The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Transportacion Maritima Mexicana Reports First Quarter 2001 Financial Results

     - 8 Cents Earnings Per Share for TMM
     - Closing of Securitization Program This Week
     - Approval From CNBV (Mexican SEC) To Proceed in Principle with Merger of
       Two Classes of Shares
     - Cost Reduction Program Expanded
     - Earnings Forecasts For 2001 Continues on Target
     - TFM Equity Options Described

    MEXICO CITY, April 30 -- Transportacion Maritima Mexicana,
S.A. de C.V. , the largest Latin American multi-modal
transportation and logistics company, announced first quarter 2001 results
with net revenues of $237.8 million for TMM, the consolidating parent company
of TFM.  Additionally, TMM earned operating income of $38.7 million and net
income before taxes of $60.4 million.
    In the first quarter, unconsolidated TMM reported net revenues of
$83.2 million compared with $82 million in the first quarter 2000, an increase
of 1.5%, despite a slowdown in North American economic activity.  Operating
income for the quarter was $7.1 million, compared with $8.1 million in 2000,
net income before taxes in the quarter was $3.4 million compared with
$2.2 million in 2000, and net income was $4.6 million, or $0.08 per share, as
compared with $6.5 million or $0.11 per share in the same quarter in 2000.
    TFM reported net revenues of $156.1 million compared with $146.7 million
in the first quarter 2000, an increase of 6.4%.  Operating income for the
quarter was $31.6 million, compared with $40.3 million in 2000, and net income
was $24.6 million, as compared with $16.9 million in the same quarter in 2000.
The company additionally noted that even though first quarter is traditionally
the slowest time of year, March was the highest freight bill count in TFM's
history, producing a 70.1% operating ratio, and an operating profit for the
month of $23.8 million.
    TMM reported EBITDA of $65.2 million for the three months ended
March 30, 2001, compared with $73.5 million in the same period last year.
Unconsolidated TMM obtained EBITDA of $13.4 million in the first quarter
compared with $14.3 million in 2000 and TFM reached EBITDA of $52.2 million
compared with $60 million for 2000.
    The company reported that administrative costs in the first quarter were
$12.4 million, compared with $12 million in 2000, primarily due to peso
appreciation.  In the fourth quarter of 2000, the company stated that SG&A
would continue to decline substantially by at least $8 million annually.  In
the first quarter, the company reduced SG & A by $4 million dollars on an
annualized basis, which will begin to be reflected in second quarter results.
The company has set a goal of SG&A representing 7% of revenues over the next
several years in spite of peso appreciation.  Moreover, interest costs are
expected to be reduced substantially in 2001 to $43 million from $59 million
in 2000.
    Additionally, the company described how within the next 20 days a
conclusion would be reached regarding the remaining equity owned by the
government in TFM.  TMM has proposed to the government a comprehensive
settlement related to all the remaining equity (including the call, the put,
the redundant line credit, and the VAT Lawsuit) or the company would pursue
exercising the call option at Grupo TMM and would accelerate its Value Added
Tax lawsuit in relation to the put option.   Either course of action the
company believes would be additive to book value, earnings, and cash flow.
    Jose Serrano, chairman and CEO, said:  "We are pleased to have made great
progress toward completing many of the initiatives we laid out in the fourth
quarter conference call.  Our program to financially consolidate TMM and TFM
has led to a stronger, healthier company, poised to improve return on assets
and significantly increased cash flow.  We expect 2001 to be an exciting year
for TMM and are confident that our rail, port operations, specialized
maritime, trucking, and logistics businesses, will generate cash and build
profitability in the near and long-term."
    Javier Segovia, president of TMM added: "We found a great deal to
encourage us during the first quarter, including the completion of a
securitization program this week to strengthen our balance sheet, progress on
the merger of the two share classes and confirmation through various court
rulings of $16 million in tax refunds expected later this year. Overall TMM is
better positioned than any other company in Mexico to take advantage of the
current and future growth strategy of the country that is now set in motion."
    Segovia continued, "We have made significant operating changes that are
designed to improve the return on assets and generate increased EBITDA.  We
were encouraged by the strong performance of the TFM rail operation in March
with a 70.1% operating ratio and are confident in achieving our prior
forecasts for 2001 even with the slowness at the beginning of this past
quarter."
    TMM's Mexican-based business components include: 1) multi-modal logistics
facilities throughout the country; 2) the world class TFM Railroad; 3) the
Texas Mexican Railway; 4) ownership and management of key Mexican port
facilities; 5) diverse trucking operations; 6) a specialized marine transport
division; and 7) the continuation of alliances with leading transportation and
distribution companies.  These units collectively allow TMM to continue to
market a full range of non-owned alliance assets.

    PORT OPERATIONS
    The company reported that its port facilities revenues increased over 20%
in the first quarter of 2001 compared with first quarter last year. Francisco
Kassian, president of TMM's Port and Terminals business noted that the
Manzanillo operations continued to perform at peak levels of efficiency, and
that berth positions would continue to expand as more vessel operations
utilize the company's services with larger ships.
    Kassian also reported that the Tuxpan Port project (the nearest port to
Mexico City), a 494-acre facility owned by TMM, will become a superior port
expansion opportunity. He said, "Large container shipping companies have shown
a tremendous amount of interest in positioning larger ships at this site.  The
company also reported that construction on the highway linking Mexico City to
Tuxpan has begun.  Kassian said, "The very nature of this river port allows an
18-meter depth, far exceeding Veracruz's current capacity.  Also, Tuxpan is
protected from high wind conditions that traditionally reduce operational
effectiveness throughout the year at Veracruz.  We are excited by the future
of this business."

    TFM RAIL OPERATIONS
    Despite the slow down in the U.S. market that was felt beginning in
November of 2000, first quarter revenues for TFM continued to grow as compared
with last year.  TFM's operating profit for the quarter was $31.6 million,
producing an operating ratio of 79.8% as compared with $40.3 million in the
first quarter of 2000 with a corresponding operating ratio of 72.5%. Mario
Mohar, CEO and president of TFM and president of Tex-Mex Rail, noted, "In the
month of March alone, however, our operating ratio was 70.1% and our operating
profit was  $23.8 million, 75% of the first quarter's total.
    Mohar noted that the operation is beginning to see a clearer picture of
volume trends that have been occurring since November.  He said, "As we look
at our volume base during the first quarter, in spite of the dire, negative
sentiments from U.S. markets, auto grew by 7%, intermodal by 14%, metals and
minerals by 8%, industrial products by 9% and agro-industrial by 8%. Chemicals
and petrochemicals fell by 5%. As stated earlier overall growth increased by
6.4%.  We are still optimistic that TFM will perform on an annualized basis
consistent with the 16% revenue growth projection. While the first two months
of volume were slow, traffic began to pick up in February and strengthened in
March."
    TFM highlighted other factors that impacted performance in January and
February including higher fuel prices than first quarter 2000, resulting in
additional costs of approximately $1.4 million for the quarter, and increased
car hire and labor costs.
    Mohar added, "We were able to eliminate 32 surplus locomotives discussed
in our fourth quarter results. This action will reduce our costs by $1 million
dollars per quarter. Furthermore, we are developing pre-blocking and pre-
clearing agreements with Kansas City Southern and Burlington Northern Santa Fe
on the TexMex, eliminating the need for redundant switching and using the
TexMex as a more efficient railroad to and from TFM.
    "Because of the steps we have taken to improve congestion and reduce car
hire, costs should fall by $5 million on an annualized basis.  Fuel should
fall by $1.1 million per quarter, if prices continue at April levels, and all
of these actions should assure that TFM returns to the low 70% operating ratio
level."
    As stated earlier, March volume for the unit improved dramatically. Mohar
concluded, "We still expect to attain 16% growth this year, taking TFM to
$743 million of net revenues and an operating ratio of 72%, for the full year.
Our demonstrated abilities to reduce and control costs in March, and new
programs, such as Roadrailer, customs brokerage and growth in our commodity
base, will assure that we reach our previously stated goals."

    TEXMEX RAIL OPERATIONS
    TMM's Rail Operations reported that problems with TexMex operations began
to surface during the fourth quarter of 2000. Mario Mohar noted that, "We
experienced a number of derailments and related congestion problems. Over the
years, we have taken the right steps to expand volume. However, in the fourth
quarter of 2000 and the first quarter of 2001, we simply outgrew our line haul
capacity sooner than we expected. Revenue increased by 11.3% in the first
quarter, but TexMex was not operating in an efficient manner."  The company
reported that the unit failed to contribute operating profit and EBITDA.
    Mohar continued, "As we described to you in February, we have taken
actions to correct the congestion problems, and more importantly, we are
taking aggressive steps to fix TexMex's capability once and for all. At the
TexMex Board Meeting on April 18th, the Board approved a plan for a 10 year
off balance sheet financing agreement with Alstom, which will allow us to
invest $40 to $45 million to rehabilitate and expand all of TexMex's track.
This initiative will result in an increase of main line speed from
30 to 49 mph over the next 18 months."  Mohar additionally noted that TexMex
has acquired the Rosenburg Victoria Line, an important strategic acquisition,
reducing the distance between Laredo to Houston and Beaumont by 70 miles. We
expect TexMex revenues to grow exceptionally and costs to fall, improving
operating profits starting in third quarter 2001."

    SPECIALIZED MARITIME
    TMM reported that its Specialized Maritime division added an additional
supply ship. Silverio Di Costanzo, general director of TMM's Specialized
Maritime Group, said, "This fireboat is anticipated to produce an additional
$3.5 million of revenue per year."
    Di Costanzo additionally noted, "We have withdrawn from one of our car
carrier services between Europe and South America.  As the company has said in
the past if an operation cannot contribute in a positive way, we will take
action to either improve or eliminate it.  We have too many other uses for our
capital to enhance our growth."  The company noted that this service is a
joint venture and no book value loss will occur.
    Additionally, Di Costanzo added that additional long-term dedicated
contracts for chemicals were signed in the parcel tanker division.  These
contracts are expected to increase revenues by approximately $2 million on an
annualized basis. Finally, the company reported that it is exploring with the
government ways to improve the quality of Pemex's tanker fleet and terminals.

    LAND OPERATIONS
    The company reported that its land operations division closed a contract
with Companie General Maritime, and has received approval by several
automobile manufacturers to handle all parts distribution to the after market
throughout Mexico. Gerardo Primo, general director of the Land Operations
Group, noted that these three contracts are anticipated to produce an
additional $9.5 million in revenue on an annualized basis beginning in the
second quarter.
    Additionally, during the first quarter, the Logistics division closed a
$1.5 million outsourced contract with Chrysler involving the handling of
vehicles at all three Chrysler facilities. Primo said, "This action positions
us for further expansion at Toluca, where production will increase by 50% over
the next 2 years."  Primo also noted that the division was shifting trucking
assets from the North South International lanes and reassigning those assets
to higher priced margin intra-Mexican uses.

    2001 OUTLOOK
    The company is confident that it will produce EBITDA for unconsolidated
TMM of $71 million in 2001.  Joined with TFM, the company anticipates Grupo
TMM to reach a consolidated EBITDA of approximately $364 million.  The company
projects year over year top-line growth in the range of 17%, and forecasts a
combined operating profit of approximately $270 million, which would represent
a 23% increase compared with 2000.  In addition, corporate overhead and
interest charges are projected to decline dramatically compared with 2000.
All projections include consolidated financials from TFM.
    Segovia concluded: "Two years ago, TMM was focused on debt reduction.  We
have transformed ourselves and are now growing, entering the market with
products and services that compliment NAFTA and European trade growth. A U.S.
rail analyst recently said the following about our largest investment, TFM:
"We do not want to underestimate the long term period. We have not seen a
railroad in North America in the 15 years we have studied the industry with
the combination of growth potential and management capabilities that exist at
TFM."
    "I believe that within a few years, analysts will be able to say the same
thing about all of TMM. TMM is THE logistics provider of Mexico, integrating a
variety of services, providing door-to-door supply chain management in and out
of Mexico to manufacturers and consumers. As I have stated in previous
conference calls, I see a company in four or five years with a cash flow
between $600 to $700 million with continuing advancements in operating profit
and earnings. I believe we possess all of the components to see this vision
through to completion."
    TMM will broadcast its first quarter conference call and presentation for
investors over the Internet at http://www.vcall.com on Wednesday, May 2, 2001, at
11:00 a.m. EST. The delay between the release of earnings and the conference
call is due to fact that the Bolsa Exchange is closed for the May Day holiday
on Tuesday, May 1.  To listen to the live call, please go to the Web site at
least 15 minutes early to register, download and install any necessary audio
software. A replay will also be available for 90 days after the conclusion of
the call at this Web site.
    Headquartered in Mexico City, TMM is Latin America's largest multimodal
transportation company.  Through its branch offices and network of subsidiary
companies, TMM provides a dynamic combination of ocean and land transportation
services.  TMM also has a significant interest in Transportacion Ferroviaria
Mexicana (TFM), which operates Mexico's Northeast railway and carries over
40 percent of the country's rail cargo.  Visit TMM's web site at
http://www.tmm.com.mx and TFM's web site at http://www.gtfm.com.mx .  Both
sites offer Spanish/English language options.  For free fax on demand
information, dial 1-800-PRO-INFO and enter the company's symbol: TMM.
    Included in this report are certain forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933, as amended, and Section
21E of the Securities Exchange Act of 1934, as amended.  Such forward-looking
statements are based on the beliefs of the Company's management, as well as on
assumptions made by and information currently available to the Company at the
time such statements were made. The words "believe", "expect" and "anticipate"
and similar expressions identify some of these forward-looking statements.
Statements looking forward in time involve risks, uncertainties and other
factors which may cause the actual results, performance or achievements of the
company to be materially different from any future results, performance or
achievements expressed or implied by such forward-looking statements.  Such
factors include, among others, global, U.S. and Mexican economic and social
conditions; the effect of the North American Free Trade Agreement ("NAFTA") on
the level of U.S. -Mexico trade; the company's ability to convert customers
from using trucking services to rail transport services; competition from
other rail carriers and trucking companies in Mexico; the company's ability to
control expenses; and the effect of the company's employee training,
technological improvements and capital expenditures on labor productivity,
operating efficiencies and service reliability.  Actual results could differ
materially from those included in such forward-looking statements. Readers are
cautioned not to place undue reliance on such forward-looking statements,
which speak only as of their respective dates.   The company undertakes no
obligation to update publicly or revise any forward-looking statements,
whether as a result of new information, future events or otherwise. These risk
factors and additional information are included in the Company's reports on
Forms 6K and 20-F on file with the Securities and Exchange Commission.


           Transportacion Maritima Mexicana, S.A. de C.V. and subsidiaries
                        * Consolidated Statement of Income
                             - millions of dollars -


                                                   Three months ended
                                                         31-Mar
                                            2001                       2000

    Revenue from freight and services      237.784                     81.958

    Cost & expenses of opetarion          (164.245)                   (58.802)
    Depreciation & amortization of
     vessels and operating equipment       (22.396)                    (2.997)

                                            51.143                     20.159

    Administrative expenses                (12.457)                   (12.022)

    Operating income                        38.686                      8.137

    Financial (expenses) income,net        (33.647)                    (6.384)
    Exchange and derivatives gain (loss)
     - Net                                   2.753                      1.125

                                           (30.894)                    (5.259)

    Other income (expense) - Net            52.566                     (0.638)

    Income before taxes                     60.358                      2.240

    Provision for taxes                    (29.713)                     8.496

    Income before minority interest         30.645                     10.736

    Minority interest                      (26.084)                    (2.735)

    Net income before results for
     investment in TFM                       4.561                      8.001

    Financial expense attributable to TFM
     investment                              0.000                     (7.938)
    Interest in TFM                          0.000                      6.383

    Net income                               4.561                      6.446

    Weighted average outstanding shares
     (millions)                             56.698                     56.598
    Earnings per share (dollars / share)      0.08                       0.11

    Outstanding shares at end of period
     (millions)                             56.698                     56.598
    Earnings per share (dollars / share)      0.08                       0.11

    * Prepared in accordance with International Accounting Standards



         Transportacion Maritima Mexicana, S.A. de C.V. and subsidiaries
                          * Consolidated Balance Sheet
                             - millions of dollars -


                                                   31-Mar            31-Mar
                                                    2001              2000


    CURRENT ASSETS
    Cash and cash equivalents                       87.772            87.247
    Marketable securities                            0.105             0.076
                                                    87.877            87.323
    Accounts receivable
       Customers                                   132.121           116.689
       Other accounts receivable                    86.759            94.324
       Prepaid expenses                             45.279            43.510
          Total current assets                     352.036           341.846

    ACCOUNTS RECEIVABLE AND MARKETABLE
     SECURITIES (LONG-TERM)                         80.889             1.739
    VESSELS, EQUIPMENT AND PROPERTY               1964.470          1958.316
    INVESTMENT IN TFM                                0.000             0.000
    OTHER ASSETS                                   121.714           120.270
    DEFERRED TAXES                                 220.127           249.790
    ASSETS OF DISCONTINUING BUSINESS                 3.000             3.955
                                                  2742.236          2675.916

    CURRENT LIABILITIES
    Bank loans and current maturities of
     long term liabilities                          68.027            72.081
    Suppliers                                       71.129            82.642
    Other accounts payable and accrued
     expenses                                      148.798           120.464
          Total current liabilities                287.954           275.187
    REVENUE AND COSTS OF VOYAGES IN
     PROCESS-NET, AND OTHER DEFERRED
     CREDITS                                         3.529             2.263
    DEFERRED TAXES                                  32.348            32.366
    LONG-TERM LIABILITIES
       Bank loans and other obligations          1,208.197         1,192.832
       Other long-term liabilities                  14.142             6.453
          Total long-term liabilities            1,222.339         1,199.285

    LIABILITIES OF DISCONTINUING BUSINESS            1.290             2.683

                                                 1,547.460         1,511.784

    MINORITY INTEREST                            1,035.856         1,009.772

    STOCKHOLDER'S EQUITY
       Capital stock                               105.915           105.915
       Premium on sale of stock                     71.407            71.407
       Reserve for repurchase of shares             20.734            20.734
       Retained earnings                            24.114            19.554
       Initial translation loss                    (63.250)          (63.250)
                                                   158.920           154.360

                                                 2,742.236         2,675.916

    * Prepared in accordance with International Accounting Standards



         Transportacion Maritima Mexicana, S.A. de C.V. and subsidiaries
                       Consolidated Statement of Cash Flow
                             - millions of dollars -


                                                       Three months ended
                                                             31-Mar
                                                     2001              2000

    OPERATIONS
       Income before results                         4.561             6.446

    Charges (credits) to income not
     affecting resources:

          Depreciation & amortization               26.473             6.216
          Interest in TFM                            0.000            (6.383)
          Minority interest                         26.084             2.735
          Results on sale of assets and
           subsidiaries                            (60.754)            0.250
          Deferred income taxes                     29.645            (8.639)
          Other non-cash items                      17.585             2.121
       Total non-cash items                         39.033            (3.700)
          Changes in assets & liabilities          (11.219)          (21.574)
       Total adjustments                            27.814           (25.274)

       Net cash (used in) provided by
        operating activities                        32.375           (18.828)

    INVESTMENT
       Proceeds from sales of assets
        (net)                                        1.456             0.689
       Payments for purchases of assets            (27.544)           (3.691)
       Sale of subsidiaries, net of cash
        sold                                         0.000            54.724
       Purchase & sale of marketable
        securities (net)                             0.000            (2.922)

       Net cash (used in) provided by
        investment activities                      (26.088)           48.800

    FINANCING
       Short-term borrowings (net)                  (1.786)           (6.226)
       Principal payments under capital
        lease obligations                           (4.775)           (0.427)
       (Repurchase) sale of accounts
        receivable (net)                             0.000           (20.000)
       Repayment of long-term debt                 (10.981)           (0.505)
       Proceeds from issuance of long-
        term debt                                    8.800             0.000
       New capital lease obligations                 2.980             0.000

       Net cash (used in) provided by
        financing activities                        (5.762)          (27.158)

       Net increase (decrease) in cash               0.525             2.814
       Cash at beginning of period                  87.247            84.122
       Cash at end of period                        87.772            86.936

    * Prepared in accordance with International Accounting Standards



           Transportacion Maritima Mexicana, S.A. de C.V. and subsidiaries
                        Statement of Income (without TFM)
                             - millions of dollars -


                                                  Three months ended
                                                        31-Mar
                                           2001                        2000

    Revenue from freight and services      83.165                      81.958

    Cost of freight and services          (60.278)                    (58.802)
    Depreciation of vessels and operating
     equipment                             (3.302)                     (2.997)

                                           19.585                      20.159

    Administrative expenses               (12.457)                    (12.022)

    Operating income                        7.128                       8.137

    Financial (expenses) income,net        (3.219)                     (6.384)
    Exchange and derivatives gain (loss)
     - Net                                 (0.293)                      1.125

                                           (3.512)                     (5.259)

    Other income (expense) - Net           (0.258)                     (0.638)

    Income before taxes                     3.358                       2.240

    Provision for taxes                     5.185                       8.496

    Income before minority interest         8.543                      10.736

    Minority interest                      (4.911)                     (2.735)

    Net income before results for
     investment in TFM                      3.632                       8.001

    Financial expense attributable to TFM
     investment                            (8.641)                     (7.938)
    Interest in TFM                         9.570                       6.383

    Net income                              4.561                       6.446

    Weighted average outstanding shares
     (millions)                            56.698                      56.598
    Earnings per share (dollars / share)     0.08                        0.11

    Outstanding shares at end of period
     (millions)                            56.698                      56.598
    Earnings per share (dollars / share)     0.08                        0.11

    * Prepared in accordance with International Accounting Standards



              Transportacion Maritima Mexicana, S.A. de C.V. and
                                 subsidiaries
                         Balance Sheet (without TFM)
                           - millions of dollars -


                                                    31-Mar           31-Dec
                                                    2001              2000


    CURRENT ASSETS
    Cash and cash equivalents                       44.870            54.209
    Marketable securities                            0.105             0.076
                                                    44.975            54.285
    Accounts receivable
       Customers                                    56.217            49.658
       Other accounts receivable                    46.484            40.505
       Prepaid expenses                             11.198            10.726
          Total current assets                     158.874           155.174

    ACCOUNTS RECEIVABLE AND MARKETABLE
     SECURITIES (LONG-TERM)                          1.739             1.739
    VESSELS, EQUIPMENT AND PROPERTY                185.085           167.316
    INVESTMENT IN TFM                              383.387           374.125
    OTHER ASSETS                                    62.154            59.334
    DEFERRED TAXES                                 116.943           111.708
    ASSETS OF DISCONTINUING BUSINESS                 3.000             3.955
                                                   911.182           873.351

    CURRENT LIABILITIES
    Bank loans and current maturities of
     long term liabilities                          68.027            67.854
    Suppliers                                       48.349            43.335
    Other accounts payable and accrued
     expenses                                      111.693            87.704
          Total current liabilities                228.069           198.893
    REVENUE AND COSTS OF VOYAGES IN
     PROCESS-NET, AND OTHER DEFERRED
     CREDITS                                         3.529             2.263
    DEFERRED TAXES                                  32.348            32.366
    LONG-TERM LIABILITIES
       Bank loans and other obligations            380.836           381.508
       Other long-term liabilities                   0.000             0.000
          Total long-term liabilities              380.836           381.508

    LIABILITIES OF DISCONTINUING BUSINESS            1.290             2.683

                                                   646.072           617.713

    MINORITY INTEREST                              106.190           101.278

    STOCKHOLDER'S EQUITY
       Capital stock                               105.915           105.915
       Premium on sale of stock                     71.407            71.407
       Reserve for repurchase of shares             20.734            20.734
       Retained earnings                            24.114            19.554
       Initial translation loss                    (63.250)          (63.250)
                                                   158.920           154.360

                                                   911.182           873.351


    * Prepared in accordance with International Accounting Standards



         Transportacion Maritima Mexicana, S.A. de C.V. and subsidiaries
                      Statement of Cash Flow (without TFM)
                             - millions of dollars -


                                                      Three months ended
                                                            31-Mar
                                                     2001              2000

    OPERATIONS
       Income before results                         4.561             6.446

    Charges (credits) to income not
     affecting resources:

          Depreciation & amortization                6.349             6.216
          Interest in TFM                           (9.570)           (6.383)
          Minority interest                          4.911             2.735
          Results on sale of assets and
           subsidiaries                              0.004             0.250
          Deferred income taxes                     (5.253)           (8.639)
          Other non-cash items                       2.256             2.122
       Total non-cash items                         (1.303)           (3.699)
          Changes in assets & liabilities            1.756           (21.575)
       Total adjustments                             0.453           (25.274)

       Net cash (used in) provided by
        operating activities                         5.014           (18.828)

    INVESTMENT
       Proceeds from sales of assets
        (net)                                        0.995             0.689
       Payments for purchases of assets            (13.108)           (3.691)
       Sale of subsidiaries, net of cash
        sold                                         0.000            54.724
       Purchase & sale of marketable
        securities (net)                             0.000            (2.922)

       Net cash (used in) provided by
        investment activities                      (12.113)           48.800

    FINANCING
       Short-term borrowings (net)                  (1.786)           (6.226)
       Principal payments under capital
        lease obligations                           (0.016)           (0.427)
       (Repurchase) sale of accounts
        receivable (net)                             0.000           (20.000)
       Repayment of long-term debt                  (0.438)           (0.505)

       Net cash (used in) provided by
        financing activities                        (2.240)          (27.158)

       Net increase (decrease) in cash              (9.339)            2.814
       Cash at beginning of period                  54.209            84.122
       Cash at end of period                        44.870            86.936


    * Prepared in accordance with International Accounting Standards


                                  Grupo TMM
                  First Quarter 2001 vs. First Quarter 2000

                              (Thousands of USD)

    Q1 2001                 TFM           Ports       Special      Logistics
                                                       Mar

    Revenue                156,085        23,133       29,956        16,075
    Costs                  124,527        12,472       26,768        11,007
    Gross Result                          10,661        3,188         5,068
    Gross Margin                           46.1%        10.6%         31.5%
    SG & A Estimate                        2,690        2,588         1,868
    Operating Results       31,558         7,971          600         3,200
    Operating Margin         20.2%         34.5%         2.0%         19.9%

    Q1 2001                         TexMex            Other         Total

    Revenue                          14,614          (2,079)      237,784
    Costs                            13,968          (2,101)      186,641
    Gross Result                        646              22          n.a.
    Gross Margin                       4.4%           (1.1%)         n.a.
    SG & A Estimate                   1,206           4,105        12,457
    Operating Results                  (560)         (4,083)       38,686
    Operating Margin                 (3.8%)          196.4%         16.3%


                              (Thousands of USD)

    Q1 2000                 TFM           Ports        Special     Logistics
                                                        Mar.

    Revenue                146,665        19,062       29,036        21,882
    Costs                  106,339        10,506       24,622        15,823
    Gross Result                           8,556        4,414         6,059
    Gross Margin                           44.9%        15.2%         27.7%
    SG & A Estimate                        2,031        1,941         1,444
    Operating Results       40,326         6,525        2,473         4,615
    Operating Margin         27.5%         34.2%         8.5%         21.1%


     Q1 2000                        TexMex            Other        Total

    Revenue                          13,126          (3,447)      226,324
    Costs                            11,952          (3,403)      165,839
    Gross Result                      1,174             (44)         n.a.
    Gross Margin                       8.9%            1.3%          n.a.
    SG & A Estimate                   1,395           5,211        12,022
    Operating Results                  (221)         (5,255)       48,463
    Operating Margin                 (1.7%)         (152.5%)        21.4%


       Grupo Transportacion Ferroviaria Mexicana, S.A. De C.V. ("TFM")
      Reports First Quarter Results For The Period Ended March 31, 2001

    MEXICO CITY, Mexico, April 30 Transportacion Ferroviaria
Mexicana today reported operational results for the first quarter of 2001.
Transportacion Maritima Mexicana, S.A. de C.V. owns a
significant interest in Transportacion Ferroviaria Mexicana (TFM).

    OPERATIONAL RESULTS FOR THE FIRST QUARTER OF 2001
    Consolidated net revenues for the first quarter of 2001 were
$156.1 million, which represents an increase of $9.4 million or 6.4% from
revenues of $146.7 million for the same period in 2000.  First quarter
consolidated revenues were the highest recorded in any first quarter during
TFM's operating history despite the impact of the slowdown of the U.S. economy
which diminished the pace of TFM's growth from the first quarter of 2000.  At
the same time, TFM's first quarter revenues for 2001 reflect the negative
effects of seasonality as the year-end holiday season brought about a decrease
in business volumes.  Despite these factors, TFM experienced growth in all
product segments in the first quarter, with the highest growth in the
automotive, metals and minerals and intermodal segments.  The intermodal
product segment continued experiencing double-digit growth mainly as a result
of TFM's strategy of conversion of traffic from truck to rail transport.
    Consolidated operating expenses for the first quarter of 2001 increased to
$124.5 million from $106.3 million for the same period in 2000. The increase
in operating expenses resulted mainly from higher variable direct costs
related to the growth of TFM's business, including costs of salaries and
fringe benefits, car hire and operating leases as new locomotives and freight
cars were added to TFM's fleet.  Operating expenses were also affected by a
21.5% increase in fuel costs as a consequence of high diesel fuel prices in
the first quarter of 2001 compared to the first quarter of 2000.
    Consolidated operating profit for the first quarter of 2001 was
$31.6 million, representing a decrease of $8.8 million from the first quarter
of 2000.  The decrease in consolidated operating profit for the first quarter
of 2001 was due mainly to the effects of higher fuel prices as well as higher
car hire and operating lease costs. Increased car hire costs reflect TFM's use
of higher-priced equipment needed in the automotive product segment which
experienced larger than average volume growth relative to other product
segments.  In addition, lease costs increased at a higher than average rate
relative to the growth in overall operating costs as 25 GE 4000 H.P.
locomotives were added to TFM's fleet.  These locomotives represent the final
phase of a long-term leasing program under which a total of 150 new
locomotives have been delivered to TFM by General Electric and Electro-Motive
Division, a subsidiary of General Motors.  In connection with completion of
the long-term leasing program, beginning in April 2001, locomotives operated
by TFM under short-term leases are being returned to the supplier as those
short-term leases begin to expire.  As a result of the foregoing, TFM's
operating ratio (operating expenses as a percentage of revenues) for the first
quarter of 2001 was 79.8% which represents an increase of 7.3% from the first
quarter of 2000.

    FINANCIAL EXPENSES
    Net financial expenses incurred in the first quarter of 2001 were
$18.9 million and include $ 10.7 million of amortization of discount
debentures.  TFM recognized a $ 3.0 million foreign exchange gain resulting
from a 1.2% appreciation of the peso against the dollar during the first
quarter of 2001.

    NET INCOME
    Net income for the first quarter of 2001 was positively impacted by a one-
time profit item resulting from the sale by TFM to the Mexican government of
the La Griega-Mariscala line, an approximately 32-kilometer portion of
redundant track in the vicinity of the city of Queretaro.  The profits from
this sale (net of certain related costs and the results of sales of other
assets in the first quarter) were recorded as other income in the amount of
US$53.0 million.  On the other hand, net income for the first quarter was
negatively impacted by a deferred income tax expense of $34.9 million,
attributable mainly to the profits generated by the sale of the La Griega-
Mariscala line, which are considered taxable income for 2001, together with
the effects of TFM having estimated a higher depreciation of the peso against
the dollar relative to the Mexican inflation rate for tax purposes during this
period.

    EBITDA
    EBITDA for the first quarter of 2001 was $52.2 million which represented a
decrease of $7.8 million or 13.0% from EBITDA for the first quarter of 2000.
EBITDA margin (EBITDA as a percentage of revenues) for the first quarter of
2001 was 33.5%.

    LIQUIDITY AND CAPITAL RESOURCES
    As of March 31, 2001, the accounts receivable balance increased by 4.1% to
$130.2 million from $ 125.1 million at December 31, 2000.  Outstanding trade
receivables were below 30 days, which meets TFM's objectives in the management
of working capital. The accounts receivable balance includes, among other
items, VAT (value-added tax) and IEPS (fuel tax) credits from ongoing business
transactions.
    As of March 31, 2001, accounts payable and accrued expenses were
$73.9 million, a decrease of $2.4 million or 3.1% from December 31, 2000
    TFM's capital expenditures were $14.4 million during the first quarter of
2000.
    As of March 31, 2001, TFM had an outstanding net debt balance of
$784.5 million, including the discounted value of a $290.0 million U.S.
commercial paper issuance, and $42.9 million of cash and cash equivalents.
TFM refinanced its Senior Secured Credit Facility through the U.S. Commercial
Paper Program backed by letter of credit in September 2000 resulting in a
substantial reduction in debt service.

           Grupo Transportacion Ferroviaria Mexicana, S.A. de C.V.
                                and Subsidiary
                       Consolidated Statement of Income
               ( Amounts expressed in thousands of US dollars )
                                ( Unaudited )

                                                      Three months ended
                                                          March 31,
                                                    2001              2000

                 Transportation revenues           156,085          $146,665

                 Operating expenses               (105,433)          (87,553)
                 Depreciation and
                  amortization                     (19,094)          (18,786)
                                                  (124,527)         (106,339)

                 Operating profit                   31,558            40,326

                 Other income (expenses)
                  - net                             53,042            (5,844)

                 Financial expenses - net          (22,005)          (25,892)
                 Exchange profit - net               3,046               803
                 Net comprehensive
                  financing cost                   (18,959)          (25,089)

                 Income before taxes                65,641             9,393
                      and minority
                       interest
                 Asset tax                               0            (6,000)
                 Deferred income tax               (34,898)           17,879

                 Income before minority
                  interest                          30,743            21,272

                 Minority interest                  (6,146)           (4,296)

                 Net income for the
                  period                           $24,597           $16,976


                 The consolidated financial statements were prepared in
                 accordance with International Accounting Standards




           Grupo Transportacion Ferroviaria Mexicana, S.A. de C.V.
                                and Subsidiary
                          Consolidated Balance Sheet
               ( Amounts expressed in thousands of US dollars )
                                ( Unaudited )

                                                  March 31,       December 31,
                                                    2001              2000
          Assets
          Current assets
              Cash and cash equivalents            $42,902           $33,038
              Accounts receivable - net            130,241           125,098
              Materials and supplies                23,805            23,854
              Other current assets                  10,276             8,930
                  Total current assets             207,224           190,920
          Due from Mexican Government               79,150                 0
          Concession, property and
           equipment - net                       1,787,621         1,799,550
          Other assets                              13,332            14,088
          Deferred income tax                      103,184           138,082
          Total assets                          $2,190,511        $2,142,640

          Liabilities and stockholders'
           equity
          Current liabilities
              Capital lease due within
               one year                                 $0            $4,227
              Accounts payable and
               accrued expenses                     73,947            76,318
                  Total current liabilities         73,947            80,545
              Long-term debt  and capital
               lease obligation                    827,361           811,324
              Other non-current
               liabilities                          14,142             6,453
                  Total long-term liabilities      841,503           817,777
          Total liabilities                        915,450           898,322
          Minority interest                        376,522           370,376
          Stockholders' equity
              Capital stock                        807,008           807,008
              Retained earnings                     91,531            66,934
                  Total stockholders'
                   equity                          898,539           873,942
          Total liabilities and
           stockholders' equity                 $2,190,511        $2,142,640

          The consolidated financial statements were prepared in accordance
          with International Accounting Standards



           Grupo Transportacion Ferroviaria Mexicana, S.A. de  C.V.
                                and Subsidiary
                     Consolidated Statement of Cash Flows
              ( Amounts expressed in thousands of  US dollars )
                                ( Unaudited )

                                                       Three months ended
                                                            March 31
                                                     2001              2000
        Cash flows from operating
         activities:
        Net income for the period                   $24,597           $16,976
        Adjustments to reconcile net
         income to net cash
           provided by operating
            activities:
           Depreciation and amortization             19,094            18,786
           Discount on senior secured
            debentures                               10,733             9,684
           Amortization of deferred
            financing costs                             783             1,561
           Other non cash item                      (14,774)           (8,092)
           Changes in working capital               (12,739)           (5,561)
           Total adjustments                          3,097            16,378
        Net cash provided by operating
         activities                                  27,694            33,354
        Cash flows from investing
         activities:
           Acquisitions of property and
            equipment - net                         (14,359)           (6,668)
           Sale of equipment                             51             6,040
        Net cash used in investing
         activities                                 (14,308)             (628)
        Cash flows from financing
         activities:
           Proceeds from (payments of)
            commercial paper - net                   (1,743)                0
           Proceeds from capital lease
            obligations                               2,980                 0
           Payments of revolving credit
            facility - net                                0           (10,000)
           Principal payments under
            capital lease obligations                (4,759)           (4,227)
           Principal payments of senior
            secured credit facility                       0           (22,611)
        Net cash used in financing
         activities                                  (3,522)          (36,838)
        Increase (Decrease) in cash and
         cash equivalents                             9,864            (4,112)
        Cash and cash equivalents
           Beginning of period                       33,038            10,950
           End of period                            $42,902            $6,838


        The consolidated financial statements were prepared in accordance
              with International Accounting Standards


                    MAKE YOUR OPINION COUNT -  Click Here
               http://tbutton.prnewswire.com/prn/11690X18454186