintenance facility and for general corporate
     purposes  including  possible  acquisitions of other connecting  railroads,
     rail lines and trackage  rights;  equipment  additions  and  infrastructure
     improvements.

     In connection with the March Offering the Company sold to the  underwriters
     warrants to purchase  up to 100,000  shares of common  stock at an exercise
     price of $22.09 per share.  In  connection  with the October  Offering  the
     Company sold to the underwriter warrants to purchase up to 75,000 shares of
     common  stock at an  exercise  price of $17.24  per share.  These  warrants
     become  exercisable  in 1999,  one year  from  the  effective  dates of the
     respective Offerings,  and expire four years thereafter.  They grant to the
     holders thereof  certain demand and  "piggyback"  rights of registration of
     the  securities  issuable  upon  exercise.  These  warrants  have  not been
     included in the  calculation of diluted income per common share since their
     effect is antidilutive.

     In March 1998 MCRC  exercised its warrants to acquire  200,000 newly issued
     shares of the Company's  common stock for $7.10 per share.  Proceeds to the
     Company  consisted  of a  $1,420  reduction  in the  outstanding  principal
     balance of its 10% subordinated long-term note payable to MCRC.

10.  Acquisition of Connecticut Central Railroad Company:

     On April 21, 1998 the Company acquired all of the outstanding  common stock
     of Connecticut  Central Railroad Company ("Conn Central") for 20,000 shares
     of newly  issued  common  stock  of the  Company.  The  Company  issued  an
     additional  3,614  shares of its common stock to retire $50 of debt owed by
     Conn Central to two of its former shareholders. The total fair market value
     of the shares issued was $383,  which exceeded the fair market value of the
     net assets acquired by $199, which amount, net of amortization, is reported
     as goodwill on the  accompanying  balance sheet.  The Company is amortizing
     this  goodwill  over  a  period  of  three  years.  Conn  Central's  former

                                     II-21
<PAGE>

     shareholders  will  receive an  additional  7,500  shares of the  Company's
     common stock in April 1999 if certain  financial and other  conditions  are
     met.  Issuance of such shares will give rise to additional  goodwill.  Conn
     Central  was  a  shortline   railroad  which  had  operating   rights  over
     approximately  28 miles of track in central  Connecticut  connecting to the
     Company's  Middletown Secondary line. Conn Central's operations were merged
     into those of the Company at the time of acquisition. Pro forma information
     would not be materially different from historical information.

11.  Employee Benefit Plans

     Stock Option Plan

     The Company has a  non-qualified  stock  option plan  ("SOP")  covering all
     management  personnel  having a  minimum  of one year of  service  with the
     Company  and who are not  holders of a majority  of either its  outstanding
     common stock or its outstanding preferred stock. In addition, the Company's
     outside  directors are eligible to  participate  in the SOP. The SOP covers
     50,000  common  shares or 5% of the  shares of  common  stock  outstanding,
     whichever is greater (211,407 shares at December 31, 1998). Options granted
     under the SOP, which are fully vested when granted,  are exercisable over a
     ten year period at the market  price for the  Company's  common stock as of
     the date the options are granted.

     Changes in stock options outstanding are as follows:
<TABLE>
                                                         Weighted Average
                                                         ---------------
                                              Number    Exercise    Fair
                                             of shares    Price    Value
                                            ---------  ---------  -------
<S>                                          <C>          <C>      <C>  
     Outstanding at January 1, 1996            33,791      $6.27

     Granted                                    7,790       6.88    $2.21
     Exercised                                 (3,823)      5.99
     Expired                                   (2,604)      6.17
                                              -------
     Outstanding and exercisable at
      December 31, 1996                        35,154       6.44

     Granted                                    7,970       7.88    $2.96
     Exercised                                 (7,593)      6.63
     Expired                                   (1,513)      5.98
                                              -------
     Outstanding and exercisable at
      December 31, 1997                        34,018       6.76

     Granted                                    8,040      18.38    $7.98
     Exercised                                 (3,574)      7.15
     Expired                                      (80)     18.38
                                              -------
     Outstanding and exercisable at 
      December 31, 1998                        38,404       9.13
                                               ======
</TABLE>

     The fair  value of  options  on their  grant  date was  measured  using the
     Black-Scholes  options pricing model.  Key  assumptions  used to apply this
     pricing model are as follows:
<TABLE>

                                                1998       1997        1996
                                             ---------   ---------   ---------
<S>                                           <C>        <C>         <C> 
     Average risk-free interest rate          4.53%      5.75%       6.4%
     Expected life of option grants           7.0 years   7.0 years   7.0 years
     Expected volatility of underlying stock   36%         29%        22%
     Expected dividend payment rate, as
      a percentage of the share price
      on the date of grant                     .65%       1.26%       1.45%
</TABLE>

     It should be noted that the option pricing model used was designed to value
     readily  tradable  stock options with  relatively  short useful lives.  The
     options granted to employees are not tradable and have contractual lives of
     up to ten years. However,  management believes that the assumptions used to
     value the options and the model applied yield a reasonable  estimate of the
     fair value of the grants made under the circumstances.

                                     II-22
<PAGE>

     The following table sets forth  information  regarding  options at December
     31, 1998:
<TABLE>

                       Range of      Number        Weighted Average
         Number        Exercise    Currently    Exercise   Remaining
      of  Options      Prices     Exercisable    Price   Life (in years)
       ---------     ----------    ----------   ---------------------
<S>      <C>       <C>             <C>           <C>         <C>
          5,791     $3.25 - 4.38     5,791         $3.75       3
         20,406      5.50 - 7.88    20,406          7.18       6
          4,247      8.50 - 12.75    4,247          8.50       1
          7,960        18.375        7,960         18.375      9
</TABLE>

     The Company has elected to remain with the accounting prescribed by APB 25,
     instead  of   adopting   SFAS  No.   123,   "Accounting   for   Stock-Based
     Compensation".  Therefore, no compensation cost has been recognized for the
     SOP. Had  compensation  cost for the Company's  SOP been  determined on the
     fair value of the grant dates for awards under the SOP consistent  with the
     method  of  SFAS  123,  the  Company's  net  income   available  to  common
     shareholders and income per share would have been as follows:
<TABLE>

                                                  Years  Ended December 31,
                                                   1998     1997    1996
                                                  ------   ------  ------
     Net income available to common shareholders:
<S>                                               <C>      <C>     <C>   
      As reported                                 $3,781   $1,927  $1,248
      Pro forma                                    3,764    1,919   1,243
     Basic income per share: 
      As reported                                   1.13     .87     .57
      Pro forma                                     1.12     .87     .57
     Diluted income per share:
      As reported                                   1.10     .81     .54
      Pro forma                                     1.10     .81     .54
</TABLE>

     The  income  per share  figures  for 1998 are net of a $.06 per share  loss
     attributable to an extraordinary item.

     Defined Contribution Retirement Plans

     The Company has a deferred profit-sharing plan ("Plan") which covers all of
     its  employees  who  are  members  of  its  collective   bargaining  units.
     Contributions  to the Plan are  required  in years in which the Company has
     income from "railroad operations" as defined in the Plan. Contributions are
     to be equal to at least 10% but not more than 15% of the  greater of income
     before income taxes or income from railroad operations subject to a maximum
     contribution of $3.5 per eligible  employee.  Contributions to the Plan may
     be made in cash or in shares of the Company's  common stock.  Contributions
     accrued under this Plan amounted to $425 in 1998,  $337 in 1997 and $226 in
     1996. The Company made its 1996 and 1997  contributions and intends to make
     its 1998 contribution in newly issued shares of its common stock.

     The Company also has a Simplified  Employee  Pension  Plan  ("SEPP")  which
     covers  substantially  all  employees  who  are not  members  of one of its
     collective  bargaining  units.  Contributions to the SEPP are discretionary
     and are  determined  annually as a percentage  of each  covered  employee's
     compensation.  Contributions  accrued  under the SEPP  amounted  to $197 in
     1998, $196 in 1997 and $189 in 1996.

     Employee Stock Purchase Plan

     The  Company has an  Employee  Stock  Purchase  Plan  ("ESPP")  under which
     eligible employees may purchase registered shares of common stock at 85% of
     the market price for such shares.  An aggregate of 200,000 shares of common
     stock are authorized  for issuance under the ESPP which was  established in
     1997.  Any  shares  purchased  under  the  ESPP are  subject  to a two year
     lock-up. ESPP purchases amounted to 5,504 shares in 1998 and 2,846 in 1997.

                                     II-23
<PAGE>

12.  Preferred Stock

     The Company's $50 par value preferred stock is convertible  into 100 shares
     of common stock at the option of the shareholder.  The noncumulative  stock
     dividend is fixed by the  Company's  Charter at an annual rate of $5.00 per
     share, out of funds legally available for the payment of dividends.

     The holders of  preferred  stock are entitled to one vote for each share in
     the  election  of  two-thirds  of the Board of  Directors.  The  holders of
     preferred  stock and holders of common  stock are  entitled to one vote per
     share, voting in separate classes, upon matters voted on by shareholders.

13.  Selected Quarterly Financial Data (Unaudited)

     Historically  the Company has experienced  lower operating  revenues in the
     first  quarter  of the  year.  The  following  table  sets  forth  selected
     financial data for each quarter of 1998 and 1997. The  information for each
     of  these   quarters  is  unaudited  but  includes  all  normal   recurring
     adjustments that the Company considers  necessary for a fair  presentation.
     These results,  however are not  necessarily  indicative of results for any
     future period.
<TABLE>

                                        Year Ended December 31, 1998
                                    ---------------------------------
                                      First   Second  Third    Fourth
                                     Quarter  Quarter Quarter  Quarter
                                    -------  -------  -------  -------

<S>                                  <C>      <C>      <C>      <C>   
     Operating Revenues              $4,983   $5,909   $6,393   $5,453
     Income from Operations             378      787    1,500       37
     Income before Extraordinary
      Item                              136    1,988    1,666      213
     Net Income                         136    1,818    1,642      188

     Basic Income Per Common Share:
      Income before Extraordinary
       Item                           $ .06    $ .58    $ .48    $ .05
      Net Income                        .06      .53      .47      .05

     Diluted Income Per Common Share:
      Income before Extraordinary
       Item                           $ .06    $ .56    $ .47    $ .05
      Net Income                        .06      .51      .46      .04
</TABLE>
<TABLE>


                                        Year Ended December 31, 1997
                                    ----------------------------------
                                      First   Second  Third    Fourth
                                     Quarter  Quarter Quarter  Quarter
                                    -------  -------  -------  -------
<S>                                  <C>      <C>      <C>      <C>   
     Operating Revenues              $4,682   $5,596   $5,947   $5,858
     Income from Operations             275      823    1,721      931
     Net Income                          63      459      959      449

     Basic Income Per Common Share    $ .03    $ .21    $ .43    $ .20

     Diluted Income Per Common
      Share                           $ .03    $ .19    $ .41    $ .19

</TABLE>

                             * * * * * * *

Item 9. Disagreements on Accounting and Financial Disclosure
        Not applicable.

                                     II-24
<PAGE>

                                    PART III

Item 10. Directors and Executive Officers of the Registrant

  The  Company's  Charter  and Bylaws  provide  that the members of the Board of
Directors (the "Board") shall be elected separately by the Company's two classes
of stock.  Holders of Common Stock elect one-third of the Board of Directors and
the holders of Preferred  Stock elect the remainder of the Board.  Directors are
elected to serve until the next annual meeting and until their  successors  have
been duly  elected by the  shareholders.  There are  currently  three  directors
elected by the  holders of the Common  Stock and nine  directors  elected by the
holders  of the  Preferred  Stock.  Officers  are  elected  by and  serve at the
discretion of the Board of Directors.


Directors and Executive Officers

   The current directors and executive officers,  their ages and their positions
held with the Company are as follows:

   Name                        Age  Position

  Robert H. Eder(a)             66  Chairman of the Board and
                                    Chief Executive Officer
  Orville R. Harrold(b)         66  President, Chief Operating
                                    Officer and Director
  Robert J. Easton(b)           55  Treasurer and Director
  Heidi J. Eddins               42  Vice President, Secretary and
                                    General Counsel
  Richard W. Anderson (c)       51  Director
  Frank W. Barrett(b)           59  Director
  Phillip D. Brown(b)           55  Director
  John P. Burnham (c)           58  Director
  John H. Cronin(b)             65  Director
  J. Joseph Garrahy(b)          68  Director
  John J. Healy(b)              63  Director
  William J. LeDoux(a)          67  Director
  Charles M. McCollam, Jr.(a)   66  Director

  (a)    Elected by holders of Common Stock.
  (b)    Elected by holders of Preferred Stock.
  (c)    Elected by Board of Directors to fill vacancy.

   The  following  is a brief  summary of the  background  of each  director and
executive officer.


Directors and Executive Officers

     Robert H. Eder, Chairman of the Board and Chief Executive Officer. Mr. Eder
became  President of the Company in 1966 and led the Company through its efforts
to become an independent  operating  company.  He has been Chairman of the Board
since 1980. He is a graduate of Harvard College and Harvard Law School. He (with
his wife) is also majority owner and Chairman of an affiliated company,  Capital
Properties,  Inc., a real estate holding company of which he is also a Director.
Mr. Eder is admitted to practice law in Rhode Island and New York.

     Orville R. Harrold,  President,  Chief Operating Officer and Director.  Mr.
Harrold  has  been  with the  Company  since  the  commencement  of  independent
operations in February 1973.  Over the past 25 years,  he has held the positions
of Chief Engineer and General Manager,  becoming  President in 1980. Mr. Harrold
has a  bachelors  degree in  mechanical  engineering  from the Pratt  Institute,
Brooklyn,  New York and has been  employed in the  railroad  industry in various
capacities since 1960.

     Heidi J. Eddins, Vice President, Secretary and General Counsel. Mrs. Eddins
joined the  Company  in 1983 as  Assistant  General  Counsel,  becoming  General
Counsel and Assistant Secretary in 1984, Secretary in 1988 and Vice President in
1997. Prior to joining the Company,  she was in private practice at the law firm
of Updike, Kelly and Spellacy in Hartford,  Connecticut.  She is a 1981 graduate
of the  University of Connecticut  Law School and holds a bachelors  degree from
Boston  College.  Mrs.  Eddins  is  admitted  to  practice  law in  Connecticut,
Massachusetts  and Rhode  Island.  Mrs.  Eddins  resigned her position  with the
Company effective March 1999.

                                     III-1
<PAGE>

     Robert J. Easton,  Treasurer  and  Director.  Mr.  Easton has been with the
Company since 1986, initially as Controller.  He was promoted to the position of
Treasurer and Controller in 1988.  Prior to joining the Company,  Mr. Easton had
21 years of experience in public accounting. He is a Certified Public Accountant
with a bachelors degree in accounting from the University of Rochester.

     Richard W.  Anderson,  Director.  Mr.  Anderson  has been a Director of the
Company  since  1998.  He is Senior  Vice  President  of  Massachusetts  Capital
Resource  Company   ("MCRC"),   a  private   investment  firm  funded  by  major
Massachusetts  based life  insurance  companies  providing  higher  risk  growth
capital to  Massachusetts  businesses.  He began working at MCRC in 1981 as Vice
President. He was promoted to Senior Vice President in 1985.

     Frank W. Barrett,  Director. Mr. Barrett has been a Director of the Company
since 1995.  From 1993 to 1998 he was Executive  Vice  President at  Springfield
Institution for Savings ("SIS").  Effective  January 1, 1999 he became Executive
Vice  President  and Chief  Lending  Officer of Family  Bank.  Family  Bank is a
Massachusetts subsidiary of Peoples Heritage Financial Group and the acquirer of
SIS. He is also a director of Dairy Mart Convenience Store, Inc.

     Phillip D. Brown,  Director.  Mr.  Brown has been a Director of the Company
since 1995.  He has been  President and Chief  Executive  Officer of Unibank for
Savings, a regional bank in central  Massachusetts  since August 1993. From 1990
until that time, Mr. Brown was the President of Citizens Bank of  Massachusetts.
Mr. Brown resigned as a Director of the Company in January 1999.

     John P. Burnham, Director. Mr. Burnham has been a Director since April 1998
when he was elected by the Board to fill a vacancy created by an increase in the
size of the Board in connection  with the  acquisition  of  Connecticut  Central
Railroad Company ("Conn Central"). From 1987 to April 1998, he was a shareholder
of Conn Central and served as its  Chairman.  He is a numismatic  and  financial
consultant.  From 1967 to 1996,  Mr.  Burnham was the curator of the  numismatic
(rare coin) collection at Yale University.

     John H.  Cronin,  Director.  Mr.  Cronin has been a Director of the Company
since 1986.  Since 1971 until his  retirement in 1996,  Mr. Cronin was owner and
President of Ideal Products, Inc., a wholesale entertainment supply company.

     J. Joseph Garrahy, Director. Mr. Garrahy has been a Director of the Company
since 1992. He is a former four term  Governor of Rhode Island and,  since 1990,
has been an independent  business  consultant in the State of Rhode Island.  Mr.
Garrahy is also a director of Grove Real Estate Investment Trust.

     John J. Healy, Director. Mr. Healy has been a Director of the Company since
1991. He has been President of Worcester  Affiliated Mfg. L.L.C., an independent
business  consulting  firm  involved in efforts to revitalize  manufacturing  in
Massachusetts,  since January 1997.  Prior thereto,  Mr. Healy was President and
Chief Executive Officer of HMA Behavioral Health, Inc., a behavioral health care
management service provider.

     William J. LeDoux,  Director. Mr. LeDoux has been a Director of the Company
since 1990.  He has been  engaged in the private  practice of law in the City of
Worcester since 1963.

     Charles M. McCollam, Jr., Director. Mr. McCollam has been a Director of the
Company since 1996. He owns and operates a number of insurance businesses in the
State of Connecticut,  as well as McCollam Associates, a consulting firm. He was
the Chief of Staff to a former governor of Connecticut.

Board Committees

  The Board of  Directors  has  established  an  Executive  Committee,  an Audit
Committee and a Stock Option and Compensation Committee.

     Messrs.  Eder,  Harrold  and  Easton  serve  as  members  of the  Executive
Committee.  The members of the Audit  Committee  are  currently  John H. Cronin,
Chairman, J. Joseph Garrahy and Frank W. Barrett.  William J. LeDoux,  Chairman,
John J. Healy and Charles M.  McCollam,  Jr.  currently  serve as members of the
Stock Option and Compensation Committee.

Director Compensation

  Each director who is not an employee of the Company receives an attendance fee
for each  meeting of the Board equal to $500 plus the product of $50  multiplied

                                     III-2
<PAGE>

by the  number  of years of  service  as a  director.  Each  member of the Audit
Committee and the Stock Option and Compensation Committee receives $300 for each
attended meeting of the committee and the Chairman of each committee receives an
additional $50 attendance fee.

  During  the month of  January of each year,  each  non-employee  director  who
served on the Board on the  preceding  December  31 is granted  options  for the
purchase of 100 shares of Common Stock, plus options for an additional 10 shares
of  Common  Stock for each full year of  service.  The  exercise  price for such
options is the last sale price of the Common  Stock on the last  business day of
the preceding  year, and the term of each option is 10 years (subject to earlier
termination if the grantee ceases to serve as a director), provided however that
no option is exercisable within six months following the date of grant.


Item 11. Executive Compensation

  The following table summarizes the compensation paid or accrued by the Company
during the three year period ended  December 31,  1998,  to its Chief  Executive
Officer  and each of its four most highly  compensated  executive  officers  who
earned more than $100,000 in salary and bonus in 1998, for services  rendered in
all capacities to the Company during 1998.
<TABLE>

                      SUMMARY COMPENSATION TABLE

                                                  Long-Term        
                          Annual Compensation    Compensation 
                          -------------------    ------------      
                                                  Securities       
                                                  Underlying       
                                       Other       Options        All Other
 Name and Principal  Year  Salary(a)   Annual    to Purchase   Compensation(b)
      Position                     Compensation  Common Stock     

<S>                  <C>   <C>       <C>           <C>          <C>    
Robert H. Eder       1998  $292,286  $25,140(c)        0         $48,696
 Chairman of the     1997   288,530      0             0          47,453
  Board and                 
  Chief Executive    1996   289,216      0             0          47,617
   Officer                   

Orville R. Harrold   1998   240,382  20,000(d)     1,011          43,940
 President and Chief 1997   234,588      0           913          42,526
  Operating Officer  1996   231,787      0           932          40,508


Heidi J. Eddins (e)  1998   152,472  20,000(d)       355          12,800
 Vice President,     1997   138,920      0           311          10,702
Secretary                 
  and General        1996   133,997      0           313           9,381
Counsel                   


Robert J. Easton     1998   126,038  16,000(d)       310          11,412
  Treasurer          1997   123,232      0           210           9,353
                     1996   120,191      0           210           8,430

</TABLE>

(a) Includes  amounts  taxable to employees  for  personal use of  Company-owned
  vehicles.

(b) Includes  amounts paid  directly to the  retirement  accounts of  management
  staff under the Company's  simplified  employee pension plan, and, in the case
  of Robert H. Eder and Orville R. Harrold,  includes for 1998 premiums paid for
  life insurance coverage in the amounts of $35,896 and $31,140, respectively.

(c)Includes the cost of a vehicle purchased for Mr. Eder.

(d) Bonuses

(e) Mrs.  Eddins  resigned  effective  March 12, 1999 to accept a position  with
another company.

                                     III-3
<PAGE>

                      OPTION/SAR GRANTS IN LAST FISCAL YEAR

  The following table contains information concerning the grant of stock options
under the  Company's  Non-Qualified  Stock  Option  Plan to the Named  Executive
Officers during the Company's last fiscal year. The Company does not issue stock
appreciation rights.
<TABLE>


                        Number of
                       Securities   % of Total
                       Underlying     Options
                        Options       Granted    Exercise  Expiration
        Name           Granted(a)       To              
                                     Employees    Price      Date   
                                     In Fiscal
                                       1998

<S>                       <C>          <C>       <C>        <C> 
Orville R. Harrold        1,011        14.4%     $18.375    01/02/08

Heidi J. Eddins            355          5%       $18.375    01/02/08

Robert J. Easton           310          4.4%     $18.375    01/02/08

</TABLE>

(a) The options  were all granted on January 2, 1998 and became  exercisable  on
  July 2, 1998.





          AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR
                        AND FISCAL YEAR END OPTION VALUES

  The following  table sets forth  individual  exercises of stock options during
1998 and the  year-end  values of options to purchase  common  stock held by the
Named Executive Officers as of December 31, 1998.
<TABLE>


                                            Number of          
                                            Securities       Value of
                                            Underlying     Unexercised
                                           Unexercised     In-the-Money
                                            Options at          at
                                           December 31,    December 31,
                                               1998           1998(b)
                                            -----------   -------------
                       Shares
                     Acquired      Value    Exercisable /   Exercisable /
        Name            on     Realized(a)  Unexercisable  Unexercisable
                     Exercise


<S>                   <C>       <C>           <C>            <C> 
Orville R. Harrold    1,175     $ 7,380       1,403/0        $1,519/0

Heidi J. Eddins         200     $   863         939/0        $2,457/0

Robert J. Easton        173     $   606         967/0        $3,226/0
</TABLE>


(a) Based on the last sale  price of the  Common  Stock on the date of  exercise
  minus the exercise price.

(b) Based on the  difference  between the  exercise  price of each grant and the
  closing price of the Company's  Common Stock on the AMEX on December 31, 1998,
  which was $12.375.

                                     III-4
<PAGE>

Item 12. Security Ownership of Certain Beneficial Owners and Management

  The  following  table  sets forth  certain  information  regarding  beneficial
ownership of the Common  Stock as of March 5, 1999,  by each person who is known
by the Company to  beneficially  own more than 5% of the  outstanding  shares of
Common Stock, each of the Company's  executives officers and directors;  and all
directors and executive officers of the Company as a group:
<TABLE>

Name                                    Number  Percentage

<S>                                   <C>         <C>  
Robert H. Eder(a)                      892,742     20.9%
Orville R. Harrold(b)                   24,095       *
Robert J. Easton(c)                      2,513       *
Heidi J. Eddins(d)                       4,449       *
Richard W. Anderson(e)                 200,100      4.7%
Frank W. Barrett(f)                        840       *
John P. Burnham                         10,500       *
John H. Cronin(h)                        1,540       *
J. Joseph Garrahy(i)                     1,150       *
John J. Healy(j)                         1,000       *
William J. LeDoux(k)                     1,650       *
Charles M. McCollam, Jr.(l)              1,010       *
Kennedy Capital Management, Inc.(m)    217,700      5.1%
All executive officers and                           
directors as a group                 1,142,652     26.7%
 (13 people)(n)                                 
</TABLE>


  *    Less than one percent
  (a)Mr. Eder's business address is 75 Hammond Street, Worcester,  Massachusetts
     01610.  Includes 74,580 shares of Common Stock owned by Mr. Eder's wife and
     assumes the  conversion  of the 500 shares of Preferred  Stock owned by Mr.
     Eder.
  (b)Includes (i) 1,700 shares of Common Stock held by Mr.  Harrold's wife, (ii)
     2,600  shares  of  Common  Stock  held  by a  custodian  in  an  individual
     retirement account for the benefit of Mr. Harrold and (iii) 1,273 shares of
     Common Stock under stock options exercisable within 60 days.
  (c ) Includes 118 shares of Common Stock held by Mr. Easton's wife in her name
     and 967 shares of Common Stock  issuable  under stock  options  exercisable
     within 60 days.
  (d)Includes 900 shares of Common  Stock held by Mrs.  Eddins'  minor  children
     under the  Uniform  Gift to  Minors  Act and 939  shares  of  Common  Stock
     issuable under stock options exercisable within 60 days.
  (e)Includes  200,000  shares of common  stock  held by  Massachusetts  Capital
     Resource Company of which Mr. Anderson disclaims beneficial ownership.  Mr.
     Anderson  is  Senior  Vice  President  of  Massachusetts  Capital  Resource
     Company.
  (f)Includes  340  shares  of  Common  Stock   issuable   under  stock  options
     exercisable within 60 days.
  (g)Includes  573  shares  of  Common  Stock   issuable   under  stock  options
     exercisable within 60 days.
  (h)Includes  210  shares  of  Common  Stock   issuable   under  stock  options
     exercisable within 60 days.
  (i)Includes  150  shares  of  Common  Stock   issuable   under  stock  options
     exercisable within 60 days.
  (j)Includes  700  shares  of  Common  Stock   issuable   under  stock  options
     exercisable within 60 days.
  (k)Includes  1,050  shares  of  Common  Stock  issuable  under  stock  options
     exercisable within 60 days.
  (l)Includes  110  shares  of  Common  Stock   issuable   under  stock  options
     exercisable within 60 days.
  (m)Kennedy  Capital Management, Inc.'s address  is  10829  Olive
     Boulevard, St. Louis, MO 63141-7739.
  (n)Includes  50,000  shares  of  Common  Stock  issuable  upon  conversion  of
     Preferred  Stock and 5,859  shares of Common  Stock  issuable  under  stock
     options exercisable within 60 days.

                                     III-5
<PAGE>

Item 13. Certain Relationships and Related Transactions

  On January 1, 1988, in accordance with a plan of  distribution,  shares of the
Company  were  distributed  to the  stockholders  of  Capital  Properties,  Inc.
("Capital  Properties") on a pro rata basis.  Mr. Eder and his wife own 52.3% of
the  outstanding  common stock of Capital  Properties.  As part of the plan, the
Company  issued  to  Capital  Properties  a  promissory  note in the  amount  of
$9,377,000  payable over a period of twenty years with interest at 12% per year,
prepayable at any time without penalty.  The Capital Properties note was secured
by a first mortgage on the Company's operating right-of-way in Worcester County,
Massachusetts.  During 1995,  the Company and Capital  Properties  negotiated an
agreement  reducing the interest  rate to 10% and  providing  for the  Company's
prepayment of $1,800,000 on its note.  Prior to negotiating  the agreement,  the
Company made additional  voluntary  prepayments  totaling $300,000,  $55,000 and
$200,000  during  1994,  1995 and 1996,  respectively.  The  Company  repaid the
balance of the Capital  Properties  note  (approximately  $3.9 million) with the
proceeds  of an offering  and sale of  1,000,000  shares of its common  stock in
March 1998 (March offering).

  In 1995,  the Company also entered into an agreement  with Capital  Properties
releasing a portion of the  collateral  securing  the note in  exchange  for the
right to have the Company convey the Wilkesbarre Pier in East Providence,  Rhode
Island  for  the sum of one  dollar  to the  purchaser  of  Capital  Properties'
petroleum  terminal  facilities  in East  Providence,  Rhode  Island.  Effective
January 1, 1998, a wholly-owned  subsidiary of Capital Properties which acquired
the petroleum terminal facilities, exercised the purchase right and acquired the
Wilkesbarre  Pier.  The Company  retained  the right to use the pier for certain
purposes.

  In 1998, the Company retired its outstanding debt obligations to Massachusetts
Capital Resource Company ("MCRC"). MCRC, a private investment fund, provided the
Company with $5.0  million in  financing in December  1995 for which the Company
issued a subordinated  note (the "MCRC Note"),  bearing  interest at the rate of
10% per  annum,  payable  in  quarterly  installments  with a  maturity  date of
December 31, 2005. In connection with the financing,  the Company also issued to
MCRC  warrants  for the  purchase of up to 200,000  shares of Common Stock at an
exercise price of $7.10 per share (the "MCRC Warrants").  Upon the completion of
the  March  Offering,  pursuant  to the  terms  of the  MCRC  Note  and the MCRC
Warrants, MCRC applied $1.4 million of the amount due under the MCRC Note toward
the exercise of the MCRC Warrants, leaving a remaining principal balance of $3.6
million on the MCRC Note.  Payments were made on April 21, May 19, June 15, July
23 and October 23, 1998 to retire this obligation.  Director Richard W. Anderson
is Senior Vice President of MCRC.  While the Company was indebted to MCRC,  MCRC
had the right to have an observer at the Company's Board of Directors' meetings.
Mr.  Anderson  was so  designated  by MCRC and  served  in that  capacity  until
retirement of the MCRC Note in 1998.

                                     III-6
<PAGE>


                                     PART IV

Item 14. Exhibits, Financial Statements Schedules, and Reports on Form 8-K


    (a)(1) All financial statements:
           An index of financial statements is included in Item 8, page II-10 of
           this annual report

       (2) Financial Statement schedules:
           Schedule II   Valuation and Qualifying Accounts           Page IV-3

               All other  schedules are omitted  because they are not applicable
          or not required,  or because the required  information is shown either
          in the financial statements or the notes thereto.


       (3)  Listing of Exhibits.

            (10A) Material Contracts (incorporated by reference to Exhibit 10 to
          the  registration  statement  of the  Registrant  on Form  10,  to the
          Non-Qualified  Stock Option Plan and Employee  Stock  Purchase Plan of
          the Registrant on Forms S-8 and to the registration  statements of the
          Registrant on Form S-1).

     (23) Independent Auditors' Consent

     (b)   The  Company  did not file any  reports  on Form 8-K  during the year
           ended December 31, 1998.

     (c) Exhibits (annexed).

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

                                      IV-1
<PAGE>


                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.


                 PROVIDENCE AND WORCESTER RAILROAD COMPANY

                          /s/ Robert H. Eder

                             By Robert H. Eder
                          Chief Executive Officer

                           Dated: March 30, 1999



     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated:

   Signature                Title                         Date

/s/ Robert H. Eder                                     
                         Chief Executive              March 30, 1999
Robert H. Eder           Officer and Chairman
                         (Principal Executive Officer)
/s/ Orville R. Harrold                                 
                         President and                March 30, 1999
Orville R. Harrold       Director
                         (Chief Operating Officer)
/s/ Robert J. Easton                                   
                         Treasurer and                March 30, 1999
Robert J. Easton         Director
                         (Principal financial
                         officer and principal
                         accounting officer)
/s/ Frank W. Barrett                                   
                         Director                     March 30, 1999
Frank W. Barrett
/s/ John H. Cronin                                     
                         Director                     March 30, 1999
John H. Cronin
/s/ J. Joseph Garrahy                                  
                         Director                     March 30, 1999
J. Joseph Garrahy

                                      IV-2
<PAGE>


                                                                     SCHEDULE II

                PROVIDENCE AND WORCESTER RAILROAD COMPANY

                    VALUATION AND QUALIFYING ACCOUNTS

              YEARS ENDED DECEMBER 31, 1998, 1997, AND 1996
                           (IN THOUSAND DOLLARS)

<TABLE>

         Column A        Column B    Column C Additions    Column D   Column E
                                      (1)        (2)             
                         Balance   Charged to Charged to              Balance
                            at     costs and    other                  at end
       Description      beginning   expenses   accounts   Deductions     of
                        of period            describe(B)     (A)       period
 
Allowance for doubtful                                    
accounts:
Year ended December 31,
1998                     
<S>                       <C>        <C>                    <C>        <C> 
                          $ 125      $ 15                   $(15)      $125
                          =====      ====                   ====       ====
Year ended December 31,                                   
1997                      $ 125                  $ 43       $(43)      $125
                          =====                  ====       ====       ====
Year ended December 31,                                   
1996                      $ 125       $ 7                   $ (7)      $125
                          =====      ====                   ====       ====
</TABLE>

(A) Bad debts written off.

(B) Recovery of bad debts previously written off.

                                      IV-3
<PAGE>

                                                       EXHIBIT 23




INDEPENDENT AUDITOR'S REPORT


We consent to the  incorporation  by reference in  Registration  Statement  Nos.
333-65937 and 333-65949 of Providence and Worcester Railroad Company on Form S-8
of our report dated March 5, 1999  appearing in this Annual  Report on Form 10-K
of Providence and Worcester Railroad Company
for the year ended December 31, 1998.


Deloitte & Touche LLP

Worcester, Massachusetts
March 29, 1999

<TABLE> <S> <C>

<ARTICLE>                     5                       
<MULTIPLIER>                  1000
       
<S>                                       <C>
<PERIOD-TYPE>                                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                           7,294
<SECURITIES>                                         0
<RECEIVABLES>                                    2,931
<ALLOWANCES>                                       125
<INVENTORY>                                      1,810
<CURRENT-ASSETS>                                12,533
<PP&E>                                          99,234
<DEPRECIATION>                                  27,339
<TOTAL-ASSETS>                                  84,594
<CURRENT-LIABILITIES>                            4,755
<BONDS>                                              0
                                0
                                         32
<COMMON>                                         2,114
<OTHER-SE>                                      61,563
<TOTAL-LIABILITY-AND-EQUITY>                    84,594
<SALES>                                              0
<TOTAL-REVENUES>                                26,894
<CGS>                                                0
<TOTAL-COSTS>                                   20,036
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 495
<INCOME-PRETAX>                                  6,363
<INCOME-TAX>                                     2,360
<INCOME-CONTINUING>                              4,003
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                    219
<CHANGES>                                            0
<NET-INCOME>                                     3,784
<EPS-PRIMARY>                                     1.13
<EPS-DILUTED>                                     1.10
        

</TABLE>


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