BURLINGTON NORTHERN INC/DE/
10-Q, 1995-08-09
RAILROADS, LINE-HAUL OPERATING
Previous: XEROX CREDIT CORP, 10-Q, 1995-08-09
Next: CONSOLIDATED CAPITAL INSTITUTIONAL PROPERTIES, 10-Q, 1995-08-09






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

                                  FORM 10-Q

(Mark One)
[ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

      For the quarterly period ended June 30, 1995

                                      OR

[   ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES     
       EXCHANGE ACT OF 1934

      For the transition period from                       to
                      Commission file number     1-8159


                           BURLINGTON NORTHERN INC.
            (Exact name of registrant as specified in its charter)


             Delaware                                 41-1400580
     (State or other jurisdiction of     (I.R.S. Employer Identification No.)
      incorporation or organization)


3800 Continental Plaza, 777 Main St.
Fort Worth, Texas                                     76102-5384
(Address of principal executive offices)              (Zip Code)


                                (817) 333-2000
             (Registrant's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports
required  to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant  was  required  to  file such reports), and (2) has been subject to
such filing requirements for the past 90 days.       Yes__X__    No_____


Indicate  the  number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.


            Class                                     Outstanding
Common stock, without par value
      as of July 31, 1995                          89,787,928 shares


<PAGE>






                   BURLINGTON NORTHERN INC. AND SUBSIDIARIES

                              TABLE OF CONTENTS


<TABLE>
<CAPTION>
PART I     FINANCIAL INFORMATION                                Page
                                                                ----
<S>        <C>                                                  <C>
  Item 1.  Financial Statements                                    1

  Item 2.  Management's Discussion and Analysis of Financial
             Condition and Results of Operations                   9



PART II    OTHER INFORMATION

  Item 1.  Legal Proceedings                                      21

  Item 4.  Submission of Matters to a Vote of Security Holders    24

  Item 6.  Exhibits and Reports on Form 8-K                       25
</TABLE>



<PAGE>


                         PART I FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


                  BURLINGTON NORTHERN INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF INCOME
                 (DOLLARS IN MILLIONS, EXCEPT PER SHARE DATA)
                                 (UNAUDITED)
<TABLE>
<CAPTION>
                                       Three Months Ended   Six Months Ended
                                            June 30,            June 30,
                                          1995     1994      1995     1994
                                        -------  --------  -------  --------
<S>                                     <C>      <C>       <C>      <C>
Revenues                                $ 1,284  $ 1,192   $ 2,631  $ 2,402 

Costs and expenses:
  Compensation and benefits                 451      426       940      873 
  Fuel                                      100       89       198      172 
  Materials                                  69       70       149      155 
  Equipment rents                           116      111       232      217 
  Purchased services                        110      115       214      232 
  Depreciation                               99       89       198      176 
  Other                                      88      114       232      217 
                                        -------  --------  -------  --------
    Total costs and expenses              1,033    1,014     2,163    2,042 
                                        -------  --------  -------  --------

Operating income                            251      178       468      360 
Interest expense                             50       39        93       78 
Other income (expense), net                  12       (5)       15       (6)
                                        -------  --------  -------  --------

Income before income taxes and
  cumulative effect of change in
  accounting method                         213      134       390      276 
Income tax expense                           83       52       152      107 
                                        -------  --------  -------  --------
Income before cumulative effect of
  change in accounting method               130       82       238      169 
Cumulative effect of change in
  accounting method, net of tax               -        -         -      (10)
                                        -------  --------  -------  --------
Net income                              $   130  $    82   $   238  $   159 
                                        =======  ========  =======  ========

Primary earnings per common share:
  Income before cumulative effect of
    change in accounting method         $  1.37  $   .85   $  2.51  $  1.75 
  Cumulative effect of change in
    accounting method                         -        -         -     (.11)
                                        -------  --------  -------  --------
    Primary earnings per common share   $  1.37  $   .85   $  2.51  $  1.64 
                                        =======  ========  =======  ========
  Shares used in computation
(in thousands)                           90,834   90,244    90,546   90,286 

Fully diluted earnings per common
  share:
  Income before cumulative effect
    of change in accounting method      $  1.32  $   .84   $  2.42  $  1.74 
  Cumulative effect of change in
    accounting method                         -        -         -     (.11)
                                        -------  --------  -------  --------
    Fully diluted earnings per
      common share                      $  1.32  $   .84   $  2.42  $  1.63 
                                        =======  ========  =======  ========
  Shares used in computation
(in thousands)                           98,350   97,584    98,198   97,626 

Dividends declared per common
  share                                 $   .30  $   .30   $   .60  $   .60 

</TABLE>


See accompanying notes to consolidated financial statements.


<PAGE>
                  BURLINGTON NORTHERN INC. AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN MILLIONS)
                                 (UNAUDITED)

<TABLE>
<CAPTION>
                   ASSETS                     June 30,  December 31,
                                                 1995       1994
                                               --------  ---------
<S>                                            <C>       <C>
Current assets:
  Cash and cash equivalents                    $    31   $     27 
  Accounts receivable, net                         667        697 
  Materials and supplies                           130        100 
  Current portion of deferred income taxes         151        156 
  Other current assets                             205         32 
                                               --------  ---------
    Total current assets                         1,184      1,012 

Investment in Santa Fe Pacific Corporation         638          - 
Property and equipment, net                      6,493      6,311 
Other assets                                       310        269 
                                               --------  ---------
    Total assets                               $ 8,625   $  7,592 
                                               ========  =========

   LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Accounts payable                             $   539   $    534 
  Compensation and benefits payable                282        264 
  Casualty and environmental reserves              225        248 
  Taxes payable                                    169        138 
  Accrued interest                                  47         45 
  Other current liabilities                         74         96 
  Commercial paper                                 231         90 
  Current portion of long-term debt                 31         32 
                                               --------  ---------
    Total current liabilities                    1,598      1,447 

Long-term debt                                   2,194      1,697 
Deferred income taxes                            1,543      1,456 
Casualty and environmental reserves                422        416 
Other liabilities                                  336        339 
                                               --------  ---------
    Total liabilities                            6,093      5,355 
                                               --------  ---------

Stockholders' equity:
  Convertible preferred stock, no par value,
    $345 liquidation value; 25,000,000 shares
    authorized; 6,900,000 shares issued;
    6,889,657 shares and 6,900,000 shares
    outstanding, respectively                      336        337 
  Common stock, without par value, at stated
    value, 300,000,000 shares authorized;
    89,806,685 shares and 89,329,259 shares
    issued, respectively                             1          1 
  Additional paid-in capital                     1,469      1,443 
  Retained earnings                                659        485 
  Treasury stock, at cost, 64,749 shares
    and 105,438 shares, respectively                (3)        (5)
  Other                                             70        (24)
                                               --------  ---------
    Total stockholders' equity                   2,532      2,237 
                                               --------  ---------
    Total liabilities and stockholders'
      equity                                   $ 8,625   $  7,592 
                                               ========  =========
</TABLE>


See accompanying notes to consolidated financial statements.


<PAGE>
                  BURLINGTON NORTHERN INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (DOLLARS IN MILLIONS)
                                 (UNAUDITED)

<TABLE>
<CAPTION>
                                                        Six Months Ended
                                                             June 30,
                                                          1995     1994
                                                        -------  -------
<S>                                                     <C>      <C>
Cash flows from operating activities:
  Net income                                            $  238   $  159 
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Cumulative effect of change in accounting method       -       10 
      Depreciation                                         198      176 
      Deferred income taxes                                 39       50 
      Changes in current assets and liabilities:
        Accounts receivable, net                            32       20 
        Materials and supplies                             (31)     (27)
        Other current assets                              (173)    (135)
        Accounts payable                                     5       17 
        Compensation and benefits payable                   20      (15)
        Casualty and environmental reserves                (23)     (12)
        Taxes payable                                       33       17 
        Accrued interest                                     2        2 
        Other current liabilities                          (22)     (23)
      Changes in long-term casualty and environmental
        reserves                                             6      (16)
      Other, net                                           (23)     (28)
                                                        -------  -------
Net cash provided by operating activities                  301      195 
                                                        -------  -------

Cash flows from investing activities:
  Investment in Santa Fe Pacific Corporation              (500)       - 
  Additions to property and equipment                     (376)    (289)
  Proceeds from property and equipment dispositions         17       22 
  Other, net                                               (13)     (13)
                                                        -------  -------
Net cash used in investing activities                     (872)    (280)
                                                        -------  -------

Cash flows from financing activities:
  Net increase in commercial paper                         141      178 
  Proceeds from issuance of long-term debt                 522      149 
  Payments on long-term debt                               (32)    (181)
  Dividends paid                                           (64)     (64)
  Proceeds from exercise of common stock options             8        5 
  Other, net                                                 -       (1)
                                                        -------  -------
Net cash provided by financing activities                  575       86 
                                                        -------  -------

Increase in cash and cash equivalents                        4        1 
Cash and cash equivalents:
  Beginning of period                                       27       17 
                                                        -------  -------
  End of period                                         $   31   $   18 
                                                        =======  =======

Supplemental cash flow information:
  Interest paid, net of amounts capitalized             $   88   $   74 
  Income taxes paid, net of refunds                         77       39 

Supplemental noncash investing and financing
  activities information:
  Assets financed through capital lease obligations     $    3   $   50 
</TABLE>





 See accompanying notes to consolidated financial statements.


<PAGE>
                  BURLINGTON NORTHERN INC. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (UNAUDITED)

1. Accounting policies

The 1994 Annual Report on Form 10-K for Burlington Northern Inc. (BNI) and its
majority-owned subsidiaries (collectively BN) includes a summary of
significant  accounting  policies  and should be read in conjunction with this
Form  10-Q.   The principal subsidiary is Burlington Northern Railroad Company
(Railroad).  The statements for the periods presented are condensed and do not
contain  all  information required by generally accepted accounting principles
to be included in a full set of financial statements.  In the opinion of
management,  all adjustments (consisting of only normal recurring adjustments)
necessary  to  present  fairly BN's financial position as of June 30, 1995 and
December 31, 1994 and the results of operations for the three-month and
six-month periods ended June 30, 1995 and 1994 and cash flows for the
six-month periods ended June 30, 1995 and 1994 have been included.  The
results of operations for any interim period are not necessarily indicative of
the  results  of operations to be expected for the entire year.  Certain prior
year data has been reclassified to conform to the current year presentation.

2. Earnings per common share

Primary  earnings  per common share are computed by dividing net income, after
deduction of preferred stock dividends, by the weighted average number of
common shares and common share equivalents outstanding.  Fully diluted
earnings  per common share are computed by dividing net income by the weighted
average  number  of  common  shares and common share equivalents outstanding. 
Common  share  equivalents  are  computed using the treasury stock method.  An
average market price is used to determine the number of common share
equivalents  for primary earnings per common share.  The higher of the average
or  end-of-period  market  price is used to determine common share equivalents
for  fully  diluted  earnings per common share.  In addition, the if-converted
method  is  used  for convertible preferred stock when computing fully diluted
earnings per common share.

3. Agreement to merge and tender offers

As  of  June 29, 1994, BNI and Santa Fe Pacific Corporation (Santa Fe) entered
into an Agreement and Plan of Merger (the Original Agreement) pursuant to
which,  on the terms and conditions set forth in the Original Agreement, Santa
Fe  would  merge (effected in the manner set forth below, the Merger) with and
into  BNI,  and BNI would be the surviving corporation and each share of Santa
Fe  common stock would be converted into 0.27 of a share of BNI common stock. 
The Original Agreement was subsequently amended as of October 26, 1994,
December 18, 1994 and January 24, 1995.  The Original Agreement, as so
amended, is referred to as the Merger Agreement.  Stockholders of BNI and
Santa  Fe approved the Merger Agreement at special stockholders' meetings held
on February 7, 1995.

Pursuant  to  the Merger Agreement, BNI and Santa Fe were entitled to elect to
consummate  the Merger through the use of one of two possible structures:  (i)
a  merger of Santa Fe with and into BNI and (ii) the holding company structure
(the  Holding Company Structure) described below.  In order to ensure that the
transaction contemplated by the Merger Agreement qualifies as a tax-free
transaction for United States federal income tax purposes, the parties intend
to utilize the Holding Company Structure.

Under  the Holding Company Structure, BNSF Corporation, a Delaware corporation
(BNSF), formed to effect the transaction in this manner, would create two
subsidiaries.    One  such subsidiary would merge into BNI, and the other such
subsidiary  would merge into Santa Fe.  Each holder of one share of BNI common
stock would receive one share of BNSF common stock and each holder of one
share  of  Santa Fe common stock, excluding the Santa Fe common stock acquired
by  BNI  in  the  Tender Offer referred to below and the Santa Fe common stock
held  by  Santa Fe as treasury stock, would receive not less than 0.40 and not
more than 0.4347 shares of BNSF common stock depending upon the number of
additional shares of Santa Fe common stock repurchased by Santa Fe as
permitted  under  the Repurchase Program discussed below.  The Santa Fe common
stock  acquired  by  BNI  in the Tender Offer would remain outstanding and the
Santa  Fe  common stock held by Santa Fe as treasury stock would be canceled. 
The rights of each stockholder of BNSF would be substantially identical to the
rights  of  a stockholder of BNI, and the Holding Company Structure would have
the  same economic effect with respect to the stockholders of BNI and Santa Fe
as  would  a  direct merger of BNI and Santa Fe.  The Merger will be accounted
for under the purchase method of accounting upon consummation, and BNI's
investment will be included in the purchase price.

Also  pursuant to the Merger Agreement, on December 23, 1994, BNI and Santa Fe
commenced  tender  offers,  (together, the Tender Offer) to acquire 25 million
and 38 million shares of Santa Fe common stock, respectively, at $20 per share
in cash representing 13 percent and 20 percent, respectively, of the then
outstanding  Santa  Fe  common stock.  On February 6, 1995, BNI entered into a
five-year $500 million unsecured bank credit facility (the Tender Offer 
Facility),  whereby    a   group  of banks agreed to finance BNI's purchase of
shares  of  Santa  Fe common stock in the Tender Offer.  Funding of the Tender
Offer was completed on February 21, 1995.  At BNI's option, renewals of
borrowings can be obtained either through a competitive bid or a standby
procedure.  Rates for borrowing under the standby procedure are, at BNI's
option, based upon the selected term of the London Interbank Offered Rate
(LIBOR)  or  certificate  of deposit rate plus, in either case, a spread based
upon  BNI's  senior  unsecured  debt ratings and the amount borrowed under the
Tender Offer Facility, or an alternative base rate.

As  of June 30, 1995, Santa Fe had borrowed $1,033 million from a syndicate of
financial institutions under a new credit agreement, of which $760 million was
used for the Santa Fe tender offer and the remaining borrowings were primarily
used to replace existing Santa Fe debt and pay related expenses.

Under the Repurchase Program as set forth in the Merger Agreement, Santa Fe is
permitted,  at its discretion and subject to certain financial and performance
criteria of Santa Fe set forth in its credit agreement and the Merger
Agreement (including minimum cash flows, cash capital expenditures and maximum
total  debt),  to  repurchase up to 10 million shares of Santa Fe common stock
prior to consummation of the Merger.  The number of shares of BNSF common
stock to be issued in the Merger will not be affected by the number of
additional  shares  of Santa Fe common stock repurchased by Santa Fe under the
Repurchase  Program.  Accordingly, the exchange ratio of BNSF common shares to
be offered for each share of outstanding Santa Fe common stock upon
consummation  of  the  Merger  would be set at not less than 0.40 and not more
than 0.4347 shares.  As of June 30, 1995, Santa Fe had repurchased
approximately  2.3  million  shares which would result in an exchange ratio of
0.4073 shares.

As  is  typical  in  the context of a merger, certain benefits of officers and
employees  vested  upon  approval of the Merger by the stockholders of BNI and
Santa  Fe.  In particular, on February 7, 1995, restrictions previously placed
upon  certain BNI stock grants lapsed and the previously unearned compensation
relating to such restricted stock, included in BNI's stockholders' equity, was
charged to expense.  The unearned compensation relating to restricted stock at
the time of vesting and related payroll taxes were approximately $24 million. 
BNI  expects to incur other costs related to the Merger, some of which will be
included in the determination of the total purchase price.

Consummation  of  the Merger is subject to approval by the Interstate Commerce
Commission  (ICC)  and other customary conditions.  In connection with the ICC
proceedings,  on January 27, 1995, BNI and Santa Fe requested the ICC to adopt
an expedited procedural schedule for reviewing the merger, based on a
timetable  the  ICC  had proposed to adopt for all major railroad mergers.  On
March 9, 1995, the ICC issued a schedule providing for a final decision on the
merger application on or before August 23, 1995.  Interested parties,
including other railroads, shippers and state agencies, indicated their intent
to participate in the ICC proceeding on April 10, 1995.  Railroad and The
Atchison, Topeka and Santa Fe Railway Company (ATSF) have entered into
agreements with Union Pacific Railroad Company; Southern Pacific
Transportation  Company,  The  Denver Rio Grande Western Railroad Company, St.
Louis  Southwestern  Railway Company and SPCSL Corp.; and Kansas City Southern
Railway Company, among others, whereby those carriers agreed not to oppose the
ICC's approval of the Merger in exchange for grants of certain trackage
rights,  haulage  arrangements  or other such arrangements.  On July 20, 1995,
the ICC held a voting conference at which it voted to approve the Merger,
subject  to  limited conditions primarily regarding other carriers' operations
over Railroad's and ATSF's tracks.  Given their limited nature, these
conditions will not impact the anticipated benefits of the Merger.  It is
expected the ICC will issue a written decision approving the Merger on or
before  August 23, 1995; the effective date of such decision will be set forth
therein.

4. Investment in Santa Fe Pacific Corporation

On  February  21,  1995, BNI completed the acquisition of 25 million shares of
Santa  Fe common stock at $20 per share.  The transaction was financed through
the  $500  million Tender Offer Facility which had a weighted average interest
rate of 6.74 percent at June 30, 1995.

The  investment  in  Santa  Fe (Investment), which represents approximately 16
percent  of  the  outstanding common stock of Santa Fe, is accounted for under
the cost method and is classified as available for sale.  As such, the
carrying  value  is  adjusted  for changes in the fair value, as determined by
quoted market prices, and any unrealized gain or loss is recorded, net of
deferred  income  taxes,  as a component of stockholders' equity.  At June 30,
1995,  the  Investment  was increased by $138 million reflecting an unrealized
gain  and  stockholders'  equity  was increased by $85 million after deducting
deferred income taxes of $53 million.

5. Environmental reserves and other contingencies

BN's operations, as well as those of its competitors, are subject to extensive
federal,  state  and  local environmental regulation.  In order to comply with
such regulation and to be consistent with BN's corporate environmental policy,
BN's operating procedures include practices to protect the environment. 
Amounts  expended relating to such practices are inextricably contained in the
normal day-to-day costs of BN's business operations.

Under  the  requirements  of the Federal Comprehensive Environmental Response,
Compensation  and Liability Act of 1980 (Superfund) and certain other laws, BN
is  potentially  liable for the cost of clean-up of various contaminated sites
identified by the United States Environmental Protection Agency and other
agencies.    BN  has  been notified that it is a potentially responsible party
(PRP)  for  study and clean-up costs at approximately 85 sites (the PRP sites)
and,  in many instances, is one of several PRPs.  BN generally participates in
the  clean-up  of  these sites through cost-sharing agreements with terms that
vary from site to site.  Costs are typically allocated based on relative
volumetric  contribution of material, the amount of time the site was owned or
operated, and/or the portion of the total site owned or operated by each PRP. 
However, under Superfund and certain other laws, as a PRP, BN can be held
jointly  and  severally  liable  for all environmental costs associated with a
site.

Environmental  costs include initial site surveys and environmental studies of
potentially contaminated sites as well as costs for remediation and
restoration of sites determined to be contaminated.  Liabilities for
environmental  clean-up  costs  are initially recorded when BN's liability for
environmental clean-up is both probable and a reasonable estimate of
associated  costs  can be made.  Adjustments to initial estimates are recorded
as necessary based upon additional information developed in subsequent
periods.    BN  conducts  an ongoing environmental contingency analysis, which
considers  a combination of factors, including independent consulting reports,
site visits, legal reviews, analysis of the likelihood of participation in and
ability to pay for clean-up by other PRPs, and historical trend analyses.

BN is involved in a number of administrative and judicial proceedings and
other mandatory clean-up efforts at approximately 170 sites, including the PRP
sites,  at which BN is being asked to participate in the clean-up of the sites
contaminated by material discharged into the environment.  BN paid
approximately  $10  million during the six months ended June 30, 1995 relating
to  mandatory  clean-up  efforts, including amounts expended under federal and
state  voluntary  clean-up  programs.  Recoveries received from third parties,
net of legal costs incurred, were approximately $5 million during the six
months  ended  June  30,  1995.  At this time, BN estimates that it will spend
approximately  $110 million in future years to remediate and restore all known
sites, including $105 million pertaining to mandated sites, of which
approximately  $75  million relates to the PRP sites.  Of the $110 million, BN
estimates  that it will spend $18 million during the remainder of 1995.  Also,
BN  anticipates  that the majority of the $110 million will be paid out over a
period  of  less than seven years; however, some costs will be paid out over a
longer period, in some cases up to 40 years.  At June 30, 1995, 24 sites
accounted  for approximately $75 million of the accrual and no individual site
was considered to be material.

Liabilities for environmental costs represent BN's best estimates for
remediation and restoration of these sites and include both asserted and
unasserted claims.  At June 30, 1995, BN had accrued approximately $110
million for estimated future environmental costs and believes it is reasonably
possible, although not probable, that actual environmental costs could be
lower  than  the  recorded reserve or as much as 50 percent higher.  BN's best
estimate of unasserted claims was approximately $5 million as of June 30,
1995.  Although recorded liabilities include BN's best estimates of all costs,
without  reduction  for  anticipated recoveries from third parties, BN's total
clean-up costs at these sites cannot be predicted with certainty due to
various factors such as the extent of corrective actions that may be required,
evolving environmental laws and regulations, advances in environmental
technology, the extent of other PRPs' participation in clean-up efforts,
developments  in ongoing environmental analyses related to sites determined to
be contaminated, and developments in environmental surveys and studies of
potentially contaminated sites.  As a result, charges to income for
environmental  liabilities could possibly have a significant effect on results
of operations in a particular quarter or fiscal year as individual site
studies and remediation and restoration efforts proceed or as new sites arise.
 However, expenditures associated with such liabilities are typically paid out
over a long period, in some cases up to 40 years, and are therefore not
expected to have a material adverse effect on BN's consolidated financial
position, cash flow or liquidity.

6. Hedging activities

BN has a program to hedge against fluctuations in the price of its diesel fuel
purchases.    This  program includes forward purchases for delivery at fueling
facilities and exchange-traded petroleum futures contracts.  The futures
contracts are accounted for as hedges which are marked to market with any
gains  or  losses  associated  with changes in market value being deferred and
recognized as a component of fuel expense in the period in which the
designated  fuel  is  purchased and used.  As of June 30, 1995, BN had entered
into  agreements  with fuel suppliers setting the price of fuel to be obtained
by  taking  physical  delivery directly from such suppliers at a future date. 
The average price of the approximately 106 million gallons which BN had
committed to purchase was approximately 50 cents per gallon, exclusive of
taxes,  certain  transportation costs and other charges.  In addition, BN held
petroleum  futures  contracts representing approximately 68 million gallons at
an  average  price of approximately 50 cents per gallon.  These contracts have
expiration dates ranging from July, 1995 to May, 1996.

BN's current fuel hedging program is designed to cover no more than 50 percent
of  projected fuel requirements for the subsequent 12-month period; therefore,
hedge  positions  will  not  exceed actual fuel requirements.  The current and
future fuel delivery prices are monitored continuously and hedge positions are
adjusted accordingly.  In order to reduce risk associated with market
movements,  fuel hedging transactions do not extend beyond a 12-month period. 
BN purchases petroleum futures contracts only through regulated exchanges
(e.g. New York Mercantile Exchange).  In order to effectively monitor the fuel
hedging activities, results of the program are summarized and reported to
senior management on a regular basis.

7. Other income (expense), net

Other income (expense), net includes the following (in millions):
<TABLE>
<CAPTION>
                                      Three Months      Six Months
                                         Ended            Ended
                                        June 30,         June 30,

                                      1995    1994   1995    1994
                                      -----  ------  -----  ------
<S>                                   <C>    <C>     <C>    <C>
Gain (loss) on property dispositions  $   7  $  (1)  $   9  $   1 
Interest income                           5      -       6      1 
Loss on sale of receivables               -     (2)      -     (4)
Miscellaneous, net                        -     (2)      -     (4)
                                      -----  ------  -----  ------
Total                                 $  12  $  (5)  $  15  $  (6)
                                      =====  ======  =====  ======
</TABLE>




<PAGE>
                  BURLINGTON NORTHERN INC. AND SUBSIDIARIES

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

Management's  discussion  and  analysis relates to the financial condition and
results of operations of Burlington Northern Inc. (BNI) and its majority-owned
subsidiaries (collectively BN).  The principal subsidiary is Burlington
Northern Railroad Company (Railroad).

CAPITAL RESOURCES AND LIQUIDITY

CASH FROM OPERATIONS AND OTHER RESOURCES

Cash  generated  from  operations is BN's principal source of liquidity and is
primarily used for dividends and capital expenditures.  For the first six
months  of  1995, cash provided by operating activities increased $106 million
when compared with the first six months of 1994.  This increase was
attributable primarily to a $79 million increase in net income and a net
noncash  charge  to  earnings of $22 million related to restricted stock which
vested  upon stockholder approval of the proposed merger with Santa Fe Pacific
Corporation (Santa Fe).  These increases were partially offset by a $31
million  increase  in the purchase of equipment held in "Other current assets"
pending final financing arrangements.  While current year cash from operations
was  sufficient  to  fund  dividends, it was not sufficient to also completely
fund  capital  expenditures  and  BNI's investment in Santa Fe; therefore, the
balance  was  financed  with debt and operating leases.  Available sources for
financing needs are discussed below.

On  February 6, 1995, BNI entered into a five-year $500 million unsecured bank
credit  facility  (the Tender Offer Facility), whereby a group of banks agreed
to finance BNI's purchase of shares of Santa Fe common stock.  At BNI's
option,  renewals  of  borrowings can be obtained either through a competitive
bid  or  a standby procedure.  Rates for borrowing under the standby procedure
are,  at  BNI's  option,  based upon the selected term of the London Interbank
Offered  Rate  (LIBOR)  or certificate of deposit rate plus, in either case, a
spread  based upon BNI's senior unsecured debt ratings and the amount borrowed
under the Tender Offer Facility, or an alternative base rate.  On February 21,
1995,  BNI  borrowed $500 million under the Tender Offer Facility, which had a
weighted average interest rate of 6.74 percent at June 30, 1995.  The proceeds
were  used  to  acquire  25 million shares of Santa Fe common stock at $20 per
share.

Railroad  maintains  an effective program for the issuance, from time to time,
of commercial paper.  These borrowings are supported by Railroad's bank
revolving credit agreements.  Outstanding commercial paper balances are
considered  as reducing available borrowings under these agreements.  The bank
revolving credit agreements allow borrowings of up to $300 million on a
short-term  basis and $500 million on a long-term basis.  Annual facility fees
are currently 0.125 and 0.225 percent, respectively, and are subject to change
based  upon  changes in Railroad's senior secured debt ratings.  At Railroad's
option, borrowings can be obtained through either a competitive bid or a
standby  procedure.   Rates for borrowings under the standby procedure are, at
Railroad's  option,  based  upon LIBOR or certificate of deposit rate, plus in
either case, a spread based upon Railroad's senior secured debt ratings, or an
alternate  base rate.  The agreements are currently scheduled to expire on May
3, 1996 and May 6, 1999, respectively.  The maturity value of commercial paper
outstanding  at June 30, 1995 was $232 million, leaving a total of $68 million
of the short-term revolving credit agreement available and $500 million of the
long-term revolving credit agreement available.  The maturity value of
commercial paper outstanding at December 31, 1994 was $91 million.

In 1993, BN entered into an agreement to acquire 350 alternating current
traction motor locomotives.  In December 1994, the number of locomotives to be
acquired  under  this agreement was increased to 404.  As of June 30, 1995, BN
had accepted delivery of 235 locomotives of which 151 units were financed
through operating leases, 25 units were financed through a cross-border
capital lease and 59 units were pending final financing arrangements.  BN
anticipates  additional  deliveries  under  this agreement of approximately 50
units  in  1995 as well as deliveries of between approximately 60 and 100 each
year  for  1996  and  1997.  Future cash from operations during this strategic
investment period may not, at times, be sufficient to completely fund
dividends as well as capital expenditures and the strategic investments. 
Therefore,  these  requirements will likely be financed using a combination of
sources including, but not limited to, cash from operations, operating leases,
debt  issuances and other miscellaneous sources.  Each financing decision will
be based upon the most appropriate alternative available at such time.

BNI continues to maintain an effective registration statement on Form S-3 with
the  Securities and Exchange Commission which will allow for the issuance from
time to time of up to $350 million aggregate principal amount of debt
securities.

CAPITAL EXPENDITURES AND RESOURCES

A  breakdown  of  capital expenditures is set forth in the following table (in
millions):
<TABLE>
<CAPTION>
                                        Six Months Ended
                                            June 30,
                                          1995   1994
                                          -----  -----
<S>                                       <C>    <C>
Road, roadway structures and real estate  $ 297  $ 223
Equipment                                    79     66
                                          -----  -----
Total                                     $ 376  $ 289
                                          =====  =====
</TABLE>


Capital  roadway  expenditures  during  the first six months of 1995 increased
when compared with the first six months of 1994 as a result of extensive
capacity  expansion projects primarily in the Powder River Basin.  BN projects
1995  capital  spending to remain at a level comparable to 1994.  As discussed
in  "Cash from operations and other resources," BN has a commitment to acquire
404  alternating current traction motor locomotives through 1997, of which 235
had been accepted as of June 30, 1995.  Also, BN will continue its
implementation  of  several  strategic  initiatives for transportation network
management using information systems technology.  These commitments will
likely  be  financed using a combination of sources including, but not limited
to, cash from operations, operating leases, debt issuances and other
miscellaneous  sources.    Each financing decision will be based upon the most
appropriate alternative available at such time.

In  addition to capital expenditures, BN continues to utilize operating leases
to fulfill certain equipment requirements.  The method used to finance
equipment  will  depend  upon current market conditions and other factors.  In
both  the  first  six months of 1995 and 1994, BN acquired new equipment to be
financed through long-term operating leases which were primarily for
alternating current traction motor locomotives.

DIVIDENDS

Common stock dividends declared for the first six months of 1995 and 1994 were
$.60  per common share.  Dividends paid on common and preferred stock were $64
million during each of the six months ended June 30, 1995 and 1994.  BNI
expects  to  continue its current policy of paying regular quarterly dividends
on its common  and  preferred  stock;  however, dividends  are declared by the
Board  of  Directors based on profitability, capital expenditure requirements,
debt service and other factors.

CAPITAL STRUCTURE

BN's ratio of total debt to total capital was 49 percent at June 30, 1995
compared  to  45 percent at December 31, 1994.  This increase is substantially
attributable  to  BNI  financing its purchase of 25 million shares of Santa Fe
common stock with debt of $500 million.

RESULTS OF OPERATIONS

THREE  MONTHS  ENDED  JUNE  30, 1995 COMPARED WITH THREE MONTHS ENDED JUNE 30,
1994

BN  recorded  net income for the second quarter of 1995 of $130 million ($1.37
per  common share, primary, on 90.8 million shares and $1.32 per common share,
fully diluted, on 98.4 million shares) compared with net income of $82 million
($.85  per  common  share, primary, on 90.2 million shares and $.84 per common
share,  fully  diluted,  on 97.6 million shares) for the same period in 1994. 
Results for the second quarter of 1995 were reduced by approximately $11
million of merger-related expenses, which included nonrecurring operating
expenses  of $3 million and $8 million of interest expense.  The corresponding
reduction in net income was approximately $7 million, or $.08 per common
share, primary and $.07 per common share, fully diluted.

REVENUES

The  following  table  presents  BN's revenue information by Railroad business
unit  for  the  three months ended June 30, 1995 and 1994 and includes certain
reclassifications of prior year information to conform to current year
presentation:
<TABLE>
<CAPTION>
                                                                  Revenues
                                                 Revenue         Per Revenue
                               Revenues         Ton Miles          Ton Mile
                             1995     1994     1995     1994    1995    1994
                            (In Millions)     (In Millions)       (In Cents)
<S>                       <C>       <C>       <C>      <C>      <C>   <C>
Coal                      $   429   $   417   37,952   35,030   1.13  1.19
Agricultural Commodities      232       153   12,276    6,148   1.89  2.49
Intermodal                    188       172    6,378    5,784   2.95  2.97
Minerals                       92        95    3,691    3,654   2.49  2.60
Food                           69        69    2,446    2,415   2.82  2.86
Metals                         72        66    2,996    2,877   2.40  2.29
Chemicals                      74        73    2,693    2,537   2.75  2.88
Wood                           62        70    2,964    3,398   2.09  2.06
Paper                          52        50    1,712    1,686   3.04  2.97
Vehicles & Machinery           50        50      723      665   6.92  7.52
Shortlines and other          (36)      (23)  (2,928)  (2,054)     -     -
                          --------  --------  -------  -------            
Total                     $ 1,284   $ 1,192   70,903   62,140   1.81  1.92
                          ========  ========  =======  =======            
</TABLE>


Total  revenues  for  the  second quarter of 1995 were $1,284 million compared
with  revenues of $1,192 million for the same period in 1994.  The $92 million
increase was primarily due to improved Agricultural Commodities revenues.

Coal  revenues  improved  $12 million during the second quarter of 1995 due to
higher traffic levels.  The traffic levels benefited primarily from new
business and an increase in demand for low-sulfur coal as a result of its
economic advantage and continued compliance with the Clean Air Act.  Partially
offsetting the increase was a decline in yields as a result of continuing
competitive pricing pressures in contract negotiations and a change in traffic
mix.

Revenues from the transportation of Agricultural Commodities during the second
quarter  of  1995  were  $79 million greater than the second quarter of 1994. 
This increase was principally caused by improvements in corn and soybean
revenues  of  $82  million and $7 million, respectively, partially offset by a
decrease  in  wheat  revenues  of $12 million.  Both corn and soybean revenues
benefited  primarily  from increased crop production as well as higher traffic
volumes to the Pacific Northwest due to stronger export demand during the
second  quarter  of 1995.  Wheat revenues declined due to weaker export demand
when  compared  with  the  strong demand in 1994.  The shift in commodities to
lower yielding corn and soybeans from higher yielding wheat led to the
aggregate decrease in revenues per revenue ton mile.

Intermodal and Metals revenues increased $16 million and $6 million,
respectively,  when compared with the second quarter of 1994.  The improvement
in Intermodal revenues was largely due to a $15 million increase in
Intermodal-international  revenues  resulting from new business and continuing
growth of existing business.  The improvement in Metals revenues was primarily
due to increased taconite and coal coke demand as production resumed at a
plant closed by a labor strike throughout the second quarter of 1994. 
Aluminum and nonferrous ores revenues, which also contributed to improved
metals revenues, increased  primarily due to higher demand.

Wood  revenues  for  the  second quarter of 1995 were $8 million less than the
second  quarter of 1994.  This decrease in Wood revenues was attributable to a
$6 million volume-driven decline in lumber revenues.

Second  quarter  revenues  for Minerals, Food, Chemicals, Paper and Vehicles &
Machinery were relatively flat compared with the second quarter of 1994.

Shortlines  and other, which are a net reduction of revenues, increased by $13
million when compared with the second quarter of 1994.  This increase resulted
primarily  from  a  $7  million increase in amounts due to shortline railroads
caused by more BN traffic on their lines.

EXPENSES

Total  operating  expenses  for the second quarter of 1995 were $1,033 million
compared  with  expenses  of  $1,014 million for the same period in 1994.  The
operating  ratio  was 80 percent in the second quarter of 1995, an improvement
of  five  percentage points compared with an operating ratio of 85 percent for
the second quarter of 1994.

Compensation  and benefits expenses were $25 million greater compared with the
second  quarter of 1994.  Increased traffic levels as well as a 4 percent base
wage increase for union represented employees effective July 1994 caused
increased  wages and related payroll taxes of approximately $15 million.  A $7
million increase in health and welfare costs for union employees, due
primarily to an increase in insurance premium rates, and a $7 million increase
in  incentive compensation expense also contributed to the higher compensation
and  benefits expenses.  These increases were partially offset by a $9 million
payroll tax refund in 1995.

Fuel expenses for the quarter were $11 million higher compared with the second
quarter of 1994 primarily due to a $7 million increase in consumption on
higher  traffic levels.  An increase in the average price paid for diesel fuel
of 2.6 cents per gallon to 60.2 cents per gallon in the second quarter of 1995
contributed to the remainder of the increase.

Materials expenses for the second quarter of 1995 were essentially flat
compared with the same period in 1994.

Equipment  rents  expenses  were  $5 million higher than the second quarter of
1994  principally  due  to an $8 million increase in lease rental expense as a
result of a larger fleet of leased freight cars as well as a business
volume-related  increase  in  car hire expense for 1995.  These increases were
partially  offset  by a $7 million decrease in payments for failure to achieve
service  commitments  compared with 1994 as BN improved service performance in
1995.

Purchased services expenses for the quarter decreased $5 million compared with
the  second  quarter  of 1994.  The most significant contributing factor was a
more than $5 million decrease in derailment-related expenses.  Higher car
repair  billings  to  third  parties were offset by increases in fees paid for
professional services and environmental expenses in 1995.

Depreciation  expense  for  the  second quarter of 1995 was $10 million higher
than  the  same period in 1994 due to higher traffic levels and an increase in
the asset base.

Other operating expenses were $26 million lower compared with the second
quarter of 1994.  Approximately $16 million of the decrease was due to
decreased costs associated with personal injury claims.  In addition, $14
million  of the decrease resulted from a gain on a sales-type capital lease of
freight cars.  Decreased derailment expenses of approximately $6 million
associated with equipment and cargo losses also contributed to lower operating
expenses.  These decreases were partially offset by employee severance
expenses of $7 million and merger-related expenses incurred in the second
quarter of 1995.

Interest expense for the quarter increased $11 million compared with the
second  quarter  in  1994, primarily resulting from the $500 million unsecured
debt incurred in 1995 to finance BN's investment in Santa Fe.

Other  income  (expense),  net was $17 million higher in the second quarter of
1995  compared  with the same period in 1994.  This increase in income was due
to  an  $8 million increase in gains on property dispositions, interest income
of $5 million on a payroll tax refund in 1995 and the elimination of losses on
the sale of accounts receivable in 1995 as the sales agreement expired in
December 1994.

The effective tax rate was 39.0 percent for the second quarter of 1995
compared with 38.7 percent for the second quarter of 1994.

SIX MONTHS ENDED JUNE 30, 1995 COMPARED WITH SIX MONTHS ENDED JUNE 30, 1994

BN recorded net income for the first six months of 1995 of $238 million ($2.51
per  common share, primary, on 90.5 million shares and $2.42 per common share,
fully diluted, on 98.2 million shares) compared with net income of $159
million ($1.64 per common share, primary, on 90.3 million shares and $1.63 per
common  share,  fully  diluted, on 97.6 million shares) for the same period in
1994.  Results for 1995 were reduced by approximately $42 million of
merger-related expenses, which included nonrecurring operating expenses of $30
million  primarily  due  to the vesting of restricted stock and $12 million of
interest expense.  The corresponding reduction in net income was approximately
$26 million, or $.28 per common share, primary and $.27 per common share,
fully  diluted.    Results for 1994 were reduced by a $10 million, or $.11 per
common share, net of tax, cumulative effect of an accounting change for
postemployment benefits.


REVENUES

The  following  table  presents  BN's revenue information by Railroad business
unit for the six months ended June 30, 1995 and 1994 and includes certain
reclassifications of prior year information to conform to current year
presentation:
<TABLE>
<CAPTION>
                                                                    Revenues
                                                   Revenue        Per Revenue
                               Revenues           Ton Miles         Ton Mile
                             1995     1994       1995      1994   1995   1994
                            (In Millions)      (In Millions)      (In Cents)
<S>                       <C>       <C>       <C>       <C>       <C>   <C>
Coal                      $   883   $   835    77,320    67,532   1.14  1.24
Agricultural Commodities      493       344    24,902    13,919   1.98  2.47
Intermodal                    377       350    12,737    11,681   2.96  3.00
Minerals                      178       181     7,063     7,061   2.52  2.56
Food                          144       139     5,185     4,886   2.78  2.84
Metals                        147       131     6,218     5,809   2.36  2.26
Chemicals                     146       138     5,366     4,826   2.72  2.86
Wood                          129       136     6,144     6,551   2.10  2.08
Paper                         103       101     3,407     3,364   3.02  3.00
Vehicles & Machinery           97        97     1,414     1,293   6.86  7.50
Shortlines and other          (66)      (50)   (5,858)   (4,277)     -     -
                          --------  --------  --------  --------            
Total                     $ 2,631   $ 2,402   143,898   122,645   1.83  1.96
                          ========  ========  ========  ========            
</TABLE>


Total  revenues  for the first six months of 1995 were $2,631 million compared
with revenues of $2,402 million for the same period in 1994.  The $229 million
increase was primarily due to improved Agricultural Commodities and Coal
revenues.

Coal  revenues improved $48 million during the first six months of 1995 due to
higher traffic levels caused primarily by new business, favorable weather
conditions early in the year and increased demand for low-sulfur coal from the
Powder River Basin.  Partially offsetting this increase was a decline in
yields  as  a  result  of continuing competitive pricing pressures in contract
negotiations and a change in traffic mix.

Revenues  from the transportation of Agricultural Commodities during the first
six months of 1995 were $149 million greater than the first six months of
1994.  The increase was principally caused by improvements in corn and soybean
revenues  of $152 million and $23 million, respectively, partially offset by a
decrease in wheat revenues of $26 million.  Corn and soybean revenues
benefited  primarily  from increased crop production as well as higher traffic
volumes to the Pacific Northwest due to stronger export demand during the
first six months of 1995.  Wheat revenues declined due to weaker export demand
when  compared  with  the  strong demand in 1994.  The shift in commodities to
lower yielding corn and soybeans from higher yielding wheat led to the
aggregate decrease in revenues per revenue ton mile.

Intermodal and Metals revenues increased $27 million and $16 million,
respectively, when compared with the first six months of 1994.  The
improvement  in  Intermodal revenues was largely due to a $27 million increase
in Intermodal-international revenues resulting from new business and
continuing  growth  of  existing business.  The improvement in Metals revenues
resulted  primarily  from  increased taconite and coal coke revenues.  Resumed
production  at a plant closed by a labor strike during the first six months of
1994 accounted for the majority of the increase in taconite and coal coke
revenues.

Current  year  revenues for Chemicals increased $8 million while Wood revenues
declined  $7  million  when  compared to the first six months of 1994.  Strong
plastic  demand  contributed  to  the increase in Chemicals revenues; whereas,
lower  traffic levels for lumber accounted for the majority of the decrease in
Wood revenues.

Minerals,  Food,  Paper and Vehicles & Machinery revenues for the current year
were relatively flat compared with the same period in 1994.

Shortlines  and  other,  which  are a net reduction of revenues, increased $16
million when compared with the first six months of 1994.  This increase
resulted  primarily  from  a higher volume of BN traffic moving over shortline
railroads which caused an $11 million increase in amounts due to the
shortlines.

EXPENSES

Total  operating expenses for the first six months of 1995 were $2,163 million
compared with expenses of $2,042 million for the same period in 1994.  Despite
the  addition  of  $30 million of merger-related operating expenses during the
first  six  months of 1995, the operating ratio was 82 percent, an improvement
of  three percentage points compared with an operating ratio of 85 percent for
the first six months of 1994.

Compensation  and benefits expenses were $67 million greater compared with the
first  six  months  of  1994.  Increased traffic levels as well as a 4 percent
base  wage increase for union represented employees effective July 1994 caused
increased wages and related payroll taxes of approximately $35 million.  A $14
million increase in health and welfare costs for union employees, due
primarily  to  an increase in insurance premium rates, and increased incentive
compensation expense of approximately $12 million also contributed to the
higher  compensation  and  benefits  expenses.  These increases were partially
offset by a payroll tax refund in 1995.

Fuel  expenses  for  1995 were $26 million higher compared with 1994 primarily
due  to  an $18 million increase in consumption from higher traffic volumes in
1995.   An increase in the average price paid for diesel fuel of 2.3 cents per
gallon to 58.9 cents per gallon in the first six months of 1995 contributed to
the remainder of the increase.

Materials expenses for the first six months of 1995 decreased $6 million
compared with 1994 as decreases in car repair expense and track materials
costs in 1995 were partially offset by increased locomotive materials expense.

Equipment  rents expenses were $15 million higher than the first six months of
1994  principally  due  to a $17 million increase in lease rental expense as a
result of a larger fleet of leased freight cars in 1995 as well as an increase
in  the  leasing  of  locomotives to meet power requirements.  These increases
were  partially  offset  by  a $10 million decrease in payments for failure to
achieve service commitments compared with 1994 as BN improved service
performance in 1995.

Purchased services for the first six months of 1995 decreased $18 million from
the  first six months of 1994.  The most significant contributing factors were
lower derailment-related expenses and higher car repair billings to third
parties.

Depreciation  expense  for the first six months of 1995 was $22 million higher
than  the  same period in 1994 due to higher traffic levels and an increase in
the asset base.

Other  operating  expenses were $15 million higher compared with the first six
months of 1994.  Approximately $30 million of the increase was due to expenses
associated with the proposed merger, primarily due to the vesting of
restricted  stock.   Increased severance expenses of approximately $13 million
and increased moving expenses, due to the completion of  the centralized train
dispatching facility  in the first quarter of 1995, also  contributed  to
higher  operating  expenses.    These increases were partially offset by a $21
million decrease in costs associated with personal injury claims and the
recognition  of  a $14 million gain from a sales-type capital lease of freight
cars in the second quarter of 1995.

Interest  expense  for the period increased $15 million compared with the same
period in 1994, primarily resulting from the $500 million unsecured debt
incurred in 1995 to finance BN's investment in Santa Fe.

Other  income (expense), net was $21 million higher in the first six months of
1995  compared  with the same period in 1994.  This increase in income was due
to  an  increase in gain on property dispositions, interest income received on
the  settlement  of  a tax refund in 1995 and the elimination of losses on the
sale of accounts receivable in 1995 as the sales agreement expired in December
1994.

The effective tax rate was 39.0 percent for the first six months of 1995
compared with 38.7 percent for the first six months of 1994.

OTHER MATTERS

PROPOSED MERGER

As  of  June  29, 1994, BNI and Santa Fe entered into an Agreement and Plan of
Merger (the Original Agreement) pursuant to which, on the terms and conditions
set  forth  in  the  Original Agreement, Santa Fe would merge (effected in the
manner  set  forth  below, the Merger) with and into BNI, and BNI would be the
surviving corporation and each share of Santa Fe common stock would be
converted  into  0.27  of a share of BNI common stock.  The Original Agreement
was subsequently amended as of October 26, 1994, December 18, 1994 and January
24, 1995.  The Original Agreement, as so amended, is referred to as the Merger
Agreement.   Stockholders of BNI and Santa Fe approved the Merger Agreement at
special stockholders' meetings held on February 7, 1995.

Pursuant  to  the Merger Agreement, BNI and Santa Fe were entitled to elect to
consummate  the Merger through the use of one of two possible structures:  (i)
a  merger of Santa Fe with and into BNI and (ii) the holding company structure
(the  Holding Company Structure) described below.  In order to ensure that the
transaction contemplated by the Merger Agreement qualifies as a tax-free
transaction for United States federal income tax purposes, the parties intend
to utilize the Holding Company Structure.

Under  the Holding Company Structure, BNSF Corporation, a Delaware corporation
(BNSF), formed to effect the transaction in this manner, would create two
subsidiaries.    One  such subsidiary would merge into BNI, and the other such
subsidiary  would merge into Santa Fe.  Each holder of one share of BNI common
stock would receive one share of BNSF common stock and each holder of one
share  of  Santa Fe common stock, excluding the Santa Fe common stock acquired
by  BNI  in  the  Tender Offer referred to below and the Santa Fe common stock
held  by  Santa Fe as treasury stock, would receive not less than 0.40 and not
more than 0.4347 shares of BNSF common stock depending upon the number of
additional shares of Santa Fe common stock repurchased by Santa Fe as
permitted  under  the Repurchase Program discussed below.  The Santa Fe common
stock  acquired  by  BNI  in the Tender Offer would remain outstanding and the
Santa  Fe  common stock held by Santa Fe as treasury stock would be canceled. 
The rights of each stockholder of BNSF would be substantially identical to the
rights  of  a stockholder of BNI, and the Holding Company Structure would have
the  same economic effect with respect to the stockholders of BNI and Santa Fe
as  would  a  direct merger of BNI and Santa Fe.  The Merger will be accounted
for under the purchase method of accounting upon consummation, and BNI's
investment will be included in the purchase price.

Also  pursuant to the Merger Agreement, on December 23, 1994, BNI and Santa Fe
commenced  tender  offers,  (together, the Tender Offer) to acquire 25 million
and 38 million shares of Santa Fe common stock, respectively, at $20 per share
in  cash.    The  Tender Offer expired on February 8, 1995, with approximately
111.6  million shares of Santa Fe common stock tendered.  As 63 million shares
of Santa Fe common stock in the aggregate were accepted for payment by BNI and
Santa  Fe,  tenders  by  Santa Fe stockholders were subject to proration.  The
final proration factor for the Tender Offer was approximately 56.5 percent.

On  February 6, 1995, BNI entered into the $500 million Tender Offer Facility,
whereby  a  group of banks agreed to finance BNI's purchase of shares of Santa
Fe common stock in the Tender Offer.  Funding of the Tender Offer was
completed  on  February 21, 1995.  At BNI's option, renewals of borrowings can
be  obtained  either  through a competitive bid or a standby procedure.  Rates
for borrowing under the standby procedure are, at BNI's option, based upon the
selected  term of LIBOR or certificate of deposit rate plus, in either case, a
spread  based upon BNI's senior unsecured debt ratings and the amount borrowed
under the Tender Offer Facility, or an alternative base rate.

As  of June 30, 1995, Santa Fe had borrowed $1,033 million from a syndicate of
financial institutions under a new credit agreement, of which $760 million was
used for the Santa Fe tender offer and the remaining borrowings were primarily
used to replace existing Santa Fe debt and pay related expenses.

Under the Repurchase Program as set forth in the Merger Agreement, Santa Fe is
permitted,  at its discretion and subject to certain financial and performance
criteria of Santa Fe set forth in its credit agreement and the Merger
Agreement (including minimum cash flows, cash capital expenditures and maximum
total  debt),  to  repurchase up to 10 million shares of Santa Fe common stock
prior to consummation of the Merger.  The number of shares of BNSF common
stock to be issued in the Merger will not be affected by the number of
additional  shares  of Santa Fe common stock repurchased by Santa Fe under the
Repurchase  Program.  Accordingly, the exchange ratio of BNSF common shares to
be offered for each share of outstanding Santa Fe common stock upon
consummation  of  the  Merger  would be set at not less than 0.40 and not more
than 0.4347 shares.  As of June 30, 1995, Santa Fe had repurchased
approximately  2.3  million  shares which would result in an exchange ratio of
0.4073 shares.

As  is  typical  in  the context of a merger, certain benefits of officers and
employees  vested  upon  approval of the Merger by the stockholders of BNI and
Santa  Fe.  In particular, on February 7, 1995, restrictions previously placed
upon  certain BNI stock grants lapsed and the previously unearned compensation
relating to such restricted stock, included in BNI's stockholders' equity, was
charged to expense.  The unearned compensation relating to restricted stock at
the time of vesting and related payroll taxes were approximately $24 million. 
BNI  expects to incur other costs related to the Merger, some of which will be
included in the determination of the total purchase price.

Consummation  of  the Merger is subject to approval by the Interstate Commerce
Commission  (ICC)  and other customary conditions.  In connection with the ICC
proceedings,  on January 27, 1995, BNI and Santa Fe requested the ICC to adopt
an expedited procedural schedule for reviewing the merger, based on a
timetable  the  ICC  had proposed to adopt for all major railroad mergers.  On
March 9, 1995, the ICC issued a schedule providing for a final decision on the
merger application on or before August 23, 1995.  Interested parties,
including other railroads, shippers and state agencies, indicated their intent
to participate in the ICC proceeding on April 10, 1995.  Railroad and The
Atchison, Topeka and Santa Fe Railway Company (ATSF) have entered into
agreements with Union Pacific Railroad Company; Southern Pacific
Transportation  Company,  The  Denver Rio Grande Western Railroad Company, St.
Louis  Southwestern  Railway Company and SPCSL Corp.; and Kansas City Southern
Railway Company, among others, whereby those carriers agreed not to oppose the
ICC's approval of the Merger in exchange for grants of certain trackage
rights,  haulage  arrangements  or other such arrangements.  On July 20, 1995,
the ICC held a voting conference at which it voted to approve the Merger,
subject  to  limited conditions primarily regarding other carriers' operations
over Railroad's and ATSF's tracks.  Given their limited nature, these
conditions will not impact the anticipated benefits of the Merger.  It is
expected the ICC will issue a written decision approving the Merger on or
before  August 23, 1995; the effective date of such decision will be set forth
therein.

ENVIRONMENTAL ISSUES

BN's operations, as well as those of its competitors, are subject to extensive
federal,  state  and  local environmental regulation.  In order to comply with
such regulation and to be consistent with BN's corporate environmental policy,
BN's operating procedures include practices to protect the environment. 
Amounts  expended relating to such practices are inextricably contained in the
normal day-to-day costs of BN's business operations.

Under  the  requirements  of the Federal Comprehensive Environmental Response,
Compensation  and Liability Act of 1980 (Superfund) and certain other laws, BN
is  potentially  liable for the cost of clean-up of various contaminated sites
identified by the United States Environmental Protection Agency and other
agencies.    BN  has  been notified that it is a potentially responsible party
(PRP)  for  study and clean-up costs at approximately 85 sites (the PRP sites)
and,  in many instances, is one of several PRPs.  BN generally participates in
the  clean-up  of  these sites through cost-sharing agreements with terms that
vary from site to site.  Costs are typically allocated based on relative
volumetric  contribution of material, the amount of time the site was owned or
operated, and/or the portion of the total site owned or operated by each PRP. 
However, under Superfund and certain other laws, as a PRP, BN can be held
jointly  and  severally  liable  for all environmental costs associated with a
site.

Environmental  costs include initial site surveys and environmental studies of
potentially contaminated sites as well as costs for remediation and
restoration of sites determined to be contaminated.  Liabilities for
environmental  clean-up  costs  are initially recorded when BN's liability for
environmental clean-up is both probable and a reasonable estimate of
associated  costs  can be made.  Adjustments to initial estimates are recorded
as necessary based upon additional information developed in subsequent
periods.    BN  conducts  an ongoing environmental contingency analysis, which
considers  a combination of factors, including independent consulting reports,
site visits, legal reviews, analysis of the likelihood of participation in and
ability to pay for clean-up by other PRPs, and historical trend analyses.

BN is involved in a number of administrative and judicial proceedings and
other mandatory clean-up efforts at approximately 170 sites, including the PRP
sites,  at which BN is being asked to participate in the clean-up of the sites
contaminated by material discharged into the environment.  BN paid
approximately  $10  million during the six months ended June 30, 1995 relating
to  mandatory  clean-up  efforts, including amounts expended under federal and
state  voluntary  clean-up  programs.  Recoveries received from third parties,
net of legal costs incurred, were approximately $5 million during the six
months  ended  June  30,  1995.  At this time, BN estimates that it will spend
approximately  $110 million in future years to remediate and restore all known
sites, including $105 million pertaining to mandated sites, of which
approximately  $75  million relates to the PRP sites.  Of the $110 million, BN
estimates  that it will spend $18 million during the remainder of 1995.  Also,
BN  anticipates  that the majority of the $110 million will be paid out over a
period  of  less than seven years; however, some costs will be paid out over a
longer period, in some cases up to 40 years.  At June 30, 1995, 24 sites
accounted  for approximately $75 million of the accrual and no individual site
was considered to be material.

Liabilities for environmental costs represent BN's best estimates for
remediation and restoration of these sites and include both asserted and
unasserted claims. At June 30, 1995, BN had accrued approximately $110 million
for estimated future environmental costs and believes it is reasonably
possible, although not probable, that actual environmental costs could be
lower  than  the  recorded  reserve or as much as 50 percent higher. BN's best
estimate of unasserted claims was approximately $5 million as of June 30,
1995.  Although recorded liabilities include BN's best estimates of all costs,
without  reduction  for  anticipated recoveries from third parties, BN's total
clean-up costs at these sites cannot be predicted with certainty due to
various factors such as the extent of corrective actions that may be required,
evolving environmental laws and regulations, advances in environmental
technology, the extent of other PRPs' participation in clean-up efforts,
developments  in ongoing environmental analyses related to sites determined to
be contaminated, and developments in environmental surveys and studies of
potentially contaminated sites.  As a result, charges to income for
environmental  liabilities could possibly have a significant effect on results
of operations in a particular quarter or fiscal year as individual site
studies and remediation and restoration efforts proceed or as new sites arise.
 However, expenditures associated with such liabilities are typically paid out
over a long period, in some cases up to 40 years, and are therefore not
expected to have a material adverse effect on BN's consolidated financial
position, cash flow or liquidity.

HEDGING ACTIVITIES

BN has a program to hedge against fluctuations in the price of its diesel fuel
purchases.    This  program includes forward purchases for delivery at fueling
facilities and exchange-traded petroleum futures contracts.  The futures
contracts are accounted for as hedges which are marked to market with any
gains  or  losses  associated  with changes in market value being deferred and
recognized as a component of fuel expense in the period in which the
designated  fuel  is  purchased and used.  As of June 30, 1995, BN had entered
into  agreements  with fuel suppliers setting the price of fuel to be obtained
by  taking  physical  delivery directly from such suppliers at a future date. 
The average price of the approximately 106 million gallons which BN had
committed to purchase was approximately 50 cents per gallon, exclusive of
taxes,  certain  transportation costs and other charges.  In addition, BN held
petroleum  futures  contracts representing approximately 68 million gallons at
an  average  price of approximately 50 cents per gallon.  These contracts have
expiration dates ranging from July, 1995 to May, 1996.

BN's current fuel hedging program is designed to cover no more than 50 percent
of  projected fuel requirements for the subsequent 12-month period; therefore,
hedge  positions  will  not  exceed actual fuel requirements.  The current and
future fuel delivery prices are monitored continuously and hedge positions are
adjusted accordingly.  In order to reduce risk associated with market
movements,  fuel hedging transactions do not extend beyond a 12-month period. 
BN purchases petroleum futures contracts only through regulated exchanges
(e.g. New York Mercantile Exchange).  In order to effectively monitor the fuel
hedging activities, results of the program are summarized and reported to
senior management on a regular basis.

LABOR

In  December  1994, BN and the railroad industry reached an agreement with the
Railroad Yardmasters Division (Yardmasters) of the United Transportation Union
which is effective through 1999 with respect to wages, work rules and all
other  matters  except health and welfare benefits.  Health and welfare issues
are being addressed at the national level and will apply to BN's approximately
250 Yardmasters.  Effective July 1, 1995, the Yardmasters received a 3 percent
base wage increase under the agreement.

Labor  agreements  currently  in  effect for unions other than the Yardmasters
include provisions which prohibited the parties from serving notices to change
wages,  benefits,  rules and working conditions prior to November 1, 1994.  BN
joined with the other railroads to negotiate with the unions on a
multi-employer basis on November 1, 1994.  At that time, all unions were
served proposals for productivity improvements as well as other changes. 
Thereafter,  unions  also  served  notices on the railroads which proposed not
only  increasing wages and benefits but also restoring many of the restrictive
work  rules  and  practices that were modified or eliminated under the current
agreements.   A number of the unions are also challenging the railroads' right
to  negotiate  on a multi-employer basis and the issue is currently pending in
the federal district courts in both Washington, D.C. and St. Louis, Missouri.

At  this  time,  the railroads and most of the unions are proceeding in direct
negotiations on the proposals.  Negotiations with four unions are in
mediation.   The National Mediation Board has scheduled meetings with three of
the unions.  The ultimate outcome of the negotiations cannot be predicted.

Under labor agreements currently in effect for most of the unionized work
force, a cost of living allowance of 9 cents per hour went into effect on July
1,  1995  as  new agreements were not reached with those parties prior to that
time.  The cost of living allowance was dependent upon changes in the Consumer
Price Index not to exceed three percent.

BN is a party to service interruption agreements under which BN would be
required  to  pay  premiums of up to a maximum of approximately $70 million in
the event of work stoppages on other railroads.  BN is also entitled to
receive  payments  under  certain  conditions if a work stoppage occurs on its
property.

During  the  second  quarter  of 1995, BN engaged in formal evaluations of its
non-union workforce requirements in certain areas.  Based upon these
evaluations, BN expects to implement employment separation programs and record
a charge in the third quarter of 1995 for termination and pension-related
costs which could approximate $100 million.

Following the consummation of BN's proposed merger with Santa Fe, BN may
record charges for nonrecurring costs associated with the Merger.  Such
nonrecurring costs are expected to relate to the elimination of duplicate
facilities,  computer  systems  and  other assets, as well as employee-related
payments.

OTHER

In March 1995, the Financial Accounting Standards Board (FASB) issued
Statement  of  Financial  Accounting Standards (SFAS) No. 121, "Accounting for
the  Impairment  of Long-Lived Assets and for Long-Lived Assets to Be Disposed
Of."   This standard establishes the accounting and reporting requirements for
recognizing and measuring impairment of long-lived assets and related goodwill
to  be  either  held and used or held for disposal.  SFAS No. 121 is effective
for fiscal years beginning after December 15, 1995.  BN is currently
evaluating the financial impact of adopting this standard including conditions
which may not be reasonably estimable, therefore, the impact is not
determinable at this time.  The initial effect of adopting this standard would
be reported as a cumulative effect of a change in accounting method and
previously issued financial statements are not to be restated.  BN has made no
decision on the exact timing of the adoption of this standard.



<PAGE>
                  BURLINGTON NORTHERN INC. AND SUBSIDIARIES

                          PART II OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

WHEAT AND BARLEY TRANSPORTATION RATES

In  September 1980 a class action lawsuit was filed against Railroad in United
States District Court for the District of Montana (District Court) challenging
the  reasonableness  of  Railroad's  export wheat and barley rates.  The class
consists  of  Montana  grain producers and elevators.  The plaintiffs sought a
finding that Railroad's single car export wheat and barley rates for shipments
moving from Montana to the Pacific Northwest were unreasonably high and
requested  damages  in  the amount of $64 million.  In March 1981 the District
Court referred the rate reasonableness issue to the Interstate Commerce
Commission (ICC).  Subsequently, the State of Montana filed a complaint at the
ICC  challenging  Railroad's  multiple  car rates for Montana wheat and barley
movements occurring after October 1, 1980.

The  ICC  issued  a series of decisions in this case from 1988 to 1991.  Under
these  decisions, the ICC applied a revenue to variable cost test to the rates
and determined that Railroad owed $9,685,918 in reparations plus interest.  In
its  last  decision,  dated  November 26, 1991, the ICC found Railroad's total
reparations   exposure to  be $16,559,012  through July 1, 1991.  The ICC also
found that Railroad's current rates were below a reasonable maximum and
vacated its earlier rate prescription order.

Railroad  appealed  to  the United States Court of Appeals for the District of
Columbia Circuit (D.C. Circuit) those portions of the ICC's decisions
concerning the post-October 1, 1980 rate levels.  Railroad's primary
contention  on  appeal was that the ICC erred in using the revenue to variable
cost rate standard to judge the rates instead of Constrained Market
Pricing/Stand  Alone  Cost principles.  The limited portions of decisions that
cover pre-October 1, 1980 rates were applied to the Montana District Court.

On March 24, 1992, the Montana District Court dismissed plaintiffs' case as to
all aspects other than those relating to pre-October 1, 1980 rates.  On
February 9, 1993, the D.C. Circuit served its decision regarding the appeal of
the  several  ICC decisions in this case.  The Court held that the ICC did not
adequately justify its use of the revenue to variable cost standard as
Railroad had argued and remanded the case to the ICC for further
administrative proceedings.

On  July  22,  1993, the ICC served an order in response to the D.C. Circuit's
February 9, 1993 decision.  In its order, the ICC stated it would use the
Constrained Market Pricing/Stand Alone Cost Standards in assessing the
reasonableness  of  Railroad's  wheat  and barley rates moving from Montana to
Pacific Coast ports from 1978 forward.  The ICC assigned the case to the
Office  of  Hearings  to  develop a procedural schedule.  On October 28, 1994,
plaintiffs  filed  their opening evidence arguing that the revenue received by
Railroad  exceeded the stand alone costs of transporting that traffic and that
Railroad's  rates  were  unreasonably high.  Railroad filed its evidence March
29, 1995, showing that the stand alone costs of transporting the traffic
exceeded the revenue derived by Railroad on that traffic and that
consequently,  its  rates  were not unreasonably high.  Plaintiffs filed their
rebuttal evidence on July 17, 1995.

COAL TRANSPORTATION CONTRACT LITIGATION

On  April 26, 1991, an action was filed against Railroad in the 102nd Judicial
District Court for Bowie County, Texas seeking a reduction of the
transportation  rates  required  to  be paid under two contracts (Southwestern
Electric Power Company v. Burlington Northern Railroad Company, No.
D-102-CV-91-0720). The plaintiff, Southwestern Electric Power Company
(SWEPCO), was challenging the contract rates for transportation of coal to its
electric  generating  facilities  at  Cason, Texas and Flint Creek, Arkansas. 
SWEPCO contended that productivity gains achieved by Railroad constituted
unusual economic conditions giving rise to a "gross inequity" because
Railroad's  costs  of  providing service have been reduced over the contracts'
terms.    On  August 2, 1994, plaintiff filed an amendment to its complaint to
further allege that Railroad had been unjustly enriched by retaining
differences between the rates actually charged and those that should have been
charged.    SWEPCO sought both prospective rate relief and recovery of alleged
past overcharges.

Railroad's  primary  contention was that both parties anticipated productivity
gains in the rail industry when negotiating the contracts and agreed that
Railroad would retain most of its productivity gains.  Railroad further
contended that there was no agreement that transportation rates paid by SWEPCO
would be based on Railroad's costs of providing service.

On  November 18, 1994, the jury rendered a verdict denying plaintiff's request
for  prospective  rate relief and that plaintiff take nothing on its principal
claims of "gross inequity."  However, Railroad was assessed damages
approximating  $56 million relating to plaintiff's alternative claim of unjust
enrichment.    On January 20, 1995, the trial court rendered a judgment on the
verdict in an amount approximating $74 million, which included attorneys' fees
and interest.  The judgment further awarded post judgment interest at 10
percent per annum and issued declaratory orders pertaining to the two
contracts.  Railroad has appealed.  In the opinion of outside counsel,
Railroad  has  a  substantial  likelihood of prevailing on appeal, although no
assurances can be given due to the uncertainties inherent in litigation. 
Railroad  filed Notice of Appeal in the case on February 17, 1995 and posted a
bond to stay enforcement of the judgment pending prosecution of all appeals.

ENVIRONMENTAL PROCEEDINGS

United States Department of Justice

On  May  25,  1994, the United States Department of Justice (Department) filed
suit on behalf of the United States Environmental Protection Agency (EPA)
against  Railroad  in United States District Court for the Eastern District of
Wisconsin for the release of oil and hazardous substances into navigable
waters  of the United States in the course of three derailments.  Specifically
referenced are (1) the alleged release of hazardous substances into the
Nemadji  River  and  its shoreline near Superior, Wisconsin, on June 20, 1992,
(2)  the  alleged release of oil into the North Platte River and its shoreline
near Guernsey, Wyoming, on January 9, 1993, and (3) the alleged release of oil
into a tributary of the Bighorn River near Worland, Wyoming, on May 6, 1993.

The  suit  claims  that  pursuant to 33 U.S.C. Section 1321(b)(7), Railroad is
liable  to  the  United States for civil penalties of up to $25,000 per day of
violation or $1,000 per barrel of oil or per reportable quantity of each
hazardous  substance  discharged.   The EPA initially calculated the statutory
maximum penalty associated with these three spills to be $10,137,000. 
Railroad answered the complaint and opposed the penalties sought by the EPA.

In February 1995, Railroad and the EPA settled the case.  Pursuant to the
compromise,  Railroad  will pay $1,500,000 to satisfy all claims by the United
States  for  fines,  penalties,  response costs and natural resource damages. 
Railroad  will  also make a $100,000 contribution to a study (jointly approved
by  Railroad  and  the  Department) regarding methods or procedures to improve
rail  safety  and  prevent derailments.  In  return  for  these payments,  the
United  States  will release Railroad from all claims arising out of the three
derailments  and  provide  Railroad  contribution protection against claims by
other responsible parties who may later be pursued by the government for their
liability arising from the derailments.

A  consent  decree confirming the settlement was approved by the court on July
17, 1995.


State of Illinois

By  letter  dated  January 5, 1995, the State of Illinois (the State) notified
Railroad and Beazer East, Inc. (Beazer) that it was preparing to file a
complaint  against  them for the recovery of penalties associated with alleged
violations of the Resource Conservation and Recovery Act (RCRA) at the
Galesburg  Wood Treating Superfund Site in Galesburg, Illinois.  The State has
informally  alleged  that  it is seeking penalties in excess of $100,000.  The
exact amount of the State's demand is unknown as Railroad has not been
provided with formal notice or detail to support the State's demand.

The alleged RCRA violations stem from Railroad's responsibility at the site as
it  relates to contamination resulting from the operation of the wood treating
facility  from 1907 to 1966 and its status as owner from 1966 to the present. 
Koppers Company, Inc. (now Beazer East, Inc.) and subsequently Koppers
Industries,  Inc.  operated  the  facility from 1966 to the present.  In March
1985, under the Comprehensive Environmental Response Compensation and
Liability Act, Railroad and Koppers Company, Inc. entered into a Consent Order
to  perform a Remedial Investigation and Feasibility Study (RI/FS).  Following
completion and submission of a RI Report and FS Report, the Illinois
Environmental  Protection Agency (IEPA) reached a final decision on a remedial
action  plan on June 29, 1989, and obtained concurrence from the United States
Environmental  Protection Agency on June 30, 1989.  The IEPA then proceeded to
negotiate  with Railroad and Beazer to implement the remedial action plan.  In
June 1994, the IEPA settled its claims against Railroad and Beazer for
implementing the final remedial action plan in People v. Koppers Company,
Inc.,  No.  83-CH-92,  (9th Circuit Court, Knox County, Illinois), by entering
into a Consent Order effective August 30, 1994.  Railroad and Beazer agreed in
the  Consent  Order to undertake certain other obligations but specifically to
implement  the final remedial action plan.  However, the Consent Order did not
resolve certain alleged RCRA violations which occurred prior to 1985.

MERGER-RELATED LITIGATION

Several complaints were filed by Santa Fe Pacific Corporation (Santa Fe)
stockholders  in connection with BNI's proposed merger (the Merger) with Santa
Fe.  These complaints, which were consolidated in a single class action,
generally  alleged  that  members  of the Santa Fe Board of Directors violated
their  fiduciary  duties of good faith, loyalty, care and disclosure by virtue
of various actions taken by them in connection with the Merger and in
connection  with  their rejection of a competing offer for Santa Fe from Union
Pacific  Corporation.    The complaints also alleged, among other things, that
BNI  aided  and  abetted  the Santa Fe Directors in such breaches.  On May 31,
1995, the Court of Chancery of the State of Delaware dismissed the
consolidated complaint in all respects.

On  June  2, 1995, the plaintiffs appealed the Court of Chancery's decision to
the  Supreme  Court  of the State of Delaware.  Briefing is in process, but no
schedule has been established for oral argument or decision.  BNI believes the
appeal is without merit and intends to oppose it vigorously.



<PAGE>
ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      (a)   The date of the annual meeting was April 20, 1995.
      (b)   Not required
      (c)   The following matters were voted on at the meeting:

             (1) The following persons were nominated and elected to serve as
                directors of BNI:
<TABLE>
<CAPTION>                     
                       Affirmative   Votes    Absten-   Broker
           Name            Votes    Withheld   ions    Nonvotes
---------------------  -----------  --------  -------  --------
<C>                    <C>          <C>       <S>      <C>
   J.S. Blanton         75,709,705   317,951  None.    None.
   D.P. Davison         75,675,228   352,428  "               "
   D.J. Evans           75,689,385   338,271  "               "
   G. Grinstein         75,705,384   322,272  "               "
   B.C. Jordan          75,673,547   354,109  "               "
   B.F. Love            75,671,170   356,486  "               "
   A.R. Weber           75,711,579   316,072  "               "
   E.E. Whitacre, Jr.   75,731,528   296,128  "               "
   M.B. Yanney          75,726,659   300,997  "               "

</TABLE>


             (2)  The 1995 Burlington Northern Inc. Restricted Stock Incentive
                  Plan was voted on and adopted.
<TABLE>
<CAPTION>
Affirmative    Votes     Absten-   Broker
   Votes      Withheld     ions   Nonvotes
-----------  ----------  -------  --------
<S>          <C>         <C>      <C>
54,344,446   21,151,154  510,865    21,191
</TABLE>


             (3)  A stockholder proposal regarding stockholder approval of the
                 issuance of preferred stock for certain purposes was voted on
                  and failed.
<TABLE>
<CAPTION>
Affirmative    Votes      Absten-    Broker
   Votes      Withheld      ions    Nonvotes
-----------  ----------  ---------  ---------
<S>          <C>         <C>        <C>
34,083,257   33,098,805  1,529,786  7,315,808

</TABLE>




<PAGE>
ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

     A.  Exhibits

         The following exhibits are filed as part of this report:


          Designation                  Nature of Exhibit

             10               The 1995 Burlington Northern Inc. Restricted
                                Stock Incentive Plan.

             11               Computation of earnings per common share.

             12               Computation of ratio of earnings to fixed
                              charges.

             27               Financial Data Schedule.


     B.  Reports on Form 8-K

         During the quarter covered by this report, there were no reports on
         Form 8-K filed.

         Items 2, 3 and 5 of Part II were not applicable and have been
         omitted.




<PAGE>



                                  SIGNATURES



 Pursuant to the requirements of the Securities Exchange Act of 1934,
Burlington Northern Inc. has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized, on this 9th day of
August, 1995.




                           BURLINGTON NORTHERN INC.





                            By:  /s/ David C. Anderson
                                Executive Vice President,
                                   Chief Financial Officer and
                                  Chief Accounting Officer


<PAGE>
                                UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549












                                 ____________






                                   EXHIBITS

                                      TO

                                  FORM 10-Q

                     For the quarter ended June 30, 1995






                                 ____________












                           BURLINGTON NORTHERN INC.

                        Commission file number 1-8159


<PAGE>
                  BURLINGTON NORTHERN INC. AND SUBSIDIARIES

                                EXHIBIT INDEX

                                                                  Sequentially
Exhibit                                                             Numbered
Number            Description                                         Page

  10              The 1995 Burlington Northern Inc. Restricted
                  Stock Incentive Plan.

  11              Computation of earnings per common share.

  12              Computation of ratio of earnings to fixed
                  charges.

  27              Financial Data Schedule.









                       THE 1995 BURLINGTON NORTHERN INC.
                        RESTRICTED STOCK INCENTIVE PLAN

                                   SECTION 1

                                    Purpose

     1.1  The purpose of The 1995 Burlington Northern Inc. Restricted Stock 
Incentive Plan ("Plan") is to promote the interests of Burlington Northern Inc. 
("Company") and its shareholders by strengthening its ability to attract and 
retain officers, key employees and other personnel of ability and experience in 
the employ of the Company and its subsidiaries by furnishing suitable 
recognition of their ability and industry which contribute to the success of the
Company. The Plan provides for the grant of restricted shares of Company Common 
Stock ("Awards") in accordance with the terms and conditions set forth below.

                                   SECTION 2

                                  Definitions

     2.1  Unless otherwise required by the context, the following terms when 
used in the Plan shall have the meanings set forth in this Section 2.1:

         (a) Board of Directors: The Board of Directors of the Company.

         (b) Change in Control: As used in this Plan, a Change in Control shall 
be deemed to occur (i) if any person (as such term is used in Sections 13(d) and
14(d)(2) of the Exchange Act) is or becomes the "beneficial owner" (as defined 
in Rule 13(d)(3) of the Exchange Act), directly or indirectly, of securities of 
the Company representing 20 percent or more of the combined voting power of the 
Company's then outstanding securities; (ii) upon the first purchase of the 
Company's Common Stock pursuant to a tender or exchange offer (other than a 
tender or exchange offer made by the Company); (iii) the Effective Time of a 
merger or consolidation of the Company, a sale or disposition of all or 
substantially all of the Company's assets, or a plan of liquidation or 
dissolution of the Company; or (iv) if, during any period of two consecutive 
years, individuals who at the beginning of such period constitute the Board of 
Directors of the Company cease for any reason to constitute at least a majority 
thereof, unless the election or nomination for the election by the Company's 
stockholders of each new director was approved by a vote of at least two-thirds 
of the directors then still in office who were directors at the beginning of 
the period. Provided however that notwithstanding any other provision in this 
Plan, no Change in Control shall have occurred for purposes of the Plan unless 
the first of the event or period set forth in (i) through (iv) shall have 
commenced on or after January 1, 1995; provided further that in the event that 
the BN-SFP merger is consummated, the beginning of the period described in (iv) 
shall be the day after the new directors are first elected after consummation of
the BN-SFP merger.

         (c) Code: The Internal Revenue Code of 1986, as amended and in effect
form time to time, and the temporary or final regulations of the Secretary of 
the Treasury adopted pursuant to the Code.

         (d) Committee: The Committee designated to administer the Plan 
pursuant to the Provisions of Section 3. 

         (e) Common Stock: The Common Stock of the Company, without par value, 
or such other class of shares or other securities as may be applicable pursuant
to the provisions of Section 5. 

         (f) Exchange Act: The Securities Exchange Act of 1934, as amended.

         (g) Permanent Disability: Permanent Disability under this Plan means 
such disability which would qualify a Recipient to receive benefits, after 
satisfying the elimination period thereinunder the Burlington Northern Inc. Long
Term Disability Plan, as now or hereafter in effect.

         (h) Subsidiary: An entity that is designated by the Committee as a 
subsidiary for purposes of this plan and that is a corporation (or other form of
business association that is treated as a corporation for tax purposes) of which
shares (or other ownership interests) having more than 50 percent of the voting 
power are owned or controlled, directly or indirectly, by the Company so as to 
qualify as a "subsidiary corporation" (within the meaning of Code Section 
425(f).

                                      A-1
<PAGE>
 
          (i)  Retirement: Retirement means a termination of employment which, 
     for the purposes of this Plan only, has been approved by the Committee
     and/or which constitutes a "retirement" under any applicable qualified
     pension benefit plan maintained by the Company, or any Subsidiary thereof,
     or, if such plan is applicable, then, which would constitute a "retirement"
     under such a plan if such individual were a participant in that plan.

          (j)  Effective Time: As used in this Plan, Effective Time shall mean 
     the moment at which all of the following events shall have occurred: (1)
     the shareholders of the Company shall have approved a merger or
     consolidation, sale, or disposition of all or substantially all of the
     Company's assets or a plan of liquidation or dissolution of the Company
     requiring their approval; (ii) the shareholders of each other entity being
     merged into or consolidated with the Company or into which the Company is
     being merged shall have approved the merger or consolidation if the vote of
     the stockholders of such entity or entities is required to authorize the
     merger or consolidation; and (iii) all regulatory approvals (including the
     approval and authorization by the Interstate Commerce Commission or
     successor thereof of the merger or consolidation as approved by the
     shareholders under (i) and (ii), necessary as a condition precedent to the
     consummation of the merger or consolidation, sale, or disposition of all or
     substantially all of the Company's assets or a plan of liquidation or
     dissolution of the Company shall have been given in writing.

                                   SECTION 3

                                Administration

     3.1.  The Plan shall be administered by a Committee, or Sub-Committee of a 
Committee, of not less than three directors of the Company who shall be 
appointed by its Board of Directors. Members of the Committee shall not be 
eligible to participate under the Plan while serving on the Committee. No person
shall serve as a member of the Committee unless at the time of his appointment 
and service he shall be a "disinterested person," as defined in Rule 16(b)(3) of
the General Rules and Regulations under the Exchange Act or any successor Act 
then in effect.

     3.2.  The Committee shall have full authority to construe and interpret the
Plan, to establish, amend and rescind rules and regulations relating to the 
Plan, to select persons eligible to participate in the Plan, to grant Awards 
thereunder, to administer the Plan, to make recommendations to the Board, and to
take all such steps and to make all such determination in connection with the 
Plan and the Awards granted thereunder as it may deem necessary or advisable, 
which determination shall be final and binding upon all participants. The 
Committee shall cause the Company, at its expense, to take any action related to
the Plan which may be required or necessary to comply with the provisions of any
federal or state law or any regulations issued thereunder.

     3.3.  Each member of the Committee, while serving as such, shall be 
considered to be acting in his capacity as Director of the Company. Members of 
the Board of Directors and members of the Committee acting under the Plan shall 
be fully protected in relying in good faith upon the advice of counsel and shall
incur no liability except for willful misconduct in the performance of their 
duties.

     3.4.  The fact that a member of the Board or Directors is, or shall 
theretofore have been or thereafter may be, a person who has received or is 
eligible to receive an Award shall not disqualify him from taking part in and 
voting at any time as a member of the Board of Directors in favor of or against 
any amendment or repeal of the Plan.

                                   SECTION 4

                                  Eligibility

     4.1.  To be eligible for selection by the Committee to participate in the 
Plan, an individual must be a full-time employee of the Company, or of any 
Subsidiary, as of the date on which the Committee grants to such individual an 
Award, and who in the judgment of the Committee holds a position of 
responsibility and 

                                      A-2
<PAGE>
 
has ability and experience to contribute to the Company's continued success. 
Directors of the Company who are full-time salaried officers shall be eligible 
to participate. Each eligible employee to whom an Award is granted is 
hereinafter referred to as a "Recipient."

                                   SECTION 5

                         Shares Available for the Plan

     5.1.  Subject to Section 5.2 hereof, the maximum number of shares for which
Awards may at any time be granted under the Plan is 1,500,000 shares of Common 
Stock, from shares held in the Company's treasury or out of the authorized but 
unissued shares of the Company, or partly out of each, as shall be determined by
the Board of Directors. All authorized and unissued shares (if any) issued as 
Awards in accordance with the Plan shall be fully paid and non-assessable and 
free from preemptive rights. Upon the reversion to the Company of any shares of 
Common Stock which were the subject of an Award and were subsequently forfeited 
for any reason whatsoever, the shares of Common Stock which were the subject of 
such Award shall again be available for subsequent Awards under the Plan.

     5.2.  In the event of a recapitalization, stock split, stock dividend, 
exchange of shares, merger, reorganization, consolidation, reclassification, or 
otherwise change in the corporate structure or shares of the Company or similar 
event, the Board of Directors, upon the recommendation of the Committee, may 
make appropriate adjustments in the number of shares authorized for the Plan 
and, with respect to outstanding Awards, the Committee shall make appropriate 
adjustments in the number of shares of Common Stock which were the subject of 
such Awards.

                                   SECTION 6

                                Grant of Awards

     6.1.  Awards may be granted to eligible employees in such number and at 
such times during the term of this Plan as the Committee shall determine, the 
Committee taking into account the duties of the respective employees, their 
present and potential contributions to the success of the Company, and such 
other factors as the Committee shall deem relevant in accomplishing the purpose 
of the Plan. The granting of an Award shall take place when the Committee, by 
resolution, written consent or other appropriate action, determines to grant 
such Award to a particular Recipient (the "Award Date") as hereinafter provided.

                                   SECTION 7

                Terms and Conditions of Restricted Stock Awards

     7.1.  Each Award shall specify the number of shares of Common Stock subject
thereto.

     7.2.  The Company may require that, in acquiring any shares of Common 
Stock, the Recipient agree with, and represent to, the Company that he is 
acquiring such shares of Common Stock for the purpose of investment and with no 
present intention to transfer, sell or otherwise dispose of such shares except 
such distribution by a legal representative as shall be required by will or the 
laws of any jurisdiction in winding up the estate of any Recipient. Such shares 
of Common Stock shall be transferable thereafter only if the proposed transfer 
shall be permissible pursuant to the Plan and if, in the opinion of counsel (who
shall be satisfactory to the Company), such transfer shall at such time be in 
compliance with applicable securities laws. The Recipient shall deliver to the 
Company an agreement in writing, signed by him, in form and substance as set 
forth in Exhibit A hereto annexed, and the Company shall forthwith acknowledge 
its receipt thereof.

     7.3.  Shares of Common Stock shall forthwith, after the making of the 
representation and delivery of the agreement required by Section 7.2 hereof, be 
duly issued and a certificate or certificates for such shares shall be issued in
the Recipient's name. The Company may, in its discretion, determine to retain 
such certificates until the termination of the "Restricted Period" (as such term
is defined in Section 7.5 hereof) with respect to any Award or portion thereof. 
The Recipient, after issuance of a certificate, whether retained 

                                      A-3

<PAGE>
 
by the Company or delivered to him, shall thereupon be a shareholder with 
respect to all the shares of Common Stock represented by such certificate or 
certificates and shall have all the rights of a shareholder with respect to all 
such shares of Common Stock, including the right to vote such shares of Common 
Stock and to receive all dividends and other distributions (subject to the 
provisions of Section 7.4 hereof) paid with respect to such shares of Common 
Stock; provided, however, that such shares of Common Stock shall be subject to 
the restrictions hereinafter described in Section 7.6. Certificates of Common 
Stock representing the shares subject to such restrictions shall bear the 
following legend:

         The shares represented by this certificate are subject to certain
     restrictions set forth in the 1995 Burlington Northern Inc. Restricted
     Stock Incentive Plan (the "Plan"). All stock awarded pursuant to the Plan
     shall revert to the Company upon termination of employment of the grantee
     by the Company or the voluntary resignation by the grantee from his  or her
     employment with the Company prior to the termination of the "Restricted 
     Period" as such term is defined in the Plan subject to the authority of the
     committee. Such shares shall be further restricted during the Restricted 
     Period so that during such Restricted Period such shares may not be sold, 
     transferred by gift, assigned or otherwise disposed of or pledged, 
     mortgaged, assigned as security or otherwise encumbered, and provided that 
     such Restricted Period shall terminate if, during such period, a Change in 
     Control occurs (as defined in the Plan) or the Recipient's employment with 
     the Company is terminated by reason of his or her death, Permanent 
     Disability, or Retirement (as such terms are defined in the Plan).

     7.4  In the event that, as the result of a stock split or stock dividend or
combination of shares or any other change, or exchange for other securities, by
reclassification, reorganization, merger, consolidation, recapitalization or
otherwise, the Recipient shall, as the owner of shares of Common Stock subject
to restrictions hereunder, be entitled to new or additional or different shares
of stock or securities, the certificate or certificates for, or other evidences
of, such new or additional or different shares or securities shall also be
imprinted with a legend as provided in Section 7.3 and all provisions of the
Plan relating to restrictions and lapse of restrictions herein set forth shall
thereupon be applicable to such new or additional or different shares or 
securities to the extent applicable to the shares of Common Stock with respect
to which they were distributed.

     7.5  The term "Restricted Period" with respect to Awards shall mean a 
period commencing on the Award Date of such shares of Common Stock to the 
Recipient and ending on the date which is three years thereafter (as to 
one-third of the amount of such respective Award), four years thereafter (as to 
an additional one-third of the amount of such respective award), and five years 
thereafter (as to the final one-third of the amount of such respective Award); 
provided, however, that the Committee, in its sole and absolute discretion, 
may, on, but only on, the Award Date, increase the duration of a Restricted 
Period with respect to any Award (or any portion thereof) then being granted, 
or, at any time, or from time to time, shorten a Restricted Period previously 
established with respect to any Award, or any portion thereof, to any period of 
time in excess of six months after the Award Date. In the event of a Recipient's
death, Permanent Disability or Retirement, the Restricted Period with respect to
all outstanding Awards previously made to such Recipient, as to which Awards or
any portions thereof the relevant Restricted Period(s) have not otherwise 
previously ended, shall then, as a result of any of such events, forthwith end. 
At the end of the Restricted Period with respect to any Award or any portion 
thereof, all of the restrictions contained in Section 7.6 hereof on the shares 
of Common Stock, as to which the Restricted Period had ended, shall terminate, 
the right of reversion to the Company provided in Sections 7.6(b) and 8.2 hereof
shall cease, and full ownership of the particular shares of Common Stock shall 
irrevocably vest in, and such shares of Common Stock shall be freely alienable 
by, the Recipient. 

     7.6  The restrictions to which the shares of Common Stock shall be subject 
shall be as follows:

         (a)  During the Restricted Period applicable to an Award, or any 
     portion thereof, except as otherwise specifically provided in the Plan,
     none of the shares of Common Stock, which were or are the subject of such
     Award, or portion thereof, shall be sold, exchanged, transferred, pledged,
     hypothecated or otherwise disposed of.


                                      A-4

<PAGE>
 
          (b)  Except as otherwise provided in Sections 7.6(c), (d), and 9.1, if
     the employment of a Recipient should be terminated for any reason, other
     than such Recipient's death, Permanent Disability or Retirement, at any
     time prior to the end of the relevant Restricted Period for an Award, the
     Recipient shall forfeit all interest in such Award, or portion of such
     Award, as to which the respective Restricted Period has not terminated, and
     all necessary steps shall be taken immediately to transfer ownership of
     such shares of Common Stock, which were the subject of such Award, or
     portion of an Award, back to the Company.

          (c)  In the event of the Recipient's termination of employment for any
     reason other than his or her death, Permanent Disability or Retirement, the
     Committee may, in its sole and absolute discretion, waive the restrictions
     set forth in Section 7.6(b) hereof with respect to all, or any portion of,
     an Award or Awards.

          (d)  Notwithstanding the preceding provisions of this Section 7.6, the
     Committee may cause and/or all Restricted Periods with respect to any
     and/or all Awards, or portions thereof, to terminate prior to the
     expiration of the previously established Restricted Periods of such Awards,
     if substantially all of the assets and business of the Company are sold,
     the Company is to be dissolved or liquidated, or the Company is to be
     merged into or consolidated with another entity and the Company is not the
     surviving corporation.

          (e)  Notwithstanding anything else to the contrary herein contained, 
     the Committee shall have the absolute right, at any time, or from time to
     time, in its sole and absolute discretion, to reduce the time period of any
     Restricted Period with respect to any Award or portion of an Award to any
     length in excess of six months after the Award Date.

     7.7.  The restrictions set forth in Section 7.6 hereof, with respect to any
Award to which such Restricted Period was applicable, shall terminate as to such
Award, or portion thereof, in accordance with the time(s) and number(s) of 
shares of Common Stock as to which the relevant Restricted Period expires. Upon 
such expiration of the Restricted Period, replacement certificates shall be 
issued for the number of shares of Common Stock with respect to which the 
restrictions have lapsed, which certificates shall be free of the restrictions 
imposed under Section 7.6.

     7.8.  Nothing in Section 7, or elsewhere in this Plan, shall preclude the 
transfer of shares, on the death of the Recipient, to his legal representatives 
or his estate or his designated beneficiary, or preclude such representatives 
from transferring such shares, or any of them, to the person or persons entitled
thereto by will or designation or by the laws of descent and distribution.

                                   SECTION 8

                                  Limitations

     8.1.  No person shall at any time have any right to receive an allocation 
of shares hereunder and no person shall have authority to enter into an 
agreement for the making of an allocation or to make any representation or 
warranty with respect thereto.

     8.2.  Recipients of Awards shall have no rights in respect thereof except 
as set forth in the Plan. Except as provided in Section 7.2 or 7.8 hereof, such 
rights may not be assigned or transferred except by will or by the laws of 
descent and distribution and in the event that any attempt shall be made to 
sell, exchange, transfer, pledge, hypothecate or otherwise dispose of any shares
of Common Stock held by the Recipient prior to the termination of the Restricted
Period in respect of such shares of Common Stock, then the shares of Common 
Stock which are the subject of such attempted disposition shall be forfeited and
revert to the Company. Before issuance of shares of Common Stock, no such shares
of Common Stock shall be earmarked for the Recipients' accounts nor shall they 
have any rights as stockholders with respect to such shares of Common Stock.

                                      A-5
<PAGE>
 
                                   SECTION 9

                               Change in Control

     9.1.  Notwithstanding any other Plan provisions pertaining to when a 
relevant Restricted Period with respect to an Award shall terminate, the 
Restricted Period as to all outstanding Awards shall automatically and 
irrevocably terminate upon the occurrence of a Change in Control, without any 
further action by the Committee or the Board of Directors whatsoever.

                                  SECTION 10

                       Regulatory Approvals and Listing

     10.1. Section 7.3 notwithstanding, the Company shall not be required to 
issue any certificate for shares of Common Stock upon the grant of an Award 
granted under the Plan prior to:

          (a)  The obtaining of any approval or ruling from the Securities and 
     Exchange Commission, the Internal Revenue Service or any other governmental
     agency which the Company, in its sole discretion, shall determine to be
     necessary or advisable.

          (b)  The listing of such shares on any stock exchange on which the 
     Common Stock may then be listed.

          (c)  The completion of any registration or other qualification of such
     shares of Common Stock under any federal or state laws, rulings or
     regulations of any governmental body which the Company, in its sole
     discretion, shall determine to be necessary or advisable.

                                  SECTION 11

                                 Term of Plan

     11.1. This Plan shall be void, and no rights to any Award, or portion 
thereof, shall be held by any Recipient, unless this Plan is approved by the 
stockholders of the Company within 12 months after the date the Plan is adopted 
by the Board of Directors. Subject to the foregoing condition, Awards may be 
granted pursuant to the Plan from time to time within the period commencing 
April 13, 1995, and ending ten years after the earlier of the adoption of the 
Plan by the Board of Directors or the approval of the Plan by the stockholders. 
Awards theretofore granted may extend beyond such latter date and the terms and 
conditions of the Plan shall continue to apply thereto and to shares of Common 
Stock acquired upon exercise thereof.

                                  SECTION 12

             Amendment, Termination or Discontinuance of the Plan

     12.1. Subject to the Board of Directors and this Section 12, the Committee 
may from time to time make such amendments to the Plan as it may deem proper and
in the best interest of the Company without further approval of the Board of 
Directors or stockholders of the Company, including, but not limited to, any 
amendment necessary to ensure that the Company may obtain any regulatory 
approval referred to in Section 10 hereof; provided, however, that no change in 
any Award theretofore granted may be made without the consent of the Recipient 
if such change would impair or diminish the rights of the Recipient to acquire 
or retain any Award, or portion thereof, upon terms and conditions no more 
onerous than those which would have applied under the Plan prior to such change.

     12.2. The Committee and the Board of Directors may not amend the Plan 
without the approval of the stockholders of the Company to (a) increase the 
maximum number of shares of the Company subject to the Plan, except as permitted
by Section 5.2; (b) change the class of eligible employees who may receive 
Awards under the Plan; (c) materially increase the benefits to Recipients under 
the Plan; or (d) render any member of the Committee eligible to receive an 
allocation at any time while he is serving on the Committee.

     12.3. The Board of Directors may at any time suspend the operations of or 
terminate the Plan with respect to any shares of Common Stock not at the time 
subject to an Award.

                                      A-6
<PAGE>
 

                                  SECTION 13

                                 MISCELLANEOUS


     13.1. By acceptance of any Award under this Plan, each employee agrees that
such Award is special compensation, and that any amount paid will not affect (i)
the amount of any pension under any pension or retirement plan in which he 
participates as an employee of the Company; (ii) the amount of coverage under 
any group life insurance plan in which he participates as an employee of the 
Company; or (iii) the benefits under any other benefit plan of any kind 
heretofore or hereinafter in effect, under which the availability or amount of 
benefits is related to compensation.

     13.2. Designation of an employee as a Recipient shall not give any employee
any right to continued employment by the Company, and the right to dismiss any 
employee at any time with or without assigning a reason therefor is specifically
reserved to the Company.  Designation as a Recipient in the Plan or the receipt 
of an Award with respect to any year shall not give an employee the right to 
receive an Award with respect to any subsequent period.

     13.3. No right or interest of any Recipient in the Plan shall be assignable
or transferable, or subject to any lien, directly, by operation of law, or 
otherwise, including but not by way of limitation, execution, levy, garnishment,
attachment, pledge, and bankruptcy; and no right or interest of any Recipient 
shall be liable for, or subject to, any obligation or liability of such 
Recipient.

     13.4. The Plan shall be governed by the laws of the State of Texas.

     13.5. All costs and expenses incurred in the operation and administration 
of this Plan shall be borne by the Company.

     13.6. The Company is authorized to withhold any tax required to be withheld
from the amount considered as taxable compensation to the Recipient. In the 
event that funds are not otherwise available to cover any required withholding 
tax, the Recipient shall be required to provide such funds before shares shall 
be issued to him. The Recipient will immediately notify the Company of any 
election he may make under Section 83(b) of the Code (and under any successor 
section thereto having similar import) with respect to any Award under this 
Plan.

                                      A-7


                                                                    EXHIBIT 11
                  BURLINGTON NORTHERN INC. AND SUBSIDIARIES
                   COMPUTATION OF EARNINGS PER COMMON SHARE
                   (IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
                                 (UNAUDITED)
<TABLE>
<CAPTION>
                                            Three Months        Six Months
                                                Ended              Ended
                                               June 30,           June 30,
                                             1995     1994      1995     1994
                                           -------  --------  -------  --------
Net income
-----------------------------------------                                  
<S>                                        <C>      <C>       <C>      <C>
  Primary:
    Net income                             $  130   $    82   $  238   $   159 
    Convertible preferred stock dividends      (6)       (6)     (11)      (11)
                                           -------  --------  -------  --------
    Net income available for common
      stockholders                         $  124   $    76   $  227   $   148 
                                           =======  ========  =======  ========

  Fully diluted:
    Net income                             $  130   $    82   $  238   $   159 
                                           =======  ========  =======  ========

Weighted average number of shares
-----------------------------------------                                      

  Primary:
    Average common shares outstanding        89.6      89.1     89.4      89.1 
    Common shares equivalents resulting
      from assumed exercise of stock
      options                                 1.2       1.1      1.1       1.2 
                                           -------  --------  -------  --------
                                             90.8      90.2     90.5      90.3 
                                           =======  ========  =======  ========

  Fully diluted:
    Average common shares outstanding        89.6      89.1     89.4      89.1 
    Common shares resulting from assumed
      conversion of convertible preferred
      stock                                   7.3       7.4      7.3       7.4 
    Common share equivalents resulting
      from assumed exercise of stock
      options assuming full dilution          1.5       1.1      1.5       1.1 
                                           -------  --------  -------  --------
                                             98.4      97.6     98.2      97.6 
                                           =======  ========  =======  ========

Earnings per common share:
  Primary                                  $ 1.37   $   .85   $ 2.51   $  1.64 
  Fully diluted                              1.32       .84     2.42      1.63 
</TABLE>

Primary  earnings  per common share are computed by dividing net income, after
deduction of preferred stock dividends, by the weighted average number of
common shares and common share equivalents outstanding.  Fully diluted
earnings  per common share are computed by dividing net income by the weighted
average  number  of  common  shares and common share equivalents outstanding. 
Common  share  equivalents  are  computed using the treasury stock method.  An
average market price is used to determine the number of common share
equivalents  for primary earnings per common share.  The higher of the average
or  end-of-period  market  price is used to determine common share equivalents
for  fully  diluted  earnings per common share.  In addition, the if-converted
method  is  used  for convertible preferred stock when computing fully diluted
earnings per common share.

Earnings per common share may not compute due to the level of rounding in this
exhibit.






                                                                    EXHIBIT 12

                  BURLINGTON NORTHERN INC. AND SUBSIDIARIES
              COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                     (IN MILLIONS, EXCEPT RATIO AMOUNTS)
                                 (UNAUDITED)
<TABLE>
<CAPTION>
                                        Three Months     Six Months
                                           Ended           Ended
                                          June 30,        June 30,
                                        1995    1994     1995    1994
                                       ------  -------  ------  -------
Earnings:
<S>                                    <C>     <C>      <C>     <C>
  Pre-tax income                       $  213  $   134  $  390  $   276

  Add:
    Interest and fixed charges,
      excluding capitalized interest       50       39      93       78
    Portion of rent under long-term
      operating leases representative
      of an interest factor                27       27      55       52
                                       ------  -------  ------  -------

  Total earnings available for fixed
    charges                            $  290  $   200  $  538  $   406
                                       ======  =======  ======  =======

Fixed charges:

  Interest and fixed charges           $   51  $    40  $   95  $    79
  Portion of rent under long-term
    operating leases representative
    of an interest factor                  27       27      55       52
                                       ------  -------  ------  -------

  Total fixed charges                  $   78  $    67  $  150  $   131
                                       ======  =======  ======  =======

Ratio of earnings to fixed charges      3.72x    2.99x   3.59x    3.10x
</TABLE>






<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary information from Burlington Northern Inc.'s
consolidated financial statements as of and for the six month period ended June
30, 1995 and is qualified in its entirety by reference to such financial
statements.
</LEGEND>
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               JUN-30-1995
<CASH>                                              31
<SECURITIES>                                         0
<RECEIVABLES>                                      695
<ALLOWANCES>                                        28
<INVENTORY>                                        130
<CURRENT-ASSETS>                                  1184
<PP&E>                                           10428
<DEPRECIATION>                                    3935
<TOTAL-ASSETS>                                    8625
<CURRENT-LIABILITIES>                             1598
<BONDS>                                           2194
<COMMON>                                             1
                                0
                                        336
<OTHER-SE>                                        2195
<TOTAL-LIABILITY-AND-EQUITY>                      8625
<SALES>                                              0
<TOTAL-REVENUES>                                  2631
<CGS>                                                0
<TOTAL-COSTS>                                     2163
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                  93
<INCOME-PRETAX>                                    390
<INCOME-TAX>                                       152
<INCOME-CONTINUING>                                238
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       238
<EPS-PRIMARY>                                     2.51
<EPS-DILUTED>                                     2.42
        

</TABLE>


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