FORM 10-Q/A
                               (Amendment No. 2)


                     SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549


                   QUARTERLY REPORT UNDER SECTION 13 or 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934





For Quarter Ended                                        Commission File
November 30, 1994                                         Number 2-67985



                         FARMLAND INDUSTRIES, INC.
             (Exact name of registrant as specified in its charter)



Kansas                                                        44-0209330
(State of Incorporation)           (I.R.S. Employer  Identification No.)



                3315 North Oak Trafficway, Kansas City, Missouri
                    (Address of principal executive offices)

                                      64116
                                   (Zip Code)


                                  816-459-6000
              (Registrant's telephone number, including area code)



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




                  FARMLAND INDUSTRIES, INC. AND SUBSIDIARIES

                     CONDENSED CONSOLIDATED BALANCE SHEETS

                                    ASSETS



                                                                             November 30  
                                                                                1994           August 31
                                                                              Restated           1994     
                                                                            --------------    ---------------
                                                                              (Amounts in Thousands)
                                                                                         
Current Assets:
     Cash and cash equivalents  . . . . . . . . . . . . . . . . . . . . .  $          -0-      $       44,084
     Accounts receivable  . . . . . . . . . . . . . . . . . . . . . . . .         380,854             394,906
     Inventories (Note 2)   . . . . . . . . . . . . . . . . . . . . . . .         590,826             538,314
     Prepaid expenses   . . . . . . . . . . . . . . . . . . . . . . . . .          10,769              15,159
     Other current assets   . . . . . . . . . . . . . . . . . . . . . . .          95,060             103,980
                                                                            --------------    ---------------

          Total Current Assets  . . . . . . . . . . . . . . . . . . . . .  $    1,077,509      $    1,096,443
                                                                            --------------    ---------------


Investments and  Long-Term Receivables  . . . . . . . . . . . . . . . . .  $      197,094      $      189,601
                                                                            --------------    ---------------


Property, Plant and Equipment:
     Property, plant and equipment, at cost   . . . . . . . . . . . . . .  $    1,218,935      $    1,202,159
     Less accumulated depreciation and amortization   . . . . . . . . . .         711,943             700,869
                                                                            --------------    ---------------

Net Property, Plant and Equipment . . . . . . . . . . . . . . . . . . . .  $      506,992      $      501,290
                                                                            --------------    ---------------


Other Assets      . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $      138,783      $      139,297
                                                                            --------------    ---------------

Total Assets      . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $    1,920,378      $    1,926,631
                                                                            ==============    ===============
<FN>
See Accompanying Notes to Condensed Consolidated Financial Statements.



                                    FARMLAND INDUSTRIES, INC. AND SUBSIDIARIES

                                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                             LIABILITIES AND EQUITIES



                                                                             November 30
                                                                                1994              August 31
                                                                              Restated              1994     
                                                                            --------------    ---------------
                                                                             (Amounts in Thousands)
                                                                                         
Current Liabilities:
     Accounts and notes payable   . . . . . . . . . . . . . . . . . . . .  $      442,479      $      548,476
     Current maturities of long-term debt   . . . . . . . . . . . . . . .          34,943              27,840
     Customers' advances on product purchases   . . . . . . . . . . . . .          74,466              24,438
     Other current liabilities  . . . . . . . . . . . . . . . . . . . . .         224,731             204,985
                                                                            --------------    ---------------

          Total Current Liabilities   . . . . . . . . . . . . . . . . . .  $      776,619      $      805,739
                                                                            --------------    ---------------

Long-Term Debt (excluding current maturities) . . . . . . . . . . . . . .  $      493,161      $      517,806
                                                                            --------------    ---------------

Deferred Income Taxes (Note 1)  . . . . . . . . . . . . . . . . . . . . .  $        6,340      $        6,340
                                                                            --------------    ---------------

Minority Owners' Equity in Subsidiaries . . . . . . . . . . . . . . . . .  $       11,453      $       11,733

Net Income (Note 1) . . . . . . . . . . . . . . . . . . . . . . . . . . .  $       47,945      $          -0-
                                                                            --------------    ---------------

Capital Shares and Equities:
     Common shares, $25 par value - Authorized 
          50,000,000 shares   . . . . . . . . . . . . . . . . . . . . . .  $      399,361      $      363,562
     Other equities   . . . . . . . . . . . . . . . . . . . . . . . . . .         185,499             221,451
                                                                            --------------    ---------------

          Total Capital Shares and Equities   . . . . . . . . . . . . . .  $      584,860      $      585,013
                                                                            --------------    ---------------






Total Liabilities and Equities  . . . . . . . . . . . . . . . . . . . . .  $    1,920,378      $    1,926,631
                                                                            ==============     ===============



                                    FARMLAND INDUSTRIES, INC. AND SUBSIDIARIES

                                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                            Three Months Ended        
                                                                     ----------------------------------
                                                                       November 30         November
                                                                          1994               1993
                                                                        Restated           Restated   
                                                                     ---------------    ---------------
                                                                           (Amounts in Thousands)
                                                                                  
Sales             . . . . . . . . . . . . . . . . . . . . . . . . .  $    1,616,167     $    1,473,992

Cost of sales     . . . . . . . . . . . . . . . . . . . . . . . . .       1,481,889          1,383,764
                                                                     ---------------    ---------------

Gross income      . . . . . . . . . . . . . . . . . . . . . . . . .  $      134,278     $       90,228
                                                                     ---------------    ---------------

Selling, general & administrative expenses  . . . . . . . . . . . .  $       75,346     $       65,905
                                                                     ---------------    ---------------

Other income (deductions):

     Interest expense   . . . . . . . . . . . . . . . . . . . . . .  $      (13,443)    $      (13,133)

     Other, net   . . . . . . . . . . . . . . . . . . . . . . . . .           4,642              2,930
                                                                     ---------------    ---------------

Total other income (deductions) . . . . . . . . . . . . . . . . . .  $       (8,801)    $      (10,203)
                                                                     ----------------   ----------------


Income before income taxes, equity in net income (loss)
     of investees and minority owners' interest in
     net loss of subsidiaries   . . . . . . . . . . . . . . . . . .  $       50,131     $       14,120


Income tax (expense) (Note 1) . . . . . . . . . . . . . . . . . . .          (8,768)              (759)
                                                                     ----------------   ----------------
                                                                     
Income before equity in net income (loss) of investees
     and minority owners' interest  in 
     net loss of subsidiaries   . . . . . . . . . . . . . . . . . .  $       41,363     $       13,361


Equity in net income (loss) of investees (Note 4) . . . . . . . . .           6,370             (4,067)


Minority owners' interest in net loss
     of subsidiaries  . . . . . . . . . . . . . . . . . . . . . . .             212              1,441
                                                                     ---------------    ---------------


Net income (Note 1) . . . . . . . . . . . . . . . . . . . . . . . .  $       47,945     $       10,735
                                                                     ===============    ===============
<FN>
See Accompanying Notes to Condensed Consolidated Financial Statements.



                                    FARMLAND INDUSTRIES, INC. AND SUBSIDIARIES

                                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                   Three Months Ended        
                                                                            ---------------------------------
                                                                             November 30         November 30
                                                                                1994                1993
                                                                              Restated            Restated   
                                                                            --------------    ---------------
                                                                                  (Amounts in Thousands)
                                                                                         
Cash flows from operating activities:
     Net Income   . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $      47, 945      $       10,735
     Adjustments to reconcile net income to net cash 
     provided by (used in) operating activities:
          Depreciation and amortization   . . . . . . . . . . . . . . . .          16,435              16,625
          Equity in (income) loss of investee   . . . . . . . . . . . . .          (6,370)              4,067
          Other, net  . . . . . . . . . . . . . . . . . . . . . . . . . .            (628)             (1,616)
          Changes in assets and liabilities:
               Accounts receivable  . . . . . . . . . . . . . . . . . . .          12,724             (15,518)
               Inventories  . . . . . . . . . . . . . . . . . . . . . . .         (52,512)            (56,782)
               Other current assets   . . . . . . . . . . . . . . . . . .          14,036             (51,809)
               Accounts payable   . . . . . . . . . . . . . . . . . . . .         (23,860)             29,795
               Advances on product purchases  . . . . . . . . . . . . . .          50,028              28,461
               Other current liabilities  . . . . . . . . . . . . . . . .             856               9,348
                                                                            --------------    ---------------
Net cash provided by (used in) operating activities . . . . . . . . . . .  $       58,654      $      (26,694)
                                                                            --------------    ----------------

Cash flows from investing activities:
     Proceeds from disposal of investments and notes receivable   . . . .  $        6,502      $        2,829
     Acquisition of investments and notes receivable  . . . . . . . . . .          (9,232)            (10,038)
     Acquisition of businesses    . . . . . . . . . . . . . . . . . . . .             -0-              (2,223)
     Capital expenditures   . . . . . . . . . . . . . . . . . . . . . . .         (20,764)            (21,407)
     Proceeds from sale of fixed assets   . . . . . . . . . . . . . . . .           1,312               8,504
                                                                            --------------    ---------------
Net cash provided by (used in) investing activities . . . . . . . . . . .  $      (22,182)     $      (22,335)
                                                                            ---------------   ----------------

Cash flows from financing activities:
     Net increase of demand loan certificates   . . . . . . . . . . . . .  $        3,768      $        7,999
     Proceeds from bank loans and notes payable   . . . . . . . . . . . .         191,610             256,530
     Payments on bank loans and notes payable   . . . . . . . . . . . . .        (300,727)           (295,803)
     Proceeds from issuance of subordinated debt certificates   . . . . .           9,092              14,472
     Payments for redemption of subordinated debt certificates  . . . . .          (3,433)             (3,857)
     Increase of checks and drafts outstanding  . . . . . . . . . . . . .          57,536              40,063
     Payments for redemption of equities  . . . . . . . . . . . . . . . .         (12,166)                (16)
     Payments of patronage refunds and dividends  . . . . . . . . . . . .         (26,236)                -0-
     Other        . . . . . . . . . . . . . . . . . . . . . . . . . . . .             -0-               1,268
                                                                            --------------    ---------------
Net cash provided by (used in) financing activities . . . . . . . . . . .  $      (80,556)     $       20,656
                                                                            ---------------   ---------------

Net decrease in cash and cash equivalents . . . . . . . . . . . . . . . .  $      (44,084)     $      (28,373)
Cash and cash equivalents at beginning of period  . . . . . . . . . . . .          44,084              28,373
                                                                            --------------    ---------------

Cash and cash equivalents at end of period  . . . . . . . . . . . . . . .  $          -0-      $          -0-
                                                                            ==============    ===============

<FN>
See accompanying Notes to Condensed Consolidated Financial Statements



                   FARMLAND INDUSTRIES, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


(1)  Interim Financial Statements

   
     Unless the context requires otherwise, (i) "Farmland" or the "Company" 
herein refers to Farmland Industries, Inc. and its consolidated subsidiaries, 
and (ii) all references herein to "year" or "years" are to fiscal years ended 
August 31. 

    The information included in these Condensed Consolidated Financial 
Statements of Farmland reflects all adjustments (consisting only of normal 
recurring accruals) which, in the opinion of management, are necessary for a 
fair statement of the results for the interim periods presented. 

    In accordance with the bylaws of Farmland and its cooperative subsidiaries,
the member-sourced portion of income before income taxes is determined 
annually and distributed to members of Farmland as patronage refunds.  
The member-sourced portion of such income is determined on
the basis of the quantity or value of business done by Farmland during the year
with or for patrons entitled to receive patronage refunds.  As this
determination is made only after the end of the fiscal year, and since the
appropriation of earned surplus is dependent on the determination of the amount
of patronage refunds, and in view of the fact that the portion of the annual
patronage refund to be paid in cash and Farmland equity (common stock,
associate member common stock or capital credits) is determined (by the
Farmland Board of Directors at its discretion) after the amount of the annual
patronage refund has been determined,  Farmland makes no provision for
patronage refunds in its interim financial statements.  Therefore, the amount
of net income has been reflected as a separate item in the accompanying
November 30, 1994 Condensed Consolidated Balance Sheet.

    As patronage  refunds  are  an  integral part of the computation of income
taxes, the  Company  has  historically not provided for income taxes in interim
period financial  statements.    However, in accordance with generally accepted
accounting principles,  effective  with  the  accompanying  restated  financial
statements for  the three months ended November 30, 1994, the Company commenced
including  a provision  for  estimated  income  taxes  in its interim financial
statements. For the three months ended November 30, 1994, the Company estimated
an  effective tax  rate  based on historic effective rates.  The effect of this
change  was to  include  an estimated income tax provision for the three months
ended November 30, 1994 of $8,768,000.  The actual effective rate may be subject
to revision. Based on the effective tax rate for 1994, the Condensed 
Consolidated Financial Statements for the three months ended November 30, 1993 
have been restated to include an interim income tax expense
of $759,000.
    

(2)  Inventories

     Major  components of inventories at November 30, 1994, and August 31, 1994,
are as follows:


                                              November 30      August 31
                                                 1994            1994
                                            ---------------    ----------
                                                 (Amounts in Thousands)
                                                         
Finished and in-process products  . . . .   $      313,956     $      286,381
Materials   . . . . . . . . . . . . . . .           46,586             51,428
Supplies  . . . . . . . . . . . . . . . .           41,602             39,885
Beef    . . . . . . . . . . . . . . . . .           25,451             24,267
Grain   . . . . . . . . . . . . . . . . .          163,231            136,353
                                            ---------------    ---------------
                                            
                                            $      590,826     $      538,314
                                            ===============    ===============

   
    Grain inventories are valued at market adjusted for the net unrealized 
gains or losses on open grain contracts.  Crude oil, refined petroleum 
products, cattle and beef by-products are valued at the lower of last-in, 
first-out (LIFO) cost or market.  Other inventories are valued at the lower 
of first-in, first-out (FIFO) cost or market.  Supplies are valued at cost.
    
     In applying the lower of cost or market valuation method in the
case of petroleum LIFO inventory, the general practice is modified to conform to
the  integral  view  of  interim  financial statements.  Accordingly, a seasonal
market  value  decline below cost of LIFO inventories, at an interim date, which
is  reasonably expected to be restored by year-end, is not recognized in interim
results  of  operations  since  no loss is expected to be incurred in the annual
period.    At  November  30,  1994,  the carrying value of petroleum inventories
stated  under  the LIFO method was $100,654,000.  This exceeded the market value
of such inventory by $18,034,000.  However, based on historical prices of energy
products  and  seasonal  market price variations, the market value decline below
cost is expected to be a temporary seasonal price fluctuation.

     Had  the  lower  of  first-in, first-out (FIFO) cost or market been used to
value these petroleum products, inventories at November 30, 1994 would have been
lower by $8,689,000.  

     The  carrying  value  of  beef inventories stated under the LIFO method was
$25,451,000  at  November  30,  1994.   The  LIFO method of accounting for beef
inventories  had no effect on the carrying value of inventories or on the income
reported  for  the  three months ended November 30, 1994 because market value of
these inventories was lower than LIFO or FIFO cost.


(3)  Contingencies
   
     In  July  1983, Farmland sold the stock of Terra Resources, Inc. ("Terra"),
a wholly owned subsidiary engaged in oil and gas exploration and production 
operations, and exited its oil and  gas exploration and production activities.
The gain from the sale of Terra amounted to $237,200,000 for tax reporting 
purposes.

     On  March 24, 1993, the Internal Revenue Service ("IRS") issued a statutory
notice to Farmland asserting deficiencies  in  federal income taxes (exclusive 
of statutory interest thereon) in  the  aggregate  amount  of  $70,800,000.    
The asserted deficiencies relate primarily to the Company's tax treatment of 
the $237,200,000 gain resulting from its  sale  of  the  stock  of  Terra  
and  the  IRS's  contention  that Farmland incorrectly  treated  the  Terra  
sale  gain  as  income  against  which certain patronage-sourced  operating  
losses  could  be  offset.    The statutory notice further  asserts  that 
Farmland incorrectly characterized for tax purposes gains aggregating  
approximately  $14,600,000, and a loss of approximately $2,300,000,
from  dispositions of certain other assets and that Farmland was not entitled to
a   claimed  intercorporate  dividends-received  deduction  with  respect  to  a
$24,800,000 distribution received in 1983 from Terra. 

     On  June 11, 1993, Farmland filed a petition in the United States Tax Court
contesting  the  asserted deficiencies in their entirety.  The case was tried on
June  13-15, 1995.  Prior to trial, the IRS withdrew its challenge to Farmland's
claimed  intercorporate  dividends-received  deduction  and  several other minor
issues were resolved.  The parties will submit post-trial briefs to the court in
September and November 1995. 

     If  the  United  States  Tax  Court  decides  in  favor  of  the IRS on all
unresolved issues raised in the statutory notice, Farmland would have additional
federal  and  state income tax liabilities aggregating approximately $85,800,000
plus  accumulating statutory interest thereon (approximately $173,400,000 before
tax  benefits of the interest deduction, through June 30, 1995), or $259,200,000
in  the  aggregate  at June 30, 1995.  In addition, such a decision would affect
the  computation  of  Farmland's  taxable income for its 1989 tax year and, as a
result,  could  increase Farmland's federal and state income taxes for that year
b y   approximately  $5,000,000  plus  applicable  statutory  interest  thereon.
Finally,  the  additional  federal  and  state income taxes and accrued interest
thereon,  which  would  be  owed  based  on  an  adverse  decision, would become
immediately  due and payable unless the Company appealed the decision and posted
the requisite bond to stay assessment and collection.  

     The  liability  resulting  from  an  adverse  decision  would be charged to
current  operations  and would have a material adverse effect on the Company and
may affect its ability to pay, when due, principal and interest on the Company's
indebtedness.    In  order  to pay any such tax claim, the Company would have to
consider  new  financing  arrangements, including the incurrence of indebtedness
and  the sale of assets.  Moreover, the Company would be required to renegotiate
the  Credit Agreement with its bank lenders, as well as other existing financing
agreements  with  certain  other  parties, not only to permit such new financing
arrangements,  but also to cure events of default under the Credit Agreement and
certain  of  such  other  existing  agreements  and  to maintain compliance with
various  requirements  of the Credit Agreement and such other existing financing
agreements,  including  working  capital  and funded indebtedness provisions, in
order  to  avoid  default  thereunder.    No  assurance  can  be given that such
financing arrangements or such renegotiation would be successfully concluded.  

     No  provision  has  been  made in the consolidated financial statements for
federal or state income taxes (or interest thereon) in respect of the IRS claims
described  above.    Farmland  believes  that  it has meritorious positions with
respect to all of these claims.  

     In  the  opinion  of Bryan Cave, Farmland's special tax counsel, it is more
likely  than  not  that  the  courts  will  ultimately  conclude that Farmland's
treatment  of  the  Terra sale gain was substantially, if not entirely, correct.
Such  counsel  has further advised, however, none of the issues involved in this
dispute  is  free from doubt, and there can be no assurance that the courts will
ultimately rule in favor of Farmland on any of these issues.

     The Company has been designated by the Environmental Protection Agency 
as a potentially responsible party ("PRP") under the Comprehensive 
Environmental Response, Compensation and Liability Act ("CERCLA"), at 
various sites.  

     The Company currently is aware of probable obligations for environmental 
matters at 23 properties.  As of November 30, 1994, the Company has made an 
environmental accrual of $8,562,000 ($8.4 million at May 31, 1995). The Company
periodically reviews and, as appropriate,  revises its environmental accruals.
Based on current information and regulatory requirements, the Company believes 
that the accruals established for environmental expenditures are adequate. 

     The Company's actual final costs of addressing certain environmental 
matters are not quantifiable, and therefore have not been accrued, because 
such matters are in preliminary stages and the timing, extent and costs of 
various actions which governmental authorities may require are currently 
unknown. Management also is aware of other environmental matters for which 
there is a reasonable possibility that the Company will incur costs to 
resolve.  It is possible that the costs of resolution of the matters described
in this paragraph may exceed the liabilities which, in the opinion of 
management, are probable and which costs are reasonably estimable at 
November 30, 1994.  In the opinion of management, it is reasonably possible
for such costs to be approximately an additional $29,000,000 (an additional 
$24,00,000 at May 31, 1995).
  
       At November 30, 1994, the Company was involved in two administrative 
proceedings brought by Region VII of the Environmental Protection Agency 
("EPA") with respect to alleged violations under the Emergency Planning and 
Community Right-to-Know Act and RCRA at the Coffeyville refinery. 

     Specifically, the two administrative proceedings are described as follows:

     (1)  The Company is a party to an administrative enforcement action 
          brought by Region VII of the EPA which alleges violations of the 
          Emergency Planning and Community Right-to-Know Act and the release 
          reporting requirements of CERCLA at its Coffeyville, Kansas refinery.
          This proceeding involves alleged violations of release reporting 
          requirements and seeks a civil penalty in the amount of $350,000. 

     (2)  The Company is a party to an administrative enforcement action 
          brought by Region VII of the EPA which alleges violations of RCRA 
          at its Coffeyville, Kansas refinery.  In this proceeding, the EPA
          has proposed a civil penalty in the amount of approximately 
          $1.4 million. 

          Subsequently, the Company became involved in an administrative 
proceeding brought by Region VII of the EPA with respect to alleged 
violations under the Clean Air Act.  The Company has been informed 
by the U.S. Department of Justice of its intent to bring an 
enforcement action alleging certain  violations of the Clean Air 
Act at its Coffeyville, Kansas refinery.  The U.S. Department of 
Justice has informed the Company that it will seek a civil penalty 
of at least $1.6 million.

          The Company is currently negotiating with the EPA concerning 
all of these matters and believes that such negotiations may result in 
compromise settlements.  Absent such settlements, the Company may 
contest the EPA's allegations.  Accordingly, no provision has been 
made in the Company's financial statements for these proposed 
penalties. 

    See "Business Matters Invovling the Environment" contained in the Company's
Annual Report on Form 10-K, as amended by form 10-K/A (Amendment No. 1), for 
the year ended August 31, 1994.
    


          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION 
                           AND RESULTS OF OPERATIONS 
  

Financial Condition, Liquidity and Capital Resources
   
     The  Company  has  historically  maintained  two  primary  sources for debt
capital:  a substantially continuous public offering of its debt securities (the
''continuous debt program'') and bank lines of credit. 

     The  Company's  debt  securities  issued  under the continuous debt program
generally are offered on a best-efforts basis through the Company's wholly owned
broker-dealer  subsidiary,  Farmland  Securities  Company,  and through American
Heartland  Investments,  Inc.  (which is not affiliated with Farmland), and also
may be offered by selected unaffiliated broker-dealers.  The types of securities
offered  in  the  continuous debt program include certificates payable on demand
and five- and ten-year subordinated debt certificates.  The total amount of such
debt  outstanding  and the flow of funds to, or from, the Company as a result of
the  continuous  debt  program  are  influenced  by  the  rate of interest which
Farmland establishes for each type of debt certificate offered and by options of
Farmland  to  call  for redemption certain of its outstanding debt certificates.
During  the  three  months  ended  November 30, 1994, the outstanding balance of
demand loan and subordinated debt certificates increased $9.4 million.

     Farmland  has  a  $650.0  million  Credit  Agreement.  The Credit Agreement
provides  short-term  credit  of  up  to  $450.0  million  to  finance  seasonal
operations and inventory, and revolving term credit of up to $200.0 million.  At
November  30,  1994,  short-term  borrowings  under  the Credit Agreement were 
$139.0 million,  revolving  term  borrowings  were  $80.0 million and 
$59.1 million was being  utilized  to  support  letters  of credit issued on 
behalf of Farmland by participating banks.  

     As of November 30, 1994, Farmland  paid  commitment  fees  under  the  
Credit Agreement of 1/8 of 1% annually  on  the  unused  portion  of  
the  short-term commitment and 1/4 of 1% annually  on  the unused portion 
of the revolving term commitment.  In addition, Farmland  must  maintain  
consolidated  working  capital of not less than $150.0 million,  
consolidated  net  worth  of  not  less than $475.0 million and funded
indebtedness  and  senior  funded  indebtedness  of not more than 52% and 43% of
Combined  Total  Capitalization  (as  defined  in  the  Credit  Agreement),
respectively.    All  computations  are  based  on  consolidated  financial data
adjusted   to  exclude  nonrecourse  subsidiaries  (as  defined  in  the  Credit
Agreement).  At November 30, 1994, Farmland was in compliance with all covenants
under the Credit Agreement.  The Credit Agreement expires in May 1997.
  
     The Company maintains other borrowing arrangements with banks and financial
institutions.    Under  such agreements, at November 30, 1994, $48.3 million was
borrowed  and  letters  of  credit  issued  by  banks  amounted to $2.2 million.
Financial  covenants  of  these  arrangements generally are not more restrictive
than under the Credit Agreement.  
    
     In  the  opinion  of  management,  these  arrangements for debt capital are
adequate  for  the  Company's  present  operating  and capital plans.  However,
alternative financing arrangements are continuously evaluated.
   
     National Beef Packing Company, L.P. ("NBPC"), 58%-owned by Farmland (such
interest having increased to 68% effective March 1, 1995), maintains borrowing
agreements with a group of banks which provide financing support for
its beef packing operations.  Such borrowings are nonrecourse to Farmland 
or Farmland's other affiliates. At November 30, 1994, $82.6  million  was  
available  under  this agreement of which $59.4 million was
borrowed  and  $8.5  million  was  utilized  to  support  letters of credit.  In
addition,  NBPC  has  incurred certain long-term borrowings from Farmland.  NBPC
has  pledged  certain  assets to Farmland and such group of banks to support its
borrowings.  

     Tradigrain,  which  is  comprised  of  seven  international  grain  trading
subsidiaries  of  Farmland,  has borrowing agreements with various international
banks  which  provide  financing  and  letters  of  credit  to  support  current
international grain trading transactions.  Obligations of Tradigrain under these
loan agreements are nonrecourse to Farmland or Farmland's other affiliates.  

     Leveraged leasing has been utilized to finance railcars and a substantial 
portion of the Company's fertilizer production equipment.  Under the most 
restrictive covenants of its leases, the Company has agreed to maintain working
capital of at least $75.0 million, Consolidated Funded Debt of not greater 
than 65% of Consolidated Capitalization and Senior Funded Debt of not greater 
than 50% of Consolidated Capitalization (all as defined in the most 
restrictive lease). 

     As a cooperative, Farmland's member-sourced net earnings (i.e., income 
from business done with or for members) are distributed to its voting members, 
associate members and patrons in the form of common equity, capital credits or 
cash. For this purpose, net income or loss was determined in accordance
with the requirements of federal income tax law up to 1994 and is determined 
in accordance with generally accepted accounting principles in 1995 and 
after.  Other income is treated as "nonmember-sourced income".  
Nonmember-sourced income is subject to income tax and after-tax earnings are 
transferred to earned surplus.  Under Farmland's bylaws, the member-sourced 
income is distributed to members as patronage refunds unless the earned 
surplus account, at the end of that year, is lower than 30% of the sum of the 
prior year-end balance of outstanding common stock, associate member stock, 
capital credits, nonmember capital and patronage refunds for reinvestment.  
In such cases, member-sourced income is reduced by the lesser of 15% or an 
amount required to increase the earned surplus account to the required
30%.  The amount by which the member-sourced income is so reduced is treated 
as nonmember-sourced income.  The member-sourced income remaining is 
distributed to members as patronage refunds.  For the years 1992, 1993 and 
1994, the earned surplus account exceeded the required amount by $49.5 million,
$3.8 million and $2.3 million, respectively. 

     Generally, a portion of the patronage refund is distributed in cash and 
the balance (the "invested portion") is distributed in common stock, associate 
member common stock or capital credits (depending on the membership status of 
the recipient), or the Board of Directors may determine to distribute the 
invested portion in any other form or forms of equities.  The invested portion 
of the patronage refund is determined annually by the Board of Directors, 
but the invested portion of the patronage refund is not deductible for federal 
income tax purposes when it is issued unless at least 20% of the amount of the 
patronage refund is paid in cash.  The invested portion of the patronage 
refund is a source of funds from operations which is retained for use in 
the business and increases Farmland's equity base.  Common stock and associate
member common stock representing the invested portion of patronage refunds may 
be redeemed by cash payments from Farmland to holders thereof who participate 
in Farmland's base capital plan.  Capital credits and other equities of 
Farmland and Farmland Foods, Inc., a 99% owned subsidiary ("Foods"), may be
redeemed under other equity redemption plans.  The base capital plan and other 
equity redemption plans are described in the Form 10-K under "Business Equity 
Redemption Plans" .
    
     Major  uses of cash during the three months ended November 30, 1994 include
net  payments  of $109.1 million to decrease the balance of bank loans and other
notes outstanding, $26.2 million for patronage refunds and dividends distributed
from  income  of  the  1994 fiscal year, $20.8 million for capital expenditures,
$12.1  million  for  the  redemption of equities under the Farmland base capital
p l an  and  special  redemption  plan  and  $9.2  million  for  acquisition  of
investments.    Major  sources  of  cash  include $58.7 million from operations,
$57.5  million  from an increase in the balance of checks and drafts outstanding
and $9.4 million from an increase in the balance of demand loan and subordinated
debt outstanding.

     The  IRS issued  a  statutory  notice  to  Farmland
asserting  significant  deficiencies  in  federal  income  taxes  and  statutory
interest  thereon.    Farmland  filed  a petition in the United States Tax Court
contesting the asserted deficiencies in their entirety.  See Note 3 of the Notes
to the Condensed Consolidated Financial Statements.


Results of Operations

GENERAL
   
    The Company conducts business primarily in two operating areas:  inputs 
and outputs.  On the input side of the agricultural industry, the Company 
operates as a farm supply cooperative.  On the output side of the agricultural 
industry, the Company operates as a processing and marketing cooperative.

    The Company's farm supply operations consist of three principal product 
divisionsCpetroleum, crop production and feed. Principal products of the 
petroleum division are refined fuels, propane, by-products of petroleum 
refining and a complete line of car, truck and tractor tires, batteries and 
accessories.  Principal products of the crop production division are 
nitrogen, phosphate and potash fertilizers, and, through the Company's 
ownership in the Wilfarm joint venture, a complete line of insecticides, 
herbicides and mixed chemicals.  Principal products of the feed division 
include swine, dairy, pet, beef, poultry, mineral and
specialty feeds, feed ingredients and supplements, animal health products and 
livestock services.  The Company's three farm supply divisions produce and 
distribute products principally at wholesale.  Over 50% of the 
Company's farm supply products sold in 1994 were produced in plants owned 
by the Company or operated by the Company under long-term lease arrangements.  
Approximately 65% of the Company's sales of farm supply products sold in 1994 
were to farm cooperative associations which are members of Farmland.
These farm cooperatives distribute products primarily to farmers and ranchers 
in states which comprise the corn belt and the wheat belt and who utilize 
the products in the production of farm crops and livestock.

    On the output side, the Company's processing and marketing operations 
include the storage and marketing of grain, the processing of pork and beef, 
and the marketing of fresh pork, processed pork and fresh beef.  In 1994, 
approximately 61% of the hogs processed and 46% of the grain marketed were 
supplied to the Company by its members.  Substantially all of the Company's 
pork and beef products sold in 1994 were processed in plants owned by the 
Company.

    A substantial portion of the Company's farm supply, pork and beef products 
are produced in facilities owned by the Company or operated by the Company 
under long-term lease arrangements.  No material part of the business of any 
segment of the Company is dependent on a single customer or a few customers.

    The Company's revenues, margins and net income depend, to a large extent, 
on conditions in agriculture and may be volatile due to factors beyond the 
Company's control, such as weather, crop failures, federal agricultural 
programs, production efficiencies and U.S. imports and exports.  In addition, 
various federal and state regulations to protect the environment encourage 
farmers to reduce the amount of fertilizer and other chemical applications.  
Global variables which affect supply, demand and price of crude oil,
refined fuels, natural gas and other commodities may impact the Company's 
operations.  Historically, changes in the costs of raw materials used in 
the manufacture of the Company's finished products have not necessarily 
resulted in corresponding changes in the prices at which such products have 
been sold by the Company.  Management cannot determine the extent to which 
these factors may impact future operations of the Company.  The Company's 
cash flow and net income may continue to be volatile as conditions affecting
agriculture and markets for the Company's products change.
    
    Operating results for any quarter are not necessarily indicative of the 
results expected for the full year.  The principal businesses of the Company 
are highly seasonal.  Historically, the majority of sales of farm supply 
products occur in the spring. Revenues in the beef business and in grain 
marketing historically have been concentrated in the summer and summer is the 
lowest sales period for pork products.  In view of the seasonality of the 
Company's businesses, it must be emphasized that the results for the  
three months ended November 30, 1994 should not be annualized to project 
a full year's results.


Three  Months  Ended November 30, 1994 Compared With Three Months Ended November
30, 1993

Sales

     Sales for the three months ended November 30, 1994 increased $142.2 million
or  9.6% compared with the corresponding period of the prior year.  The increase
includes  $117.0  million  higher  sales  of agricultural output products, $22.1
million  higher  sales of farm production input products and $3.1 million higher
sales of other products and services.

     Sales  of  agricultural output products increased principally because grain
sales  reported  in  the  three months ended November 30, 1994 (which reflect an
increase  of  $95.6  million)  include  operations  of  a  grain trading company
acquired  in  May  1994  and sales at elevators in Utah and Idaho which Farmland
leased  in  February  1994.    These  operations  were not included in financial
reports  of  the  Company for the first quarter of the prior year.  In addition,
sales  of  beef and pork increased $15.1 million and $6.3 million, respectively.
This  increase resulted from higher unit sales of beef and pork partly offset by
lower unit prices of pork.

     The  increased  sales  of  agricultural input  products includes $52.9
million  higher  sales of crop production products, $17.2 million in lower sales
of  petroleum  products  and  $13.6  million  lower  feed  sales.  Sales of crop
production  products  increased because unit prices of plant nutrients increased
approximately  19%  and unit sales of these products increased approximately 4%.
Sales  of petroleum products decreased because of lower refined fuel and propane
prices  and  lower  propane  unit  sales.  Feed sales decreased because of lower
formula  feed  unit  sales  and because of lower prices of formula feed and feed
ingredients.


Net Income 

     Net  income  of  $47.9 million for the three months ended November 30, 1994
increased  $37.2  million  compared  with  the corresponding period of the prior
year.    Operating  profit  in  the Company's crop production and food marketing
businesses  increased  $33.2  million  and  $23.1  million,  respectively.    In
addition,  the Company's share of net income from joint ventures engaged in crop
production  and beef packing operations increased $5.5 million and $4.5 million,
respectively.    These  increases  were  partially offset by decreased operating
profits  of  $13.8  million  in petroleum, $2.8 million higher general corporate
expenses and an $8.0 million increase of the provision for income taxes.

     Operating  profit  of  the  crop production business increased in the three
months  ended  November  30, 1994 as a result of higher prices of nitrogen-based
products coupled with decreased per unit costs of natural gas (the principal raw
material  used in production of nitrogen-based plant nutrients).  Income of crop
production  joint  ventures  increased  because  of  15% higher market prices of
phosphate fertilizers.

     Operating  profit  of  the  food  marketing business increased in the three
months  ended  November  30,  1994 compared with the corresponding period of the
prior  year  with  improved  results  in  pork  and  beef.   Pork processing and
marketing  operating  profit  increased $19.0 million primarily due to increased
margins  on  fresh pork products partially offset by slightly higher promotional
expenses.  Operating profits in the beef business were $2.0 million in the three
months  ended  November  30,  1994  compared  with a loss of $2.1 million in the
corresponding period of the prior year.  This increase is attributable to higher
market  prices  for  beef  and the availability of cattle at more favorable cost
levels.    In  addition, the income of Hyplains Beef, a 50%-owned joint venture,
increased due to higher unit production and sales of boxed beef products.

     Results  from  petroleum  operations  decreased  due to lower unit sales of
refined fuels and propane coupled with lower prices for refined fuels.

     The increase of operating profits of the crop production and food marketing
businesses  in the three months ended November 30, 1994 (as described above) are
attributable  to favorable spreads between selling prices and raw material costs
(natural  gas in the case of nitrogen-based fertilizers and live hogs and cattle
in  the  food  marketing business).  These price and cost factors are beyond the
control  of  the  Company's  management  and  have  been  volatile  in the past.
Accordingly,  management cannot determine the extent to which these factors will
continue  to  favorably  affect the Company's business.  The Company's cash flow
and  income  may  continue  to  be volatile as conditions affecting agriculture,
costs and markets for the Company's products change.

     Selling,  general and administrative expenses increased $9.4 million in the
three  months ended November 30, 1994 compared with the corresponding period the
prior  year.   Approximately $6.6 million of the increase was directly connected
to business segments, primarily the output businesses (grain, beef and pork) and
related  to  increased  sales.    Corporate  general expenses, not identified to
business  segments, increased $2.8 million ensuing primarily from higher cost of
variable compensation plans and employee pension expenses. 

     The  estimated  effective  tax rate for the three months ended November 30,
1994  is based on historical effective rates.  The actual effective tax rate may
be  subject  to  subsequent  refinement or revision.  The effective tax rate for
fiscal  year  1994  has  been  used to provide income taxes for the three months
ended November 30, 1993.


Recent Accounting Pronouncements 
   
     In  the  first  quarter  of  1995,  the  Company  adopted the provisions of
Statement of Financial Accounting Standards No. 112, ''Employer's Accounting for
Postemployment  Benefits''  (''Statement  112''),  which  was  issued by FASB in
November  1992.  Statement 112 establishes standards of accounting and reporting
for  the  estimated  cost  of benefits provided to former or inactive employees.
The effect of the Company's implementation of Statement 112 at September 1, 1994
was insignificant.  

     In  the  first  quarter  of  1995,  the  Company  adopted the provisions of
Statement  of  Financial  Accounting Standards No. 115, ''Accounting for Certain
Investments  in  Debt  and  Equity  Securities''  (''Statement 115''), which was
issued  by  the  Financial  Accounting  Standards  Board (''FASB'') in May 1993.
Statement  115  expands  the  use of fair value accounting and the reporting for
investments  in equity securities that have readily determinable fair values and
for   all  investments  in  debt  securities.    The  effect  of  the  Company's
implementation of Statement 115 at September 1, 1994 was insignificant.  
    


                           PART II - OTHER INFORMATION

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



(a)  Exhibits

     The  exhibits listed below are filed as part of Form 10-Q/A Amendment No. 2
     for quarter ended November 30, 1994.

                        None

(b)  No  reports  on  Form  8-K were filed during the quarter ended November 30,
     1994.




                                  SIGNATURES



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

                                    FARMLAND INDUSTRIES, INC.
                                           (Registrant)


                        By:           /s/  JOHN F. BERARDI              
                                     -------------------------
                                         John F. Berardi
                                    Executive Vice President
                                  and Chief Financial Officer


   
Date:   September 19, 1995