KANSAS CITY SOUTHERN INDUSTRIES INC
10-Q, 1997-08-13
RAILROADS, LINE-HAUL OPERATING
Previous: KANSAS CITY LIFE INSURANCE CO, 10-Q, 1997-08-13
Next: KEITHLEY INSTRUMENTS INC, 10-Q, 1997-08-13



                               FORM 10-Q
                    SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D.C. 20549
                                
                                
          [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d)
                  OF THE SECURITIES EXCHANGE ACT OF 1934
                                
               For the quarterly period ended June 30, 1997
                                
                                    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 1-4717
                                
                                
                     KANSAS CITY SOUTHERN INDUSTRIES, INC.
             (Exact name of Company as specified in its charter)
                                
                                
                     Delaware                         44-0663509
           (State or other jurisdiction of         (I.R.S. Employer 
           incorporation or organization)         Identification No.)


     114 West 11th Street, Kansas City, Missouri               64105
     (Address of principal executive offices)                (Zip Code)


                                   (816) 983-1303
                 (Company's telephone number, including area code)
                                
                                
                                      No Changes
                (Former name, former address and former fiscal year, 
                         if changed since last report.)

Indicate by check mark whether the Company (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 Company 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 at July 31, 1997
Common Stock, $.01 per share par value             35,721,898 Shares (pro forma
                                                 107,165,694 shares post-split)
                                <PAGE>
                  

                  KANSAS CITY SOUTHERN INDUSTRIES, INC.
                                
                                FORM 10-Q
                                
                              JUNE 30, 1997
                                 
                                  INDEX


                                                                    Page
PART I - FINANCIAL INFORMATION

Item 1.   Financial Statements

Introductory Comments                                                   1

Consolidated Condensed Balance Sheets -
  June 30, 1997 and December 31, 1996                                   2

Consolidated Condensed Statements of Income -
  Three and Six Months Ended June 30, 1997 and 1996                     3

Computation of Primary Earnings per Common Share                        3

Consolidated Condensed Statements of Cash Flows - 
  Six Months Ended June 30, 1997 and 1996                               4

Notes to Consolidated Condensed Financial Statements                    5

Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations                          11


PART II - OTHER INFORMATION

Item 1.   Legal Proceedings                                            22

Item 6.   Exhibits and Reports on Form 8-K                             22


SIGNATURES                                                             23


<PAGE>
                  KANSAS CITY SOUTHERN INDUSTRIES, INC.
                                
                                FORM 10-Q
                                
                              JUNE 30, 1997
                                
                                
PART I - FINANCIAL INFORMATION



Item 1.  Financial Statements


INTRODUCTORY COMMENTS

The Consolidated Condensed Financial Statements included herein have been 
prepared by the Company, without audit, pursuant to the rules and regulations 
of the Securities and Exchange Commission.  Certain information and footnote 
disclosures normally included in financial statements prepared in accordance 
with generally accepted accounting principles have been condensed or omitted 
pursuant to such rules and regulations, although the Company believes that the 
disclosures are adequate to enable a reasonable understanding of the 
information presented.  These Consolidated Condensed Financial Statements 
should be read in conjunction with the financial statements and the notes 
thereto included in the Company's Annual Report on Form 10-K for the year 
ended December 31, 1996.

<PAGE>
<PAGE 2>
                   KANSAS CITY SOUTHERN INDUSTRIES, INC.
                   CONSOLIDATED CONDENSED BALANCE SHEETS
                           (Dollars in Millions)
                                (Unaudited)
<TABLE>
<CAPTION>

                                                  June 30,         December 31,
                                                    1997              1996    
ASSETS
<S>                                               <C>                <C> 
Current Assets:
 Cash and equivalents                             $    18.1          $    22.9
 Accounts receivable, net                             163.0              138.1
 Inventories                                           39.9               39.3
 Other current assets                                  66.9               91.8
    Total current assets                              287.9              292.1

Investments held for operating purposes               655.5              335.2

Properties (net of $509.8 and $491.3 accumulated  
 depreciation and amortization, respectively)       1,262.1            1,219.3

Intangibles and Other Assets, net                     241.4              237.5

 Total assets                                     $ 2,446.9          $ 2,084.1

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
 Debt due within one year                         $     7.5          $     7.6
 Accounts and wages payable                            91.5              102.6
 Accrued liabilities                                  169.7              134.4
    Total current liabilities                         268.7              244.6

Other Liabilities:
 Long-term debt                                       927.3              637.5
 Deferred income taxes                                352.0              337.7
 Other deferred credits                               138.2              129.8
    Total other liabilities                         1,417.5            1,105.0

Minority Interest in consolidated subsidiaries         15.5               18.8

Stockholders' Equity:
 Preferred stock                                        7.1                7.1
 Common stock                                           0.4                0.4
 Capital surplus                                         -                  -
 Retained earnings                                    903.7              883.3
 Net unrealized gain on investments                    34.0               24.9
 Shares held in trust                                (200.0)            (200.0)
    Total stockholders' equity                        745.2              715.7

 Total liabilities and stockholders' equity       $ 2,446.9          $ 2,084.1

</TABLE>

     See accompanying notes to consolidated condensed financial statements.
                                 <PAGE>

<PAGE 3>
                   KANSAS CITY SOUTHERN INDUSTRIES, INC.
                CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                (Dollars in Millions, Except per Share Data)
                                (Unaudited)
<TABLE>
<CAPTION>
                                        Three Months             Six Months
                                       Ended June 30,          Ended June 30,
                                      1997        1996         1997      1996
<S>                                    <C>        <C>            <C>        <C>
Revenues                             $ 252.6    $ 206.9      $ 490.4   $ 408.2
  
Costs and expenses                     166.8      142.0        330.5     283.8
Depreciation and amortization           18.4       19.2         36.9      38.2
  Operating Income                      67.4       45.7        123.0      86.2

Equity in net earnings (losses) of 
  unconsolidated affiliates:
  DST Systems, Inc.                      5.7        5.0         11.8       6.9
  Grupo Transportacion Ferroviaria 
    Mexicana, S.A. de C.V.              (3.0)        -          (3.0)       -
  Other                                  1.2        0.2          1.8       1.5
  
Interest expense                       (13.6)     (14.2)       (27.3)    (27.1)
Other, net                               4.3        5.3         10.3       9.9
  Pretax Income                         62.0       42.0        116.6      77.4

Income tax provision                    24.3       15.7         45.7      28.2
Minority interest in 
  consolidated earnings                  5.9        3.9         10.6       6.9
  
Net Income                              31.8       22.4         60.3      42.3
  
Less: dividends on preferred stock       0.1        0.1          0.1       0.1

Net Income Applicable to 
  Common Stockholders                $  31.7   $   22.3      $  60.2   $  42.2


Computation of Primary Earnings per Common Share

Weighted Average Primary Common 
  Shares Outstanding (in thousands)   36,506     39,279       36,648    39,650
  
Primary Earnings per Common Share    $  0.87   $   0.57       $ 1.64    $ 1.06

Pro Forma Weighted Average Primary 
  Common Shares Outstanding 
  (in thousands) (Note 3)            109,518    117,837      109,944   118,950
  
Pro Forma Primary Earnings 
  per Common Share (Note 3)          $  0.29   $   0.19       $ 0.55    $ 0.35
  
Cash Dividends Paid:
  Per Preferred share                $   .25   $    .25       $  .50    $  .50
  Per Common share                       .10        .10          .20       .20

  Pro Forma Per Common share (Note 3)    .03        .03          .07       .07

</TABLE>

     See accompanying notes to consolidated condensed financial statements.<PAGE>

<PAGE 4>
                   KANSAS CITY SOUTHERN INDUSTRIES, INC.
              CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                           (Dollars in Millions)
                                (Unaudited)
<TABLE>
<CAPTION>
                                                       Six Months
                                                     Ended June 30, 
                                                   1997            1996  

CASH FLOWS PROVIDED BY (USED FOR):
<S>                                               <C>             <C>
OPERATING ACTIVITIES:                   
 Net income                                       $ 60.3          $ 42.3
 Adjustments to net income:
  Depreciation and amortization                     36.9            38.2
  Deferred income taxes                             10.7             3.9
  Equity in undistributed earnings                 (10.6)           (4.6)
 Changes in working capital items:
  Accounts receivable                              (14.9)           (1.9)
  Inventories                                        0.9             1.0
  Other current assets                              (4.6)           (1.7)
  Accounts and wages payable                       (17.6)           (5.2)
  Accrued liabilities                               24.7           (59.8)
 Other, net                                         (5.7)           (8.6)
  Net                                               80.1             3.6

 
INVESTING ACTIVITIES:
 Property acquisitions                             (33.1)          (73.3)
 Proceeds from disposal of property                  4.3             2.6
 Investment in and loans with affiliates          (298.9)          (27.8)
 Net sales (purchases) of short-term investments    27.1           (19.3)
 Proceeds from disposal of investments                -              8.8
 Other, net                                          8.0             4.6
  Net                                             (292.6)         (104.4)

 
FINANCING ACTIVITIES:
 Proceeds from issuance of long-term debt          298.0           172.8
 Repayment of long-term debt                       (50.3)           (5.3)
 Proceeds from stock plans                           7.8             6.5
 Stock repurchased                                 (42.4)          (84.8)
 Cash dividends paid                               (11.0)          (10.9)
 Other, net                                          5.6             1.4
  Net                                              207.7            79.7

 
CASH AND EQUIVALENTS:
 Net decrease                                       (4.8)          (21.1)
 At beginning of year                               22.9            31.8
 At end of period                                 $ 18.1          $ 10.7

</TABLE>

     See accompanying notes to consolidated condensed financial statements.<PAGE>

<PAGE 5>
                   KANSAS CITY SOUTHERN INDUSTRIES, INC.
                                 
            NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                 
       
                                  
1.    In the opinion of Kansas City Southern Industries, Inc. ("Company"; 
      "KCSI"), the accompanying unaudited consolidated condensed financial 
      statements contain all adjustments (consisting of normal closing 
      procedures) necessary to present fairly the financial position of the 
      Company and its subsidiaries as of June 30, 1997 and December 31, 1996, 
      the results of operations for the three and six months ended June 30, 
      1997 and 1996, and cash flows for the six months ended June 30, 1997 
      and 1996.


2.    The results of operations for the three and six months ended June 30, 
      1997 and 1996 are not necessarily indicative of the results to be 
      expected for the full year 1997.


3.    The accompanying consolidated condensed financial statements have been 
      prepared consistently with accounting policies described more fully in 
      Note 1 to the consolidated financial statements included in the Company's
      Annual Report on Form 10-K for the year ended December 31, 1996.  

      On July 29, 1997, the Company's Board of Directors authorized a 3-for-1 
      split of the Company's common stock to be effected in the form of a 
      stock dividend payable September 16, 1997 to stockholders of record as of
      August 25, 1997.  Appropriate pro forma share and per share data has been
      provided to reflect the stock split.

      Effective January 1, 1997, the Company realigned its business segments to
      better define the core industries in which it operates.  The various 
      components comprising the segment formerly known as Corporate & Other 
      have been assigned to either the Transportation or Financial Asset 
      Management segment.  Transportation consists of:  The Kansas City 
      Southern Railway Company ("KCSR"); Southern Group, Inc.; Gateway Western 
      Railway Company ("Gateway Western"); transportation-related KCSI Holding 
      Company amounts; and transportation-related subsidiaries and equity 
      investments, including Grupo Transportacion Ferroviaria Mexicana, S.A. de
      C.V. ("Grupo TFM," formerly Transportacion Ferroviaria Mexicana S. de 
      R.L. de C.V.), Southern Capital Corporation, LLC ("Southern 
      Capital"), and Mexrail, Inc. ("Mexrail").  Financial Asset Management 
      includes Janus Capital Corporation ("Janus"), Berger Associates, Inc. 
      ("Berger"), the Company's equity interest in DST Systems, Inc. ("DST"), 
      as well as Financial Asset Management-related KCSI Holding Company 
      amounts.  Prior year's information has been realigned to reflect the new 
      segment approach.

      The accumulation of the 1996 first quarter and second quarter Primary 
      Earnings per Common Share does not total the Primary Earnings per Common 
      Share for the six months ended June 30, 1996, as a result of repurchases 
      of Company common stock.


4.    The Company's inventories ($39.9 million at June 30, 1997 and $39.3 
      million at December 31, 1996) primarily consist of material and supplies 
      related to rail transportation.  Other components of inventories are not 
      material.


5.    Investments in unconsolidated affiliates and certain other investments
      accounted for under the equity method generally include all entities in 
      which the Company or its subsidiaries have significant influence but not 
      more than 50% voting interest.  Investments in unconsolidated affiliates 
      at June 30, 1997 include equity interests in DST (approximately 41%), 
      Grupo TFM (37%), Southern Capital (50%) and Mexrail (49%), as well as 
      the Company's interests in other companies.  

<PAGE 6>

      As more fully discussed in the Company's Annual Report on Form 10-K for 
      the year ended December 31, 1996, during first quarter 1997, Gateway 
      Western was accounted for under the equity method as a majority-owned 
      subsidiary while the Company awaited approval from the Surface 
      Transportation Board ("STB") for the acquisition of Gateway Western.  
      The STB approved the Company's acquisition of Gateway Western, effective 
      May 5, 1997.  Accordingly, the assets, liabilities, revenues and expenses
      of Gateway Western are included in the Company's consolidated financial 
      statements.  Additionally, the Company restated first quarter 1997 to 
      include Gateway Western as a consolidated subsidiary as of
      January 1, 1997, and results of operations for the six months ended 
      June 30, 1997 reflect this restatement. 

      DST has a Stockholders' Rights Agreement, which includes provisions 
      providing that under certain circumstances following a "change in 
      control" of KCSI, as defined in DST's Stockholders' Rights Agreement, 
      substantial dilution of the Company's interest in DST could result.  
      Additionally, the Company is party to certain agreements with 
      Transportacion Maritima Mexicana, S.A. de C.V. ("TMM")
      covering the Grupo TFM and Mexrail ventures.  TMM (including its 
      affiliates) owns approximately 38.4% of Grupo TFM and 51% of Mexrail.  
      These agreements contain "change in control" provisions, provisions 
      intended to preserve the Company's and TMM's proportionate ownership of 
      the ventures, and super majority provisions with respect to voting on 
      certain significant transactions.  Such agreements also provide a right 
      of first refusal in the event that either party initiates a divestiture 
      of its equity interest in Grupo TFM or Mexrail.  Under certain 
      circumstances, such agreements could affect the Company's
      ownership percentage and rights in these equity affiliates.

      Combined condensed financial information of unconsolidated affiliates is 
      shown below (dollars in millions):

Financial Condition:

<TABLE>
<CAPTION>
                               June 30, 1997                December 31, 1996 
                        DST    Grupo TFM    Other       DST   Grupo TFM   Other
 <S>                    <C>       <C>       <C>         <C>       <C>      <C> 
Current Assets        $  208.9  $   45.4  $  19.4     $  201.3  $ 1.2   $  34.4
Non-current assets       970.0   1,879.8    272.1        920.3    4.2     331.7

  Assets              $1,178.9  $1,925.2  $ 291.5     $1,121.6  $ 5.4   $ 366.1


Current liabilities   $  100.9  $   16.6  $  16.1     $  125.7  $ 1.2   $  27.2
Non-current liabilities  331.6   1,109.5    201.3        300.7     -      267.7
Equity of stockholders 
    and partners         746.4     799.1     74.1        695.2    4.2      71.2

 Liabilities and 
    equity            $1,178.9  $1,925.2  $ 291.5     $1,121.6  $ 5.4   $ 366.1

 Investment in 
   unconsolidated 
   affiliates         $  306.3  $  298.4  $  41.0     $  283.5  $ 2.7   $  39.7

</TABLE>

 <PAGE>
<PAGE 7>

Operating Results:

<TABLE>
<CAPTION>

                                     Three Months               Six Months
                                     Ended June 30,            Ended June 30,  
                                    1997        1996         1997        1996 
<S>                               <C>         <C>           <C>         <C>
 Revenues:
  DST                             $ 155.4     $ 143.2       $ 314.1     $ 287.5
  Grupo TFM (a)                       7.0          -            7.0          -
  All others                         17.0         6.9          32.8        15.1
   Total revenues                 $ 179.4     $ 150.1       $ 353.9     $ 302.6

 Operating costs and expenses:
  DST                             $ 134.4     $ 125.7       $ 269.4     $ 250.8
  Grupo TFM (a)                       7.0          -            7.0          -
  All others                         13.6         6.0          27.2        13.7
   Total operating costs 
     and expenses                 $ 155.0     $ 131.7       $ 303.6     $ 264.5

 Net income:
  DST                             $  13.8     $  12.3       $  28.9     $  16.7
  Grupo TFM (a)                      (7.9)         -           (7.9)         -
  All others                          2.3         0.7           3.1         0.1
   Total net income               $   8.2     $  13.0       $  24.1     $  16.8

</TABLE>

(a) The operating results provided for Grupo TFM reflect its operation of TFM, 
    S.A. de C.V. ("TFM Rail," formerly Ferrocarril del Noreste, S.A. de C.V.) 
    beginning on June 23, 1997.  See discussion in Note 8 below.


6.  For purposes of the Statement of Cash Flows, the Company considers all 
    short-term liquid investments with a maturity of generally three months 
    or less to be cash equivalents. 

    a. Supplemental Cash Flow Information (in millions):

<TABLE>
<CAPTION>
                                                              Six Months
                                                            Ended June 30,  
                                                          1997          1996   
    <S>                                                    <C>            <C>
    Interest paid (excluding capitalized interest)      $  25.1        $  29.5
    Income taxes paid                                      18.9           88.3

</TABLE>

    The Company's income taxes paid for the six months ended June 30, 1996 
    included the payment of federal and state income taxes resulting from the
    DST initial public offering transactions, which occurred in fourth quarter 
    1995.

    b. Noncash Investing and Financing Activities:

    In first quarter 1997, the Company issued approximately 82,000 shares of 
    KCSI common stock under the Ninth Offering of the Employee Stock Purchase 
    Plan ("ESPP").  These shares, totaling a purchase price of approximately 
    $3.1 million, were subscribed and paid for through employee payroll 
    deductions in 1996.

    In first quarter 1996, the Company issued approximately 101,800 shares of 
    KCSI common stock under the Eighth Offering of the ESPP.  These shares, 
    totaling a purchase price of approximately $3.8 million, were subscribed 
    and paid for through employee payroll deductions in 1994 and 1995.

<PAGE 8>

    Certain Company subsidiaries and affiliates hold investments which are 
    accounted for as "available for sale" securities as defined by Statement 
    of Financial Accounting Standards No. 115 "Accounting for Certain 
    Investments in Debt and Equity Securities."  The Company records its 
    proportionate share of any unrealized gains or losses related to these 
    investments, net of deferred taxes, in stockholders' equity.  The 
    unrealized gain as of June 30, 1997, net of deferred taxes, related to 
    these investments increased $9.1 million from December 31, 1996.  The 
    unrealized gain as of June 30, 1996, net of deferred taxes, increased 
    $3.3 million from December 31, 1995.

 
7.  Statement of Financial Accounting Standards No. 128 "Earnings per Share" 
    ("SFAS 128") was issued in February 1997, effective for financial 
    statements for interim and annual periods ending after December 15, 1997.  
    The statement specifies the computation, presentation and disclosure 
    requirements for earnings per share.  The statement requires the 
    computation of earnings per share under two methods:  "basic" and 
    "diluted."  Basic earnings per share is computed by dividing income 
    available to common stockholders by the weighted average number of common 
    shares outstanding during the period.  Diluted earnings per share is 
    computed giving effect to all dilutive potential common shares that were 
    outstanding during the period (i.e., the denominator used in the basic 
    calculation is increased to include the number of additional common shares 
    that would have been outstanding if the dilutive potential common shares 
    had been issued).  SFAS 128 requires the Company to present basic and 
    diluted per share amounts for income from continuing operations and for 
    net income on the face of the income statement.  

    Although early adoption of SFAS 128 is not permitted, pro forma earnings 
    per share amounts may be disclosed in the notes to the financial state-
    ments.  Accordingly, if the Company's earnings per share had been computed 
    in accordance with SFAS 128 for the three and six months ended June 30, 
    1997 and 1996, pro forma earnings per share (on a pre and post-split 
    basis) would have been as follows:

<TABLE>
<CAPTION>
                                           Three Months           Six Months
                                          Ended June 30,        Ended June 30, 
                                         1997       1996       1997       1996
 <S>                                    <C>        <C>        <C>        <C>
 Pro Forma Earnings per Share (pre-split):
  Basic                                 $ 0.89     $ 0.58     $ 1.68     $ 1.10
  Diluted                                 0.87       0.57       1.64       1.06

 Pro Forma Earnings per Share (post-split):
  Basic                                 $ 0.30     $ 0.19     $ 0.56     $ 0.37
  Diluted                                 0.29       0.19       0.55       0.35

</TABLE>

8.  As discussed more fully in Notes 2 and 11 to the consolidated financial
    statements included in the Company's Annual Report on Form 10-K for the 
    year ended December 31, 1996, the Mexican Government ("Government") 
    awarded to Grupo TFM the right to purchase 80% of the common stock of TFM 
    Rail for approximately 11.072 billion Mexican pesos (approximately $1.4 
    billion U.S. based on the U.S. dollar/Mexican peso exchange rate on 
    December 5, 1996).  TFM Rail holds the concession to operate Mexico's 
    Northeast rail lines for the next 50 years, with the option of a 50 year 
    extension (subject to certain conditions).

    The remaining 20% of TFM Rail was retained by the Government.  The 
    Government has the option of selling its interest through a public 
    offering, or selling it to Grupo TFM after October 31, 2003 at the 
    initial share price paid by Grupo TFM plus interest computed at the 
    Mexican Base Rate (the Unidad de Inversiones (UDI) published by Banco de 
    Mexico).  In the event that Grupo TFM does not purchase the Government's 
    20% interest in TFM Rail, the Government may require TMM and KCSI to 
    purchase the Government's holdings in proportion to each partner's 
    respective ownership interest in Grupo TFM (without regard to the 
    Government's interest in Grupo TFM - see below).

<PAGE 9>

    On January 31, 1997, Grupo TFM paid the first installment of the purchase 
    price (approximately $565 million U.S. based on the U.S. dollar/Mexican 
    peso exchange rate) to the Government, representing approximately 40% of 
    the purchase price.  This initial installment of the TFM Rail purchase 
    price was funded by Grupo TFM through capital contributions from TMM and 
    the Company.  The Company contributed approximately $297 million to Grupo 
    TFM, of which approximately $277 million was used by Grupo TFM as part of
    the initial installment payment.  The Company financed this contribution 
    using borrowings under existing lines of credit. 

    On June 23, 1997, Grupo TFM completed the purchase of 80% of TFM Rail 
    through the payment of the remaining $835 million U.S. to the Government. 
    This payment was  funded by Grupo TFM using a significant portion of the 
    funds obtained from: (i) senior secured term credit facilities ($325 
    million U.S.); (ii) senior notes and discount debentures ($400 million 
    U.S.); (iii) proceeds from the sale of 24.6% of Grupo TFM to the 
    Government (approximately $199 million U.S. based on the U.S. dollar/
    Mexican peso exchange rate on June 23, 1997); and (iv) additional capital
    contributions from TMM and the Company (approximately $1.4 million from 
    each partner).  Additionally, Grupo TFM entered into a $150 million 
    revolving credit facility for general working capital purposes.  The 
    Government's interest in Grupo TFM is in the form of limited voting right 
    shares, and the purchase agreement includes a call option for TMM and the 
    Company, which is exercisable at the original amount (in U.S. dollars) 
    paid by the Government plus interest based on one-year U.S. Treasury 
    securities.

    In February and March 1997, the Company entered into two separate forward
    contracts - $98 million in February 1997 and $100 million in March 
    1997 - to purchase Mexican pesos in order to hedge against a portion of 
    the Company's exposure to fluctuations in the value of the Mexican peso 
    versus the U.S. dollar.  In April 1997, the Company realized a $3.8 
    million pretax gain in connection with these contracts.  This gain was 
    deferred, and has been accounted for as a component of the Company's 
    investment in Grupo TFM.  These contracts were intended to hedge only a 
    portion of the Company's exposure related to the final installment of the 
    purchase price and not any other transactions or balances.

    Concurrent with the financing transactions, Grupo TFM, TMM and the Company
    entered into a Capital Contribution Agreement ("Contribution Agreement") 
    with TFM Rail, which could include a possible capital call of $150 
    million from TMM and the Company if certain performance benchmarks, 
    outlined in the agreement, are not met.  The Company would be 
    responsible for approximately $74 million of the  capital call.  The 
    term of the Contribution Agreement is three years.  In a related agreement
    between Grupo TFM, TFM Rail and the Government, among others, the 
    Government has agreed to contribute up to $37.5 million of equity capital 
    to Grupo TFM if TMM and the Company are required to contribute under the
    capital call provisions of the Contribution Agreement prior to July 16, 
    1998.  In the event the Government has not made any contributions by such
    date, the Government  has committed up to July 31, 1999 to make 
    additional capital contributions to Grupo TFM (of up to an aggregate 
    amount of $37.5 million) on a 1:3 proportionate basis with TMM and the 
    Company if capital contributions are required.  Any capital contributions
    to Grupo TFM from the Government would be used to reduce the contribution
    amounts required to be paid by TMM and the Company pursuant to the 
    Contribution Agreement.

    Based on the completed financing arrangements for Grupo TFM, significant
    additional contributions from the Company to Grupo TFM are not expected to 
    be necessary (except for the possible capital call discussed above). 

    As of June 30, 1997, the Company's investment in Grupo TFM was 
    approximately $298 million.  With the sale of 24.6% of Grupo TFM to the 
    Government, the Company's interest in Grupo TFM declined from 49% to 
    approximately 37% (with TMM and a TMM affiliate owning the remaining 
    38.4%).  The Company accounts for its investment in Grupo TFM under the 
    equity method.

  <PAGE 10>

    In connection with the Company's investment in Grupo TFM, a Mexican 
    company, matters arise with respect to financial accounting and reporting 
    for foreign currency transactions and for translating foreign currency 
    financial statements from Mexican pesos into U.S. dollars.  The Company 
    follows the requirements outlined in Statement of Financial Accounting 
    Standards No. 52 "Foreign Currency Translation" ("SFAS 52"), and related 
    authoritative guidance. 

    Mexico's economy is currently classified as "highly inflationary" as 
    defined in SFAS 52; accordingly, the U.S. dollar is Grupo TFM's functional
    currency, and any gains or losses from translating its financial statements
    into U.S. dollars will be included in the determination of its net income.
    Any equity earnings or losses from Grupo TFM included in the Company's 
    results of operations will reflect the Company's share of such transla-
    tion gains and losses.  The Company will evaluate existing alternatives 
    with respect to utilizing foreign currency instruments to hedge its U.S. 
    dollar investment in Grupo TFM as market conditions change or exchange 
    rates fluctuate.


9.  In accordance with Statement of Financial Accounting Standards No. 58
    "Capitalization of Interest Cost in Financial Statements That Include 
    Investments Accounted for by the Equity Method" ("SFAS 58"), the Company 
    has capitalize interest incurred on the borrowings under its lines of 
    credit associated with the approximate $297 million capital contribution 
    to Grupo TFM (see Note 8 above).  Pursuant to SFAS 58, once Grupo TFM 
    assumed operational control of TFM Rail (Jun 23, 1997) and the planned 
    principal operations of Grupo TFM commenced, capitalization of interest 
    by the Company ceased.  Interest capitalized by the Company for the three
    and six months ended June 30, 1997 totaled $4.3 and $7.4 million, 
    respectively. 


10. In June 1997, Statement of Financial Accounting Standards No. 130 
    "Reporting Comprehensive Income" ("SFAS 130") and Statement of Financial 
    Accounting Standards No. 131 "Disclosures about Segments of an Enterprise 
    and Related Information" ("SFAS 131") were issued.  SFAS 130 establishes 
    standards for reporting and disclosure of comprehensive income and its 
    components in the financial statements.  SFAS 131 establishes standards 
    for reporting information about operating segments in the financial 
    statements.  The reporting and disclosure required by these statements 
    must be included in the Company's financial statements beginning in 1998.  
    The Company is reviewing SFAS 130 and SFAS 131 and expects to adopt them 
    by the required dates.   


11. The Company has had no significant changes in its outstanding litigation or
    other contingencies from that previously reported in the Company's Annual 
    Report on Form 10-K for the year ended December 31, 1996.


12. See the Recent Developments section of Item 2, Management's Discussion and
    Analysis of Financial Condition and Results of Operations, for significant
    transactions and events that will have an impact on the Company's future 
    results of operations and financial position.
<PAGE>
<PAGE 11>

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


OVERVIEW

The discussion set forth below, as well as other portions of this Form 10-Q, 
contains comments not based upon historical fact.  Such forward-looking 
comments are based upon information currently available to management and 
management's perception thereof as of the date of this Form 10-Q.  The actual 
results of operations of Kansas City Southern Industries, Inc. ("Company"; 
"KCSI") could materially differ from those indicated in forward-looking 
comments.  The differences could be caused by a number of factors or 
combination of factors including, but not limited to, those factors identified 
in the Company's Current Report on Form 8-K dated November 12, 1996 and its 
amendment, Form 8-K/A dated June 3, 1997, which have been filed with the U.S. 
Securities and Exchange Commission (File No. 1-4717) and are hereby 
incorporated by reference herein.  Readers are strongly encouraged to consider 
these factors when evaluating any such forward-looking comments.

KCSI, a Delaware Corporation organized in 1962, is a diversified holding 
company with principal operations in rail transportation and Financial Asset 
Management.  The Company supplies its various subsidiaries with managerial, 
legal, tax, financial and accounting services, in addition to managing other 
"non-operating" and more passive investments.  

Effective January 1, 1997, the Company realigned its industry segments to more
clearly reflect the Company's focus on its core businesses.  The various 
components which formerly comprised the Corporate & Other segment were assigned
to either the Transportation or Financial Asset Management segment.  
Accordingly, the Company's business activities by newly aligned industry 
segment and principal subsidiary companies are:

Transportation - The Transportation segment consists of all transportation-
related subsidiaries and investments, including:

*   The Kansas City Southern Railway Company ("KCSR"), a wholly-owned sub-
    sidiary of the Company, operating a Class I Common Carrier railroad system;
*   Southern Group, Inc. ("SGI"), a wholly-owned subsidiary of KCSR, owning 
    100% of Carland, Inc. ("Carland") and managing the loan portfolio for 
    Southern Capital Corporation, LLC ("Southern Capital," a 50% owned joint 
    venture);
*   Gateway Western Railway Company ("Gateway Western"), an indirect wholly-
    owned subsidiary of the Company, operating a regional railroad system;
*   Equity investments in Southern Capital, Grupo Transportacion Ferroviaria
    Mexicana, S.A. de C.V. ("Grupo TFM," formerly Transportacion Ferroviaria 
    Mexicana S. de R.L. de C.V., a 37% owned affiliate), and Mexrail, Inc. 
    ("Mexrail," a 49% owned affiliate);
*   Various other consolidated subsidiaries;  
*   KCSI Holding Company amounts.

Financial Asset Management - This segment consists of all subsidiaries engaged 
in the management of investments for mutual funds, private and other accounts, 
as well as any Financial Asset Management-related investments.  Included are:

*   Janus Capital Corporation ("Janus"), an 83% owned subsidiary;
*   Berger Associates, Inc. ("Berger"), an 87% owned subsidiary;
*   DST Systems, Inc. ("DST"), an approximate 41% owned equity investment;
*   KCSI Holding Company amounts.
<PAGE>
<PAGE 12>

RECENT DEVELOPMENTS

Mexico's Northeast Rail Lines - As disclosed previously, Grupo TFM, a joint 
venture of the Company and Transportacion Maritima Mexicana, S.A. de C.V. 
("TMM") was awarded the right to purchase 80% of the common stock of TFM, S.A. 
de C.V. ("TFM Rail," formerly Ferrocarril del Noreste, S.A. de C.V.) for 
approximately 11.072 billion Mexican pesos (approximately $1.4 billion U.S. 
based on the U.S. dollar/Mexican peso exchange rate on December 5, 1996).  TFM 
Rail holds the concession to operate Mexico's Northeast rail lines for the next
50 years, with the option of a 50 year extension (subject to certain 
conditions). 

As previously disclosed, the remaining 20% of TFM Rail was retained by the 
Mexican Government ("Government").  The Government has the option of selling
its 20% interest through a public offering, or selling it to Grupo TFM after 
October 31, 2003 at the initial share price paid by Grupo TFM plus interest 
computed at the Mexican Base Rate (the Unidad de Inversiones (UDI) published by
Banco de Mexico).  In the event that Grupo TFM does not purchase the 
Government's 20% interest in TFM Rail, the Government may require TMM and 
KCSI to purchase the Government's holdings in proportion to each partner's 
respective ownership interest in Grupo TFM (without regard to the 
Government's interest in Grupo TFM - see below).  
 
On January 31, 1997, Grupo TFM paid the first installment of the purchase price
(approximately $565 million U.S. based on the U.S. dollar/Mexican peso exchange
rate) to the Government, representing approximately 40% of the purchase 
price.  This initial installment of the TFM Rail purchase price was funded by 
Grupo TFM through capital contributions from TMM and the Company.  The 
Company contributed approximately $297 million to Grupo TFM, of which 
approximately $277 million was used by Grupo TFM as part of the initial 
installment payment.  The Company financed this contribution using borrowings
under existing lines of credit. 

On June 23, 1997, Grupo TFM completed the purchase of 80% of TFM Rail through 
the payment of the remaining $835 million U.S. to the Government.  This 
payment was funded by Grupo TFM using a significant portion of the funds 
obtained from: (i) senior secured term credit facilities ($325 million U.S.); 
(ii) senior notes and discount debentures ($400 million U.S.); (iii) proceeds 
from the sale of 24.6% of Grupo TFM to the Government (approximately 
$199 million U.S. based on the U.S. dollar/Mexican peso exchange rate on June 
23, 1997); and (iv) additional capital contributions from TMM and the Company
(approximately $1.4 million from each partner).  Additionally, Grupo TFM 
entered into a $150 million revolving credit facility for general working 
capital purposes.  The Government's interest in Grupo TFM is in the form of 
limited voting right shares, and the purchase agreement includes a call 
option for TMM and the Company, which is exercisable at the original amount 
(in U.S. dollars) paid by the Government plus interest based on one-year U.S. 
Treasury securities.

In February and March 1997, the Company entered into two separate forward 
contracts - $98 million in February 1997 and $100 million in March 1997 - 
to purchase Mexican pesos in order to hedge against a portion of the Company's 
exposure to fluctuations in the value of the Mexican peso versus the U.S.
dollar.  In April 1997, the Company realized a $3.8 million pretax gain in 
connection with these contracts.  This gain was deferred, and has been 
accounted for as a component of the Company's investment in Grupo TFM.  
These contracts were intended to hedge only a portion of the Company's 
exposure related to the final installment of the purchase price and not any 
other transactions or balances.

Concurrent with the financing transactions, Grupo TFM, TMM and the Company 
entered into a Capital Contribution Agreement ("Contribution Agreement") with 
TFM Rail, which could include a possible capital call of $150 million from TMM 
and the Company if certain performance benchmarks, outlined in the agreement,
are not met.  The Company would be responsible for approximately $74 million of
the capital call.  The term of the Contribution Agreement is three years.  In a
related agreement between Grupo TFM, TFM Rail and the Government, among others,
the Government has agreed to contribute up to $37.5 million of 

<PAGE 13>

equity capital to Grupo TFM if TMM and the Company are required to contribute 
under the capital call provisions of the Contribution Agreement prior to
July 16, 1998.  In the event the Government has not made any contributions
by such date, the Government has committed up to July 31, 1999 to make 
additional capital contributions to Grupo TFM (of up to an aggregate amount 
of $37.5 million) on a 1:3 proportionate basis with TMM and the Company if 
capital contributions are required.  Any capital contributions to Grupo TFM 
from the Government would be used to reduce the contribution amounts 
required to be paid by TMM and the Company pursuant to the Contribution 
Agreement.
 
Based on the completed financing arrangements for Grupo TFM, significant 
additional contributions from the Company to Grupo TFM are not expected to 
be necessary (except for the possible capital call discussed above). 

As of June 30, 1997, the Company's investment in Grupo TFM was approximately 
$298 million.  With the sale of 24.6% of Grupo TFM to the Government, the 
Company's interest in Grupo TFM declined from 49% to approximately 37% (with 
TMM and a TMM affiliate owning the remaining 38.4%).  The Company accounts for 
its investment in Grupo TFM under the equity method.


Stock Split and 20% Increase in Quarterly Common Stock Dividend - 
On July 29, 1997, the Company's Board of Directors ("Board") authorized a 
3-for-1 split in the Company's common stock effected in the form of a stock 
dividend.  The Board also voted to increase the quarterly dividend 20% to $0.12
per share (on a pre-split basis).  Both dividends are payable on September 
16, 1997 to stockholders of record as of August 25, 1997.  Amounts reported 
in this Form 10-Q have been restated to reflect the stock split on a pro forma 
basis.


Common Stock Repurchases - The Company's Board has authorized management to
repurchase a total of eleven million shares (pro forma 33 million shares post-
split) of KCSI common stock under two programs - the 1995 program for eight 
million shares (pro forma 24 million shares post-split) and the 1996 program 
for three million shares (pro forma nine million shares post-split).  During 
first quarter 1997, the Company purchased the final 800,000 shares (pro forma
2.4 million shares post-split) under the forward purchase contract disclosed 
in Note 8 to the consolidated financial statements included in the Company's 
Annual Report on Form 10-K for the year ended December 31, 1996.  With these 
transactions, the Company has repurchased approximately 9.1 million (pro 
forma 27.3 million shares post-split) of its common shares, completing the 
1995 program and part of the 1996 program.  Additional share
repurchases may be made during 1997 based on management's assessment of current
market conditions and perceived risks, as well as the Company's available 
capital and liquidity. 


Gateway Western - KCS Transportation Company ("KCSTC," a wholly-owned 
subsidiary of the Company) acquired beneficial ownership of the outstanding 
stock of Gateway Western in December 1996.  The stock acquired by KCSTC was 
held in an independent voting trust until the Company received approval from 
the Surface Transportation Board ("STB") on the Company's proposed acquisition 
of Gateway Western.  The STB issued its approval of the transaction effective 
May 5, 1997.  Because the Gateway Western stock was held in trust during 
first quarter 1997, the Company accounted for Gateway Western under the 
equity method as a majority-owned unconsolidated subsidiary.  Upon STB 
approval of the acquisition, the Company consolidated Gateway Western in the
Transportation segment.  Additionally, the Company restated first quarter 
1997 to include Gateway Western as a consolidated subsidiary as of January 1, 
1997, and results of operations for the six months ended June 30, 1997 reflect 
this restatement. 


<PAGE>
<PAGE 14>

RESULTS OF OPERATIONS

Segment revenues, operating income and net income comparisons follow (dollars 
in millions):

<TABLE>
<CAPTION>
                                      Three Months             Six Months   
                                     Ended June 30,          Ended June 30,   
                                     1997      1996          1997      1996  
<S>                                 <C>       <C>           <C>       <C>
Revenues:
 Transportation                     $139.9    $129.7        $274.2    $260.6
 Financial Asset Management          112.7      77.2         216.2     147.6
   Total                            $252.6    $206.9        $490.4    $408.2

Operating Income:
 Transportation                     $ 14.1    $ 11.7        $ 28.1    $ 26.9
 Financial Asset Management           53.3      34.0          94.9      59.3
   Total                            $ 67.4    $ 45.7        $123.0    $ 86.2

Net Income (Loss):
 Transportation                     $  0.3    $ (0.2)       $  3.3    $  2.2
 Financial Asset Management           31.5      22.6          57.0      40.1
   Total                            $ 31.8    $ 22.4        $ 60.3    $ 42.3

</TABLE>

The Company reported second quarter 1997 earnings of $31.8 million, or $0.87 
per share (pro forma $0.29 per share post-split), compared to $22.4 million, or
$0.57 per share (pro forma $0.19 per share post-split) in second quarter 1996.
Consolidated second quarter 1997 revenues rose 22% compared to the same period
in 1996 from improvements in both of the Company's segments.  Operating 
income for the three months ended June 30, 1997 increased 47% (to $67.4 
million) versus comparable 1996, largely due to higher revenues, together 
with lower proportionate growth in Financial Asset Management operating 
expenses as compared to revenues.  Total equity earnings in unconsolidated 
affiliates decreased $1.3 million.  This decrease reflects a $3.0 million 
equity loss from Grupo TFM, which more than offset increased equity earnings 
from DST and other investments.  Interest expense for the three months ended 
June 30, 1997 was approximately 4% lower than comparable 1996 as a result of 
slightly lower average debt balances in 1997 (exclusive of indebtedness on
which interest was capitalized during 1997).

For the six months ended June 30, 1997, consolidated earnings were $60.3 
million, or $1.64 per share (pro forma $0.55 per share post-split), versus 
$42.3 million, or $1.06 per share (pro forma $0.35 per share post-split) in 
comparable 1996.  Year to date 1997 consolidated revenues increased 20% to 
$490.4 million compared to the same period in 1996, primarily due to the 
growth in assets under management in the Financial Asset Management segment 
and the addition of Gateway Western revenues.  Operating expenses for the six
months ended 1997 increased at a lower proportionate rate than revenues 
compared to 1996, leading to a 43% improvement in operating income.  Year to 
date 1997 equity earnings of unconsolidated affiliates increased by 
$2.2 million, mainly because of earnings improvements at DST, partially offset 
by the equity losses in Grupo TFM.  
<PAGE>
<PAGE 15>

TRANSPORTATION

<TABLE>
<CAPTION>

                          Three Months Ended               Three Months Ended 
                            June 30, 1997                     June 30, 1996
                                             (in millions) 
                                         
                                 Holding                      Holding
                               Company and                  Company and
                                 Trans-                       Trans-
                               portation-  Consol-          portation-  Consol-
                                Related    idated            Related    idated
                                 Affil-    Trans-             Affil-    Trans-
                        KCSR     iates   portation   KCSR     iates   portation
<S>                       <C>       <C>      <C>        <C>       <C>     <C>
Revenues               $ 126.2   $ 13.7   $ 139.9    $ 121.6   $ 8.1   $ 129.7
Costs and expenses        99.5     11.3     110.8       91.3    10.8     102.1
Depreciation and 
  amortization            13.7      1.3      15.0       14.9     1.0      15.9
 Operating income (loss)  13.0      1.1      14.1       15.4    (3.7)     11.7

Equity in net earnings 
  (losses) of unconsol-
  idated affiliates:
    Grupo TFM               -      (3.0)     (3.0)        -       -         -
    Other                  0.6      0.4       1.0         -      0.3       0.3
Interest expense          (9.5)    (1.7)    (11.2)     (12.2)   (0.5)    (12.7)
Other, net                 0.6      0.3       0.9        0.7    (0.2)      0.5
 Pretax income (loss)      4.7     (2.9)      1.8        3.9    (4.1)     (0.2)

Income tax provision 
  (benefit)                2.1     (0.6)      1.5        1.6    (1.6)       -
 Net income (loss)      $  2.6   $ (2.3)  $   0.3    $   2.3   $(2.5)  $  (0.2)

</TABLE>

The Transportation segment contributed $0.3 million to the Company's second 
quarter 1997 earnings versus a loss of $0.2 million in second quarter 1996. 
Exclusive of the Company's equity in the net loss of Grupo TFM, Transportation 
second quarter 1997 earnings were $3.5 million higher than 1996, reflecting 
higher KCSR net income, the inclusion of Gateway Western results in 1997, and 
1996 non-recurring allocated Holding Company costs related to the Company's 
efforts with respect to the Union Pacific/Southern Pacific merger ("UP/SP 
merger").

KCSR second quarter 1997 revenues increased 4% over comparable 1996, primarily 
due to a 5% increase in unit coal revenues (mix of traffic and length of haul)
and a 34% increase in domestic/export grain revenues (volume and mix of 
traffic).  Additionally, second quarter intermodal revenues increased 6% on 
less than a 3% increase in carloadings, indicative of KCSR's focus on higher 
rate business.  Second quarter 1997 Holding Company and Transportation-Related 
Affiliates revenues increased over 1996 due to the inclusion of $10.5 million 
of Gateway Western revenues (consolidated effective January 1, 1997), offset 
partially by reduced revenues as a result of the dissolution of Southern 
Leasing Corporation ("SLC") in connection with the formation of the Southern 
Capital joint venture in October 1996.

Second quarter 1997 Transportation operating expenses increased 7% compared to 
second quarter 1996, primarily due to higher KCSR operating expenses.  KCSR 
experienced increases in salaries and wages (increased crew levels), fuel 
costs (higher prices in 1997 than 1996) and operating lease expenses 
(payments to Southern Capital).  Additionally, second quarter 1997 KCSR 
operating expenses include costs and expenses from SGI - which became a 
consolidated KCSR subsidiary in October 1996.  These increases were partially
offset by lower depreciation as a result of the contribution and sale of 
rail property to the Southern Capital joint venture.  However, while total 
second quarter 1997 KCSR operating expenses were higher than 1996, variable
expenses as a percentage of revenues were virtually unchanged.  This result
highlights KCSR's efforts to maintain (or reduce) controllable cost components 
given anticipated revenue levels.

Holding Company and Transportation-Related Affiliates costs and expenses 
increased 5% over second quarter 1996 due to the inclusion of Gateway 
Western activity in 1997.  The increase would have been higher if not for the
non-recurring costs incurred in second quarter 1996 related to the UP/SP 
merger as discussed above, together with reduced costs and expenses due to 
the dissolution of SLC. 

<PAGE 16>

The Company recorded $3.0 million in equity losses during second quarter 1997
associated with its investment in Grupo TFM.  Of this total, $2.6 million 
represented the Company's proportionate share of a one-time charge recorded by 
Grupo TFM with respect to financing-related fees in connection with the final
installment payment of the TFM Rail purchase price.  KCSR recorded $0.6 
million of equity income, reflecting KCSR's 50% share of Southern Capital 
second quarter earnings. 
 
Interest expense decreased 12% from second quarter 1996 because of the re-
payment of KCSR, Carland and SGI debt using proceeds from the Southern Capital 
transaction.  Interest expense related to the indebtedness incurred in 
connection with the Company's investment in Grupo TFM was capitalized until 
the final installment of the TFM Rail purchase price was made (June 23, 
1997).  Interest capitalized during the quarter ended June 30, 1997 totaled 
$4.3 million.

<TABLE>
<CAPTION>

                            Six Months Ended              Six Months Ended
                              June 30, 1997                June 30, 1996
                                           (in millions)     

                               Holding                       Holding    
                             Company and                   Company and
                               Trans-                        Trans-
                             portation-   Consol-          portation-   Consol-
                              Related     idated            Related     idated 
                               Affil-     Trans-             Affil-     Trans-
                       KCSR    iates    portation    KCSR    iates    portation
<S>                      <C>       <C>      <C>        <C>       <C>      <C>
Revenues              $ 247.2   $ 27.0   $ 274.2    $ 244.9   $ 15.7   $ 260.6
Costs and expenses      193.0     22.6     215.6      185.4     16.4     201.8
Depreciation and 
  amortization           27.3      3.2      30.5       29.5      2.4      31.9
 Operating income (loss) 26.9      1.2      28.1       30.0     (3.1)     26.9

Equity in net earnings 
  (losses) of unconsol-
  idated affiliates:
   Grupo TFM               -      (3.0)     (3.0)        -        -         -
   Other                  1.1      0.4       1.5         -       0.9       0.9
Interest expense        (19.2)    (3.4)    (22.6)     (24.3)    (0.6)    (24.9)
Other, net                3.0      0.4       3.4        1.6     (0.5)      1.1
 Pretax income (loss)    11.8     (4.4)      7.4        7.3     (3.3)      4.0

Income tax provision 
  (benefit)               5.2     (1.1)      4.1        3.0     (1.2)      1.8
 Net income (loss)    $   6.6   $ (3.3)  $   3.3    $   4.3    $(2.1)  $   2.2

</TABLE>

The Transportation segment contributed $3.3 million to the Company's earnings 
for the six months ended June 30, 1997, compared to $2.2 million for the 
same period in 1996.  The increase in earnings was primarily attributable to 
higher earnings from KCSR as a result of reduced interest expense, offset 
by equity in net losses from Grupo TFM.

Transportation revenues increased 5% compared to 1996.  This increase was
primarily attributable to the inclusion of Gateway Western revenues in 1997, 
together with a $2.3 million increase in KCSR revenues.  KCSR revenue gains 
were evident in grain, metal products and various petroleum products (largely
due to increased average rates per carload), offset substantially by lower 
unit coal revenues as a result of volume declines.  Holding Company and 
Transportation-Related Affiliates revenues reflect the Gateway Western 
revenues, offset partially by the lack of SLC revenues in 1997. 

Year to date 1997 Transportation operating expenses increased 5% versus the 
same period in 1996.  While total year to date 1997 KCSR costs and expenses 
increased over 1996, variable operating expenses decreased, including 
reductions in salaries and wages, fringe benefits, and supplies.  
Additionally, depreciation and amortization decreased by 7% (as discussed 
above).  These reductions were offset by higher fuel costs due to increased 
prices and fixed equipment lease charges to Southern Capital.  Higher operating
expenses from Holding Company and Transportation-Related Affiliates were 
attributable to the inclusion of Gateway Western, offset by the lack of SLC 
costs in 1997 and the 1996 non-recurring UP/SP merger costs.
 
<PAGE 17>

The Transportation segment reported equity losses from unconsolidated 
affiliates for the six months ended June 30, 1997, reflecting the Company's 
proportionate share of Grupo TFM's 1997 net loss.

Year to date 1997 Transportation interest expense decreased from 1996 as 
discussed above.  Other, net increased for the six months ended June 30, 1997 
due to a one time pretax gain of $1.6 million recorded in first quarter 1997
resulting from the sale of track by KCSR.


FINANCIAL ASSET MANAGEMENT

<TABLE>
<CAPTION>
                            Three Months Ended        Three Months Ended 
                               June 30, 1997            June 30, 1996
                                            (in millions) 

                                 Holding                      Holding 
                                 Company                      Company
                        Janus    and FAM-  Consol-    Janus   and FAM-  Consol-
                         and     Related   idated      and    Related   idated
                        Berger  Affiliates   FAM      Berger Affiliates  FAM
<S>                      <C>       <C>       <C>       <C>      <C>       <C>
Revenues                $ 113.1   $ (0.4)  $ 112.7    $ 77.8   $ (0.6)  $ 77.2
Costs and expenses         54.6      1.4      56.0      38.3      1.6     39.9
Depreciation and 
  amortization              3.3      0.1       3.4       3.1      0.2      3.3
 Operating income (loss)   55.2     (1.9)     53.3      36.4     (2.4)    34.0

Equity in net earnings 
  (losses) of unconsol-
  idated affiliates:
   DST Systems, Inc.         -       5.7       5.7        -       5.0      5.0
   Other                    0.2       -        0.2        -      (0.1)    (0.1)
Interest income (expense)  (1.7)    (0.7)     (2.4)     (1.6)     0.1     (1.5)
Other, net                  1.3      2.1       3.4       0.9      3.9      4.8
 Pretax income             55.0      5.2      60.2      35.7      6.5     42.2

Income tax provision       22.0      0.8      22.8      14.5      1.2     15.7
Minority interest           5.9       -        5.9       3.9       -       3.9
 Net income             $  27.1   $  4.4   $  31.5    $ 17.3   $  5.3   $ 22.6

</TABLE>

Financial Asset Management contributed $31.5 million to KCSI's 1997 second 
quarter consolidated earnings, an increase of 39% over comparable 1996.  
Average assets under management by Janus and Berger were 43% higher during 
second quarter 1997 than second quarter 1996, leading to a $35.5 and $19.3 
million increase in revenues and operating income, respectively, over second 
quarter 1996. 

Assets under management increased $10.4 billion during second quarter 1997 as a
result of net fund sales of $3.2 billion and market appreciation.  Assets under
management totaled $63.6 billion at June 30, 1997 ($60.0 billion at Janus; $3.6
billion at Berger) versus $42.8 billion at June 30, 1996. 

While revenues for the second quarter 1997 increased 46% over comparable 1996, 
costs and expenses increased at a lower proportionate rate, resulting in an 
improved operating margin.  This improved margin (3% higher than second 
quarter 1996) was primarily attributable to increased average shareholder 
balances and efficiencies through the use of enhanced technology.

Second quarter 1997 equity earnings from DST increased to $5.7 million from 
$5.0 million in comparable 1996, primarily due to improved operating margins 
compared to second quarter 1996. 

Financial Asset Management interest expense increased over second quarter 1996 
as a result of higher average KCSI Holding Company allocated debt balances 
during second quarter 1997, reflecting the Company's common stock repurchases 
in first quarter 1997.  Other, net decreased from prior year second quarter due
to a one time gain recognized on the sale of a KCSI equity investment in 1996.

<PAGE 18>

<TABLE>
<CAPTION>

                             Six Months Ended           Six Months Ended   
                               June 30, 1997              June 30, 1996
                                            (in millions)     

                                 Holding                      Holding      
                                 Company                      Company
                        Janus    and FAM-  Consol-    Janus   and FAM-  Consol-
                         and     Related   idated      and    Related   idated
                        Berger  Affiliates   FAM      Berger Affiliates   FAM
<S>                       <C>       <C>       <C>       <C>      <C>      <C>
Revenues                $ 216.7   $ (0.5)  $ 216.2    $ 147.9  $ (0.3) $ 147.6
Costs and expenses        112.2      2.7     114.9       78.8     3.2     82.0
Depreciation and 
  amortization              6.2      0.2       6.4        6.1     0.2      6.3
 Operating income (loss)   98.3     (3.4)     94.9       63.0    (3.7)    59.3

Equity in net earnings of 
  unconsolidated affiliates:
   DST Systems, Inc.         -      11.8      11.8         -      6.9      6.9
   Other                    0.3       -        0.3         -      0.6      0.6
Interest income (expense)  (3.2)    (1.5)     (4.7)      (2.7)    0.5     (2.2)
Other, net                  1.6      5.3       6.9        1.7     7.1      8.8
 Pretax income             97.0     12.2     109.2       62.0    11.4     73.4

Income tax provision       38.4      3.2      41.6       25.1     1.3     26.4
Minority interest          10.6       -       10.6        6.9      -       6.9
 Net income             $  48.0   $  9.0   $  57.0    $  30.0  $ 10.1  $  40.1

</TABLE>

For the six months ended June 30, 1997, Financial Asset Management contributed 
$57.0 million, a 42% increase over the same period in 1996.  This increase 
was attributable to higher revenues (driven by growth in assets under
management), operating income and equity earnings. 

Year to date 1997 revenues increased 46% to $216.2 million and operating 
income 60% to $94.9 million compared to the six months ended June 30, 1996. 

Assets under management increased $13.3 billion during the first six months 
of 1997 from net fund sales and market appreciation.  Shareowner accounts 
numbered more than 2.8 million as of June 30, 1997 (a 4% increase from 
December 31, 1996). 

Equity earnings from DST increased 71% over year to date 1996, largely due 
to the Company's proportionate share of a first quarter 1996 non-recurring 
charge recorded by DST related to a former DST equity affiliate, The Continuum 
Company, Inc.  Exclusive of this item, DST's 1997 earnings reflect an increase 
in mutual fund, output processing and subscriber management revenues and higher
operating margins compared to 1996. 

Year to date 1997 interest expense increased and other, net decreased from 
comparable 1996 as discussed in the quarterly review above.

A brief discussion of Janus and Berger activity during the six months ended 
June 30, 1997 follows:

 Janus
 Janus continues to report growth in assets under management - a 28% increase 
 from December 31, 1996.  This increase is attributable to several factors, 
 including, among others: (i) the investment performance of the Janus group of 
 mutual funds, as evidenced by more than 50% of (separately tracked) Janus 
 fund products ranking in  the first quartile when compared to their 
 respective peer categories based on product performance over a rolling one-
 year period through June 30, 1997 (using data from Lipper Analytical 
 Services, Inc.); (ii) growth through new monies - less than half of the 
 growth in assets under management was due to market appreciation; and
 (iii) individual fund performance, particularly the Janus Overseas Fund and 
 Janus Worldwide Fund, combining for $11.9 billion in assets under management 
 as of June 30, 1997 compared to $4.0 billion at June 30, 1996.  

<PAGE 19>

 Berger
 In February 1997, Berger assumed the advisory contract for the Omni Fund, 
 renaming it The Berger Small Cap Value Fund ("Small Cap").  At June 30, 1997, 
 assets under management for the Small Cap fund totaled approximately $67 
 million.  Also, the Berger/BIAM International Fund (introduced in fourth 
 quarter 1996) increased its assets under management to $92 million as of 
 June 30, 1997.  Exclusive of these new funds, assets under management of 
 Berger's core funds decreased approximately $198 million from December 31, 
 1996, reflecting net redemptions in excess of market appreciation during the
 six months ended June 30, 1997.

 In January 1997, KCSI's ownership in Berger increased to approximately 87% 
 (from 80%) due to Berger's repurchase of its common stock (for treasury) 
 from a minority shareholder.  The Company recorded $8.7 million in 
 intangibles in connection with this transaction, which will be amortized 
 over 15 years.


TRENDS AND OUTLOOK

The Company reported a 53% improvement in second quarter 1997 earnings per 
share compared to second quarter 1996.  Year to date 1997 earnings per share 
were 55% higher than the same period in 1996.  Second quarter and year to 
date 1997 earnings from the Financial Asset Management segment reflect 
continued growth in assets under management and revenues, as well as efficient 
operations as evidenced by improved operating margins.  Despite a $3.0 million 
equity loss from Grupo TFM (the majority of which was attributable to a non-
recurring charge), the Transportation segment continued its earnings 
improvement, raising net income by $0.5 and $1.1 million compared to the three 
and six months ended June 30, 1996, respectively. 

A current outlook for the Company's businesses for the remainder of 1997 is as
follows (refer to the first paragraph of "Overview" section of this Item 2,
Management's Discussion and Analysis of Financial Condition and Results of
Operations, regarding forward-looking comments):

i)     KCSR - General commodities and intermodal traffic will continue to be 
       largely dependent on economic trends within certain industries in 
       the geographic region served by KCSR. (I)  Based on anticipated 
       traffic levels, including consideration of recent rail mergers, 
       revenues are expected to be relatively flat during the remainder of 
       1997. (I) Variable costs and expenses are expected to continue at 
       levels proportionate with revenue activity. (I)   Consistent with the 
       first half of 1997, equipment lease costs will be higher than 1996 as 
       a result of operating leases with Southern Capital.  Interest expense 
       is expected to increase in the second half of 1997 due to expense 
       associated with the indebtedness incurred to finance the $297 million
       capital  contribution to Grupo TFM (i.e., the interest capitalization 
       period ceased on June 23, 1997). (I)

ii)    Financial Asset Management - Future growth will be largely dependent on
       prevailing financial market conditions, relative performance of Janus'
       and Berger's products, introduction and market reception of new 
       products, as well as other factors. (I)  Costs and expenses should 
       continue at operating levels consistent with the rate of growth, if 
       any, in revenues. (I)

iii)   Equity Investments - The Company will continue to participate in the 
       earnings from its equity investments in DST, Southern Capital and 
       Mexrail. (I)   However, the Company expects to report equity losses 
       from Grupo TFM during the initial period of its operation of Mexico's 
       Northeast rail lines. (I)




(I) See the first paragraph of "Overview" section of Item 2, Management's 
    Discussion and Analysis of Financial Condition and Results of Operations,
    regarding forward-looking comments

<PAGE 20>

LIQUIDITY AND CAPITAL RESOURCES

Summary cash flow data is as follows (in millions):

<TABLE>
<CAPTION>
                                                       Six Months
                                                     Ended June 30,     
                                                  1997            1996  
<S>                                              <C>             <C>
Cash flows provided by (used for):
 Operating activities                            $ 80.1          $  3.6
 Investing activities                            (292.6)         (104.4)
 Financing activities                             207.7            79.7
 Cash and equivalents:
   Net decrease                                    (4.8)          (21.1)
   At beginning of year                            22.9            31.8
   At end of period                              $ 18.1          $ 10.7

</TABLE>

During the six months ended June 30, 1997, the Company's cash position 
decreased $4.8 million from December 31, 1996.  This decrease was 
caused primarily by cash used for property acquisitions and Company common 
stock repurchases, offset partially by positive operating cash flows and the
sale of short-term investments by Janus.  

Year to date 1997 operating cash flows increased $76.5 million compared to 
the same period in 1996.  This increase was chiefly attributable to the 
1996 payment of approximately $74 million in federal and state income taxes 
resulting from the taxable gains associated with the DST public stock 
offering completed in November 1995, offset partially by changes in other
working capital components.  
 
Investing expenditures for the six months ended June 30, 1997 included the 
Company's approximate $297 million capital contribution to Grupo TFM and 
KCSR road property additions.  Cash from investing activities was generated
primarily from the sale of short-term investments by Janus.

Financing cash flows were generated through borrowings under credit lines 
in excess of repayments, essentially to fund the Grupo TFM capital 
contribution.  The Company repurchased approximately $42.4 million of its 
common stock during 1997, funded primarily through operating cash flows.

Cash flows from operations are expected to increase during the remainder of 
1997 from positive operating income, which has historically resulted in 
favorable cash flows. (I)  Investing activities will continue to use 
significant amounts of cash.  Future roadway improvement projects are 
expected to be funded by KCSR operating cash flow. (I)  Based on the 
completion of financing for Grupo TFM, significant additional contributions 
from the Company to Grupo TFM are not expected to be necessary. (I)  However,
as discussed earlier, there exists a possible capital call ($74 million) if
certain Grupo TFM benchmarks are not met. 

In addition to operating cash flows, the Company has financing available 
through its various lines of credit (with a maximum borrowing amount of 
$560 million, of which $233 million was available at June 30, 1997).  Because 
of certain financial covenants contained in the credit agreements, however, 
maximum utilization of the Company's available lines of credit may be 
restricted.  The Company also has the ability to issue $500 million of 
securities under a Universal Shelf Registration Statement ("Registration 
Statement") filed in September 1993, as amended in April 1996.  The
Securities and Exchange Commission declared the Registration Statement 
effective on April 22, 1996; however, no securities have been issued.  


(I) See the first paragraph of "Overview" section of Item 2, Management's 
    Discussion and Analysis of Financial Condition and Results of Operations,
    regarding forward-looking comments

<PAGE 21>

The Company believes its operating cash flows and available financing 
resources are sufficient to fund working capital and other requirements for 
the remainder of 1997, as well as other potential business opportunities 
that the Company is currently pursuing. (I)

The Company's debt ratio (total debt as a percent of total debt plus equity) 
at June 30, 1997 was 55.6% compared to 47.4% at December 31, 1996.  Company 
consolidated debt increased $289.7 million from December 31, 1996 (to $934.8 
million at June 30, 1997) primarily as a result of borrowings to fund the 
approximate $297 million capital contribution to Grupo TFM.  Consolidated 
equity increased $29.5 million from December 31, 1996.  This increase was 
primarily due to net income and a positive non-cash equity adjustment 
related to unrealized gains on "available for sale" securities held by 
affiliates, offset partially by common stock repurchases.  The higher increase
in debt, however, resulted in an increase in the debt ratio from 
December 31, 1996.

Management anticipates that the debt ratio throughout the remainder of 1997 
will remain relatively consistent with the ratio as of June 30, 1997. (I)

During May 1997, Standard & Poor's Corporation ("S&P") and Moody's 
Investing Service ("Moody's") issued opinions of the Company's credit 
and senior secured debt ratings.  S&P lowered its rating on the Company to 
BBB- from BBB+, but commented that the Company's outlook is stable.  
According to S&P, the reduced rating was a result of the Company's increased 
debt levels to fund share repurchases and its investment in the Mexican 
Northeast rail lines, combined with increased competitive pressures on the 
Company's core U.S. railroad operations.  Moody's confirmed as unchanged its
previous rating of the Company at Baa2.  According to Moody's, this decision 
was based on the Company's diversified nature of businesses and the 
considerable strength of a number of assets whose market value exceeds book 
value.  






(I) See the first paragraph of "Overview" section of Item 2, Management's 
    Discussion and Analysis of Financial Condition and Results of Operations,
    regarding forward-looking comments

<PAGE 22>


PART II - OTHER INFORMATION


Item 1.   Legal Proceedings

Part I,  Item 1. Financial Statements, Note 11 to the Consolidated Condensed
Financial Statements of this Form 10-Q is hereby incorporated herein by 
reference.


Item 6.   Exhibits and Reports on Form 8-K

a)   Exhibits

     Exhibit 10.1 - The Amended and Restated Five-Year Competitive Advance and
                    Revolving Credit Facility dated May 2, 1997, by and between
                    the Company and the lenders named therein, is attached 
                    to this Form 10-Q as Exhibit 10.1

     Exhibit 27.1 - Financial Data Schedule


b)   Reports on Form 8-K
 
     The Company filed a Current Report on Form 8-K/A dated June 3, 1997, an
     amendment to a Current Report on Form 8-K dated November 12, 1996, 
     reporting cautionary statements identifying significant factors that 
     could cause the Company's actual operating results to materially differ 
     from the projections in forward-looking statements made by, or on behalf 
     of, the Company.


     The Company filed a Current Report on Form 8-K dated July 9, 1997 
     reporting the payment of the remaining 60% of the purchase price for 
     TFM, S.A. de C.V. (formerly Ferrocarril del Noreste, S.A. de C.V.), who 
     holds the concession to operate Mexico's Northeast rail lines, by Grupo 
     Transportacion Ferroviaria Mexicana, S.A. de C.V. (formerly 
     Transportacion Ferroviaria Mexicana S. de R.L. de C.V.), a joint 
     venture of the Company and Transportacion Maritima Mexicana, S.A. de C.V.


     The Company filed a Current Report on Form 8-K dated July 29, 1997 
     reporting the announcement of a 3-for-1 split in the Company's common
     stock to be effected in the form of a stock dividend and a 20% increase 
     in the quarterly dividend.








<PAGE>
<PAGE 23>

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the 
Company has duly caused this report to be signed on its behalf by the 
undersigned thereunto duly authorized and in the capacities indicated 
on August 12, 1997.


                  Kansas City Southern Industries, Inc.


                        /s/ Joseph D. Monello                                
                          Joseph D. Monello
               Vice President and Chief Financial Officer
                    (Principal Financial Officer)
                                 
                                 
                                 
                      /s/ Louis G. Van Horn                                  
                        Louis G. Van Horn
                  Vice President and Comptroller
                  (Principal Accounting Officer)





                         AMENDED AND RESTATED FIVE-YEAR COMPETITIVE
                         ADVANCE AND REVOLVING CREDIT FACILITY AGREEMENT is
                         made as of the 2nd day of May 1997 (the "Amendment and
                         Restatement"), among KANSAS CITY SOUTHERN INDUSTRIES,
                         INC., a Delaware corporation (the "Borrower"), each
                         lender listed on the signature pages hereof (each
                         individually a "Lender" and collectively the
                         "Lenders") and [INFORMATION SUBJECT TO REQUEST FOR
                         CONFIDENTIAL TREATMENT] as administrative agent for
                         the Lenders (in its capacity as administrative agent,
                         the "Agent").
     
               WHEREAS, on May 5, 1995, the Borrower, [INFORMATION SUBJECT
     TO REQUEST FOR CONFIDENTIAL TREATMENT], as agent, and certain of the
     Lenders entered into a Five-Year Credit Agreement (as previously
     amended, the "Credit Agreement") pursuant to which the Lenders made
     available to the Borrower Loans in an aggregate principal amount not to
     exceed $300,000,000 at any time outstanding;
     
               WHEREAS, on May 3, 1996, the Borrower, [INFORMATION SUBJECT
     TO REQUEST FOR CONFIDENTIAL TREATMENT], as agent, and the Lenders
     entered into the First Amendment to the Credit Agreement pursuant to
     which the Maturity Date was extended and certain other amendments to the
     Credit Agreement were effectuated;
     
               WHEREAS, the parties hereto desire to amend and restate the
     Credit Agreement as set forth herein and to restate the Credit Agreement
     in its entirety to read as set forth in the Credit Agreement after
     giving effect to the amendments set forth herein; and
     
               WHEREAS, the Borrower and the Lenders have agreed to amend
     and restate, on the terms and subject to the conditions set forth
     herein, the Credit Agreement, to provide for the foregoing.
     
               NOW, THEREFORE, for and in consideration of the premises and
     the mutual covenants herein set forth and other good and valuable
     consideration, the receipt and sufficiency of which are hereby
     acknowledged, the Borrower, the Agent and the Lenders hereby agree as
     follows:
     
               SECTION 1.  All capitalized terms which are defined in the
     Credit Agreement and not otherwise defined herein or in the recitals
     hereof shall have the same meaning herein as in the Credit Agreement.
     
     <Page 2>
     
               SECTION 2.  All references to Section numbers in this
     Amendment shall, except as the context requires, be references to the
     corresponding Sections of the Credit Agreement.
     
               SECTION 3.  On and after the Restatement Effective Date (as
     defined below), each reference in the Credit Agreement to "this
     Agreement", "hereunder", "herein", or words of like import shall mean
     and be a reference to the Credit Agreement, as amended and restated
     hereby.
     
               SECTION 4.  Article 1 of the Credit Agreement is hereby
     amended by:  
     
               (a)  Adding in the appropriate alphabetical order the
               definitions of "Amendment and Restatement" and "Restatement
               Effective Date" which shall read in their entirety as follows:
     
               "'Amendment and Restatement' shall mean the Amended and
               Restated Five-Year Credit Agreement dated as of May 2, 1997 among
               the Borrower, the Lenders and the Agent."
     
               "'Restatement Effective Date' shall mean May 2, 1997;
               provided, that each of the conditions precedent to the Amendment
               and Restatement shall have been satisfied in full."
     
               (b)  Deleting the definition of Maturity Date in its
               entirety and substituting in lieu thereof the following:
     
               "'Maturity Date' shall mean May 2, 2002."
     
               SECTION 5.  Schedule 2.01 to the Credit Agreement shall be
     deleted in its entirety, and Exhibit A, attached hereto, shall be
     substituted in lieu thereof as Schedule 2.01 to the Credit Agreement, to
     the effect that the aggregate Commitments of the Lenders under the
     Credit Agreement, as amended hereby, shall remain equal to $300,000,000,
     and the Commitment of each Lender after the effectiveness of this
     Amendment and Restatement shall be the amount set forth beside such
     Lender's name on such Schedule 2.01 to the Credit Agreement, as amended
     hereby, as such amount may be reduced from time to time pursuant to the
     terms of the Credit Agreement.
     
               SECTION 6.  Each of Sections 3.05(a)(ii), 3.06 and 3.09 of
     the Credit Agreement is hereby amended by deleting each reference
     therein to (a) "1995" and substituting in 
     
     <Page 3>
     
     lieu thereof a reference to "1996" and (b) "1996" and substituting in
     lieu thereof a reference to "1997".
     
               SECTION 7.  Schedule 3.08 to the Credit Agreement
     (Subsidiaries) is hereby amended by deleting said Schedule 3.08 in its
     entirety, and a new Schedule 3.08, in the form of Exhibit B, attached
     hereto, is hereby substituted in lieu thereof.
     
               SECTION 8.  Schedule 6.01 to the Credit Agreement
     (Indebtedness) is hereby amended by deleting said Schedule 6.01 in its
     entirety, and a new Schedule 6.01 in the form of Exhibit C, attached
     hereto, is hereby substituted in lieu thereof.
     
               SECTION 9.  Section 6.02 of the Credit Agreement is hereby
     amended by deleting the words "and those specified in clause (g) below"
     from the parenthetical contained in the second sentence thereof.
     
               SECTION 10.  Schedule 6.02 to the Credit Agreement (Liens)
     is hereby amended by deleting said Schedule 6.02 in its entirety, and a
     new Schedule 6.02 in the form of Exhibit D, attached hereto, is hereby
     substituted in lieu thereof.
     
               SECTION 11.  Section 6.07(a) of the Credit Agreement is
     hereby amended to read in its entirety as follows:  
     
               "(a) permit the ratio of Consolidated Total Indebtedness to
     the sum of Consolidated Total Indebtedness and Consolidated Net Worth to
     exceed (i)  [INFORMATION SUBJECT TO REQUEST FOR CONFIDENTIAL
     TREATMENT] at any time from the date hereof through December 31, 1998 
     and (ii) [INFORMATION SUBJECT TO REQUEST FOR CONFIDENTIAL TREATMENT] at 
     any time thereafter; or" 
     
               SECTION 12.  By its execution and delivery hereof, the
     Borrower represents and warrants:
     
               (a)  Before and after giving effect to the amendments
     provided for herein, (i) the representations and warranties contained in
     Article III of the Credit Agreement, as amended by this Amendment and
     Restatement, are true and correct on and as of the date hereof and the
     Restatement Effective Date as though made by the Borrower on and as of 
     each such date, and (ii) no Default or Event of Default has occurred 
     and is continuing or would result from the execution and delivery of this
     Amendment and Restatement; and
     
     <Page 4>
     
               (b) the Borrower has all requisite corporate power and
     authority to execute, deliver and perform this Amendment and
     Restatement; this Amendment and Restatement has been authorized by
     proper corporate proceedings and constitutes the legal, valid and
     binding obligation of the Borrower enforceable in accordance with its
     terms.
     
               SECTION 13.  This Amendment and Restatement shall become
     effective as of the Restatement Effective Date; provided, that, (a) the
     Agent shall have received:
     
               (i) counterparts of this Amendment and Restatement duly and
               validly executed by the Borrower and each Lender;
     
               (ii) an Officer's Certificate in form and substance
               satisfactory to the Agent and counsel to the Agent (with
               resolutions of the Board of Directors of the Borrower approving
               and authorizing the transactions contemplated under this 
               Amendment and Restatement and the execution, delivery and 
               performance by the Borrower of this Amendment and Restatement);
     
               (iii) an opinion of Richard P. Bruening, Vice President and
               General Counsel of the Borrower in form and substance reasonably
               satisfactory to the Agent and counsel to the Agent;
     
               (iv) such other documents and agreements as the Agent may
               reasonably request; and
     
               (v) all Facility Fees accrued prior to the Restatement
               Effective Date; and
     
               (b) all Standby Loans outstanding under the Credit Agreement
     prior to the effectiveness of this Amendment and Restatement shall have
     been repaid, together accrued interest and any amounts due pursuant to
     Section 2.15 of the Credit Agreement.
     
               SECTION 14.  On the Restatement Effective Date, the Credit
     Agreement, as amended hereby, shall be deemed incorporated herein by
     reference and restated in its entirety.
     
               SECTION 15.  The Borrower agrees to pay on demand all costs
     and expenses of the Agent or any Lender in connection with the
     preparation, execution and delivery of this Amendment and Restatement
     (including, without limitation, the reasonable fees and out-of-pocket
     expenses of counsel for the Agent with respect thereto).
     
     <Page 5>
     
               SECTION 16.  THIS AMENDMENT AND RESTATEMENT SHALL BE
     GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE
     STATE OF NEW YORK AND SHALL BE BINDING UPON THE BORROWER, THE AGENT AND
     THE LENDERS AND THEIR RESPECTIVE SUCCESSORS AND ASSIGNS.
     
               SECTION 17.  This Amendment and Restatement may be executed
     in any number of counterparts and by the parties hereto in separate
     counterparts, each of which when so executed and delivered shall be
     deemed to be an original and all of which taken together shall
     constitute but one and the same instrument.
     
     
               IN WITNESS WHEREOF, the parties hereto, by their officers
     thereunto duly authorized, have executed this Amendment and Restatement
     as of the day and year first above written.
     
     
                                   KANSAS CITY SOUTHERN INDUSTRIES, INC.,
                                   
                                     by
                                         /s/ Anthony P. McCarthy
                                      Name:  Anthony P. McCarthy
                                      Title: Vice President and Treasurer
                                   
                                   SIGNATURES AND PARTICIPATING BANK GROUP
                                   [INFORMATION SUBJECT TO REQUEST FOR
                                   CONFIDENTIAL TREATMENT]  
                                                                              
                                   
<Page 6>
 
                                    SIGNATURES AND PARTICIPATING BANK GROUP 
                                    [INFORMATION SUBJECT TO REQUEST FOR 
                                    CONFIDENTIAL TREATMENT]

      
    
<Page 7>

                                    SIGNATURES AND PARTICIPATING BANK GROUP 
                                    [INFORMATION SUBJECT TO REQUEST FOR 
                                    CONFIDENTIAL TREATMENT]


<Page 8>

                                    SIGNATURES AND PARTICIPATING BANK GROUP
                                    [INFORMATION SUBJECT TO REQUEST FOR 
                                    CONFIDENTIAL TREATMENT]

                                      
<Page 9>

                                    SIGNATURES AND PARTICIPATING BANK GROUP
                                    [INFORMATION SUBJECT TO REQUEST FOR 
                                    CONFIDENTIAL TREATMENT] 





<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE, SUBMITTED AS EXHIBIT 27.1 TO FORM 10-Q, CONTAINS
SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE CONSOLIDATED BALANCE
SHEET AND STATEMENT OF INCOME OF KANSAS CITY SOUTHERN INDUSTRIES, INC.,
COMMISSION FILE NUMBER 1-4717, AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                      18,100,000
<SECURITIES>                                         0
<RECEIVABLES>                              163,000,000
<ALLOWANCES>                                         0
<INVENTORY>                                 39,900,000
<CURRENT-ASSETS>                           287,900,000
<PP&E>                                   1,771,900,000
<DEPRECIATION>                             509,800,000
<TOTAL-ASSETS>                           2,446,900,000
<CURRENT-LIABILITIES>                      268,700,000
<BONDS>                                    927,300,000
                                0
                                  7,100,000
<COMMON>                                       400,000
<OTHER-SE>                                 737,700,000
<TOTAL-LIABILITY-AND-EQUITY>             2,446,900,000
<SALES>                                              0
<TOTAL-REVENUES>                           490,400,000
<CGS>                                                0
<TOTAL-COSTS>                              367,400,000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                          27,300,000
<INCOME-PRETAX>                            116,600,000
<INCOME-TAX>                                45,700,000
<INCOME-CONTINUING>                         60,300,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                60,300,000
<EPS-PRIMARY>                                     1.64
<EPS-DILUTED>                                        0
        

</TABLE>


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