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, 2000

                                       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 August 10, 2000
- ------------------------------------------------------------------------------

Common Stock, $.01 per share par value                       58,071,566 Shares
- ------------------------------------------------------------------------------





                    KANSAS CITY SOUTHERN INDUSTRIES, INC.

                                    FORM 10-Q

                                  JUNE 30, 2000

                                      INDEX

                                                                         Page

PART I - FINANCIAL INFORMATION


Item 1.     Financial Statements

Introductory Comments                                                       2


Consolidated Condensed Balance Sheets -
   June 30, 2000 and December 31, 1999                                      3


Consolidated Condensed Statements of Income and Comprehensive Income -
   Three and Six Months Ended June 30, 2000 and 1999                        4


Computation of Basic and Diluted Earnings per Common Share                  4


Consolidated Condensed Statements of Cash Flows -
   Six Months Ended June 30, 2000 and 1999                                  5


Notes to Consolidated Condensed Financial Statements                        6


Item 2.     Management's Discussion and Analysis of Financial
            Condition and Results of Operations                            15


Item 3.     Qualitative and Quantitative Disclosures About Market Risk     30


PART II - OTHER INFORMATION


Item 1.     Legal Proceedings                                              31


Item 4.     Submission of Matters to a Vote of Security Holders            31


Item 6.     Exhibits and Reports on Form 8-K                               32


SIGNATURES                                                                 33
- ----------

2

                    KANSAS CITY SOUTHERN INDUSTRIES, INC.

                                    FORM 10-Q

                                  JUNE 30, 2000


PART I - FINANCIAL INFORMATION


Item 1.  Financial Statements


INTRODUCTORY COMMENTS

The  Consolidated  Condensed  Financial  Statements  included  herein  have been
prepared by Kansas City Southern Industries, Inc. ("Company" or "KCSI"), 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,  as  well  as  Management's
Discussion  and  Analysis of  Financial  Condition  and  Results of  Operations,
included in the Company's Annual Report on Form 10-K for the year ended December
31, 1999, and  Management's  Discussion and Analysis of Financial  Condition and
Results of Operations  included in this Form 10-Q. Results for the three and six
months  ended  June  30,  2000 are not  necessarily  indicative  of the  results
expected for the full year 2000.

On June 14, 2000 KCSI's  Board of  Directors  approved  the spin-off of Stilwell
Financial  Inc.  ("Stilwell"),  the Company's  wholly-owned  financial  services
subsidiary.  Stilwell is comprised of Janus Capital Corporation,  an approximate
81.5% owned subsidiary;  Berger LLC, an approximate 86% owned subsidiary; Nelson
Money  Managers  Plc, an 80% owned  subsidiary;  DST  Systems,  Inc.,  an equity
investment  in  which   Stilwell  holds  an   approximate   32%  interest;   and
miscellaneous other financial services subsidiaries and equity investments.

On July 12, 2000,  KCSI  completed  its  spin-off of Stilwell  through a special
dividend of Stilwell  common stock  distributed to KCSI common  stockholders  of
record on June 28, 2000  ("Spin-off").  The Spin-off occurred after the close of
business  of the New York  Stock  Exchange  on July  12,  2000,  and  each  KCSI
stockholder  received  two shares of the common  stock of Stilwell for every one
share of KCSI  common  stock  owned on the  record  date.  The  total  number of
Stilwell shares distributed was 222,999,786.

Also on July 12, 2000,  KCSI  completed a reverse  stock split whereby every two
shares of KCSI common stock was  converted  into one share of KCSI common stock.
All periods  presented  in the  accompanying  consolidated  condensed  financial
statements  reflect this one-for-two  reverse stock split,  which had previously
been approved by KCSI common stockholders.

As a result of the Spin-off,  the accompanying  consolidated condensed financial
statements  for each of the periods  presented  reflect the financial  position,
results of operations and cash flows of Stilwell as discontinued operations.

3


                    KANSAS CITY SOUTHERN INDUSTRIES, INC.
                    CONSOLIDATED CONDENSED BALANCE SHEETS
                              (Dollars in Millions)
                                   (Unaudited)

                                                   June 30,      December 31,
                                                     2000           1999
                                                   --------       --------

ASSETS
                                                           
Current Assets:
   Cash and equivalents                            $   34.1      $    11.9
   Accounts receivable, net                           124.9          132.2
   Inventories                                         34.2           40.6
   Other current assets                                21.4           23.8
                                                   --------       --------
      Total current assets                            214.6          208.5

Investments held for operating purposes               355.8          337.1

Properties (net of $604.8 and $578.0 accumulated
   depreciation and amortization, respectively)     1,302.3        1,277.4

Other Assets                                           42.7           34.4

Net Assets of Discontinued Operations
  (Stilwell Financial Inc.)                         1,041.8          814.6
                                                   --------      ---------

   Total assets                                    $2,957.2      $ 2,672.0
                                                   ========      =========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
   Debt due within one year                        $  213.7      $    10.9
   Accounts and wages payable                          50.6           74.8
   Accrued liabilities                                152.4          168.5
                                                   --------       --------
      Total current liabilities                       416.7          254.2
                                                   --------       --------

Other Liabilities:
   Long-term debt                                     467.8          750.0
   Deferred income taxes                              310.3          297.4
   Other deferred credits                              84.6           87.3
                                                   --------       --------
      Total other liabilities                         862.7        1,134.7
                                                   --------       --------

Stockholders' Equity:
   Preferred stock                                      6.1            6.1
   Common stock                                         1.1            1.1
   Retained earnings                                1,559.5        1,167.0
   Accumulated other comprehensive income             111.1          108.9
                                                   --------       --------
      Total stockholders' equity                    1,677.8        1,283.1
                                                   --------       --------

   Total liabilities and stockholders' equity      $2,957.2      $ 2,672.0
                                                   ========      =========




   See accompanying notes to consolidated condensed financial statements.

4


                    KANSAS CITY SOUTHERN INDUSTRIES, INC.
                    -------------------------------------
    CONSOLIDATED CONDENSED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
                (Dollars in Millions, Except per Share Data)
                                   (Unaudited)


                                         Three Months          Six Months
                                        Ended June 30,       Ended June 30,
                                      -----------------     ---------------
                                        2000      1999       2000      1999
                                      -------   -------     ------   --------
                                                         
Revenues                              $ 144.4   $  148.7    $ 293.3  $  300.6

Costs and expenses                      111.7      114.6      228.3     227.8
Depreciation and amortization            14.3       14.4       28.6      28.7
                                      -------   --------    -------  --------
   Operating Income                      18.4       19.7       36.4      44.1

Equity in net earnings of
  unconsolidated affiliates:
   Grupo Transportacion Ferroviaria
     Mexicana, S.A. de C.V.               8.0        0.5       16.2       1.0
   Other                                  1.2        1.6        1.8       2.2
Interest expense                        (18.4)     (14.6)     (35.9)    (28.6)
Other, net                                0.9        1.0        3.6       1.9
                                      -------   --------    -------  --------
   Income from continuing operations
     before income taxes                 10.1        8.2       22.1      20.6

Income tax provision                      1.3        3.0        2.9       7.8
                                      -------   --------    -------  --------

Income from continuing operations         8.8        5.2       19.2      12.8

Income from discontinued
  operations (Note 3)                   151.7       70.9      340.4     131.9
                                      -------   --------    -------  --------


Income before extraordinary item        160.5       76.1      359.6     144.7

Extraordinary item, net of income taxes
   Debt retirement costs                  -          -         (5.9)      -
                                      -------   --------    -------  --------

Net income                              160.5       76.1      353.7     144.7

Other comprehensive income,
  net of tax:                            (0.9)      17.0        2.2      15.9
                                      -------   --------    -------  --------


Comprehensive Income                  $ 159.6   $   93.1    $ 355.9  $  160.6
                                      =======   ========    =======  ========

Per Share Data (i)

Basic Earnings per Common share
  Continuing operations               $  0.16   $   0.09    $  0.34  $   0.23
  Discontinued operations                2.72       1.29       6.12      2.40
                                      -------   --------    -------  --------
   Basic Earnings per Common share
     before extraordinary item           2.88       1.38       6.46      2.63
  Extraordinary item,
    net of income taxes                   -          -        (0.10)      -
                                      -------   --------    -------  --------

   Total Basic Earnings per
     Common share                     $  2.88   $   1.38    $  6.36  $   2.63
                                      =======   ========    =======  ========

Diluted Earnings per Common share
  Continuing operations               $  0.15   $   0.09    $  0.33  $   0.22
  Discontinued operations                2.59       1.22       5.82      2.28
                                      -------   --------    -------  --------
   Diluted Earnings per Common share
     before extraordinary item           2.74       1.31       6.15      2.50
  Extraordinary item, net of
    income taxes                          -          -        (0.10)      -
                                      -------   --------    -------  --------

   Total Diluted Earnings per
     Common share                     $  2.74   $   1.31    $  6.05  $   2.50
                                      =======   ========    =======  ========

Weighted Average Common Shares Outstanding (in thousands)
   Basic                               55,724     55,127     55,624    55,039
   Dilutive potential common shares     1,890      1,940      1,915     1,928
                                      -------   --------    -------  --------
     Diluted                           57,614     57,067     57,539    56,967

Dividends Per Share:
   Per Preferred share                $   .25   $    .25    $   .50  $    .50
   Per Common share                         -        .08        -         .16


(i)On July 12, 2000,  KCSI  completed a reverse stock split of its common shares
   whereby every two shares of KCSI common stock was converted into one share of
   KCSI common  stock.  The Per Share Data herein  reflects  this reverse  stock
   split for all periods presented.


   See accompanying notes to consolidated condensed financial statements.


5



                    KANSAS CITY SOUTHERN INDUSTRIES, INC.
               CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                              (Dollars in Millions)
                                   (Unaudited)


                                                    Six Months
                                                  Ended June 30,
                                                -------------------
                                                  2000       1999
                                                --------    -------
                                                      
CASH FLOWS PROVIDED BY (USED FOR):

OPERATING ACTIVITIES:
  Net income                                    $  353.7    $ 144.7
  Adjustments to reconcile net income to net cash
   from continuing operations
   Income from discontinued operations            (340.4)    (131.9)
   Depreciation and amortization                    28.6       28.7
   Deferred income taxes                            13.4       20.2
   Equity in undistributed earnings of
      unconsolidated affiliates                    (18.0)      (3.2)
   Dividend from Stilwell                            -         56.6
   Gain on sale of assets                           (2.3)      (0.1)
   Extraordinary item, net of tax                    4.6
  Changes in working capital items:
   Accounts receivable                               7.4        6.0
   Inventories                                       6.4       (3.3)
   Other current assets                              1.8        0.8
   Accounts and wages payable                      (18.0)     (22.6)
   Accrued liabilities                             (11.4)      23.7
  Other, net                                         2.4       (1.7)
                                                --------    -------
   Net cash provided by operating activities of
      continuing operations                         28.2      117.9
                                                --------    -------


INVESTING ACTIVITIES:
  Property acquisitions                            (54.5)     (35.2)
  Proceeds from disposal of property                 3.7        0.4
  Investment in and loans with affiliates           (1.5)      15.9
  Other, net                                         0.7       (4.7)
                                                --------    --------
   Net cash used for investing activities of
      continuing operations                        (51.6)     (23.6)
                                                --------    -------


FINANCING ACTIVITIES:
  Proceeds from issuance of long-term debt         794.0       31.8
  Repayment of long-term debt                     (750.5)     (45.6)
  Proceeds from stock plans                         23.1       35.5
  Stock repurchased                                  -        (23.7)
  Debt issuance costs                              (13.4)       -
  Cash dividends paid                               (4.8)     (13.4)
  Other, net                                        (2.8)       3.6
                                                --------    -------
   Net cash provided by (used for) financing
      activities of continuing operations           45.6      (11.8)
                                                --------    --------


CASH AND EQUIVALENTS:
  Net increase in cash provided by
    continuing operations                           22.2       82.5
  At beginning of year                              11.9        5.6
                                                --------    -------
  At end of period                              $   34.1    $  88.1
                                                ========    =======




   See accompanying notes to consolidated condensed financial statements.


6


                    KANSAS CITY SOUTHERN INDUSTRIES, INC.

            NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS


1. In the opinion of the  management  of Kansas City Southern  Industries,  Inc.
("Company"  or  "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  subsidiary  companies as of June 30, 2000 and  December  31, 1999,  the
results of operations for the three and six months ended June 30, 2000 and 1999,
and cash flows for the six months ended June 30, 2000 and 1999.


2. The  accompanying  consolidated  condensed  financial  statements  have  been
prepared  consistently  with  accounting  policies  described  in  Note 2 to the
consolidated  financial  statements  included in the Company's  Annual Report on
Form 10-K for the year ended  December 31, 1999.  The results of operations  for
the three and six months ended June 30, 2000 are not  necessarily  indicative of
the results to be expected for the full year 2000.  Certain 1999 information has
been reclassified to conform to the current period presentation.


3. On June 14, 2000 KCSI's Board of Directors  approved the spin-off of Stilwell
Financial  Inc.  ("Stilwell"),  the Company's  wholly-owned  financial  services
subsidiary.  Stilwell is comprised of Janus Capital Corporation,  an approximate
81.5% owned subsidiary;  Berger LLC, an approximate 86% owned subsidiary; Nelson
Money  Managers  Plc, an 80% owned  subsidiary;  DST  Systems,  Inc.,  an equity
investment  in  which   Stilwell  holds  an   approximate   32%  interest;   and
miscellaneous other financial services subsidiaries and equity investments.

On July 12, 2000,  KCSI  completed  its  spin-off of Stilwell  through a special
dividend of Stilwell  common stock  distributed to KCSI common  stockholders  of
record on June 28, 2000  ("Spin-off").  The Spin-off occurred after the close of
business  of the New York  Stock  Exchange  on July  12,  2000,  and  each  KCSI
stockholder  received  two shares of the common  stock of Stilwell for every one
share of KCSI  common  stock  owned on the  record  date.  The  total  number of
Stilwell shares distributed was 222,999,786.

As previously  disclosed,  on July 9, 1999,  KCSI received a tax ruling from the
Internal  Revenue  Service  ("IRS") which states that for United States  federal
income tax  purposes the Spin-off  qualifies  as a tax-free  distribution  under
Section 355 of the Internal Revenue Code of 1986, as amended.  Additionally,  in
February 2000, the Company  received a favorable  supplementary  tax ruling from
the IRS which allowed for the assumption of $125 million of KCSI indebtedness by
Stilwell, which had no effect on the previously issued tax ruling.

Also on July 12, 2000,  KCSI  completed a reverse  stock split whereby every two
shares of KCSI common stock was  converted  into one share of KCSI common stock.
All periods  presented  in the  accompanying  consolidated  condensed  financial
statements  reflect this one-for-two  reverse stock split,  which had previously
been approved by KCSI common stockholders.

As a result of the Spin-off,  the accompanying  consolidated condensed financial
statements  for each of the periods  presented  reflect the financial  position,
results of operations and cash flows of Stilwell as discontinued operations.  If
the  Spin-off had  occurred as of June 30,  2000,  the assets and  stockholders'
equity of the Company would have been reduced by $1,041.8 million.

Summarized financial information of Stilwell is as follows:

7



                                       Three months         Six months
                                      ended June 30,      ended June 30,
                                    -----------------   ------------------
                                      2000     1999       2000      1999
                                    --------  -------   --------  --------
                                                      
Revenues                            $  563.0  $ 282.2   $1,108.1  $  515.5
Operating expenses                     307.2    166.7      607.4     302.8
                                    --------  --------  --------  --------
Operating income                       255.8    115.5      500.7     212.7
Equity in earnings of unconsolidated
  affiliates                            15.8     11.3       34.6      22.5
Gain on litigation settlement             -        -        44.2        -
Gain on sale of Janus common stock        -        -        15.1        -
Pretax income                          281.8    130.4      612.1     242.7
Income tax provision                   102.3     46.8      216.6      86.9
Minority interest in consolidated
   earnings                             27.8     12.7       55.1      23.9

Income from discontinued
   operations, net of income taxes  $  151.7  $  70.9   $  340.4  $  131.9
                                    --------  --------  --------  --------




                                         June 30,         December 31,
                                           2000               1999
                                        ----------         ----------
                                                      
Current assets                           $  728.7           $  525.0
Total assets                              1,558.3            1,231.5
Current liabilities                         210.1              162.5
Total liabilities                           431.8              359.6
Minority interest                            84.7               57.3
Net assets of discontinued operations    $1,041.8           $  814.6



4.  In  preparation  for the  Spin-off,  the  Company  re-capitalized  its  debt
structure in January 2000 through a series of transactions as follows:

Bond Tender and Other Debt Repayment. On December 6, 1999, KCSI commenced offers
to  purchase  and  consent  solicitations  with  respect  to any  and all of the
Company's  outstanding  7.875% Notes due July 1, 2002, 6.625% Notes due March 1,
2005,  8.8% Debentures due July 1, 2022, and 7% Debentures due December 15, 2025
(collectively "Debt Securities" or "notes and debentures").

Approximately  $398.4 million of the $400 million  outstanding  Debt  Securities
were validly tendered and accepted by the Company.  Total consideration paid for
the repurchase of these  outstanding  notes and  debentures was $401.2  million.
Funding for the  repurchase  of these Debt  Securities  and for the repayment of
$264 million of borrowings under  then-existing  revolving credit facilities was
obtained  from two new credit  facilities  (the "KCS  Credit  Facility"  and the
"Stilwell Credit Facility",  or collectively "New Credit  Facilities"),  each of
which was entered  into on January 11,  2000.  These New Credit  Facilities,  as
described further below, provided for total commitments of $950 million.

In first  quarter  2000,  the  Company  reported  an  extraordinary  loss on the
extinguishment  of the  Company's  notes and  debentures of  approximately  $5.9
million, net of income taxes of approximately $3.2 million.

KCS Credit Facility.  The KCS Credit Facility provides for a total commitment of
$750 million,  comprised of three separate term loans totaling $600 million with
$200 million due January 11,  2001,  $150 million due December 30, 2005 and $250
million due December 30, 2006 and a revolving  credit  facility  available until
January 11, 2006 ("KCS  Revolver").  The availability  under the KCS Revolver is
$150 million and will be reduced to $100 million on January 2, 2001.  Letters


8

of  credit  are  also  available  under  the KCS  Revolver  up to a limit of $90
million.  Borrowings  under the KCS Credit Facility are secured by substantially
all of KCSI's remaining assets (after the Spin-off).

On January 11, 2000,  KCSR  borrowed the full amount ($600  million) of the term
loans and used the proceeds to repurchase the Debt Securities, retire other debt
obligations and pay related fees and expenses.  No funds were initially borrowed
under the KCS Revolver. Proceeds of future borrowings under the KCS Revolver are
to be used for working  capital and for other general  corporate  purposes.  The
letters  of credit  under the KCS  Revolver  may be used for  general  corporate
purposes.

Interest on the outstanding  loans under the KCS Credit Facility shall accrue at
a rate per annum based on the London  interbank  offered  rate  ("LIBOR") or the
prime rate, as the Company shall select.  Each loan shall accrue interest at the
selected rate plus the applicable  margin,  which will be determined by the type
of loan.  Until the term loan maturing in 2001 is repaid in full, the term loans
maturing  in 2001 and 2005 and all  loans  under the KCS  Revolver  will have an
applicable  margin of 2.75% per annum for LIBOR priced loans and 1.75% per annum
for prime  rate  priced  loans and the term loan  maturing  in 2006 will have an
applicable  margin of 3.00% per annum for LIBOR priced loans and 2.00% per annum
for prime rate based  loans.  The  interest  rate with  respect to the term loan
maturing  in 2001 is also  subject to 0.25% per annum  interest  rate  increases
every three  months  until such term loan is paid in full,  at which  time,  the
applicable  margins for all other loans will be reduced and may fluctuate  based
on the leverage ratio of the Company at that time.

The KCS Credit Facility requires the payment to the banks of a commitment fee of
0.50%  per  annum on the  average  daily,  unused  amount  of the KCS  Revolver.
Additionally  a fee equal to a per annum rate equal to 0.25% plus the applicable
margin  for LIBOR  priced  revolving  loans will be paid on any letter of credit
issued under the KCS Credit Facility.  The KCS Credit Facility  contains certain
covenants,  among others, as follows: i) restricts the payment of cash dividends
to common stockholders;  ii) limits annual capital  expenditures;  iii) requires
hedging instruments with respect to at least 50% of the outstanding  balances of
each of the term loans maturing in 2005 and 2006 to mitigate  interest rate risk
associated with the new variable rate debt; and iv) provides  leverage ratio and
interest  coverage ratio  requirements  typical of this type of debt instrument.
These covenants, along with other provisions, could restrict maximum utilization
of  the  facility.   Issue  costs  relating  to  the  KCS  Credit   Facility  of
approximately  $17.6  million  were  deferred  and  are  being  amortized  on  a
straight-line  basis  over the  respective  term of the  loans.  The  difference
between the  straight-line  method and interest  method of  amortization  is not
material.

In accordance  with the  provision  requiring the Company to manage its interest
rate risk through  hedging  activity,  in first quarter 2000 the Company entered
into five separate interest rate cap agreements for an aggregate notional amount
of $200 million  expiring on various  dates in 2002.  The interest rate caps are
linked to LIBOR. $100 million of the aggregate notional amount provides a cap on
the Company's  interest  rate of 7.25% plus the  applicable  spread,  while $100
million   limits  the  interest   rate  to  7%  plus  the   applicable   spread.
Counterparties   to  the  interest  rate  cap  agreements  are  major  financial
institutions  who also  participate  in the New Credit  Facilities.  The Company
believes that credit loss from counterparty non-performance is remote.

Stilwell  Credit  Facility.  On January 11, 2000,  KCSI also arranged a new $200
million 364-day senior unsecured competitive  Advance/Revolving  Credit Facility
("Stilwell Credit Facility"). KCSI borrowed $125 million under this facility and
used the  proceeds to retire  debt  obligations  as  discussed  above.  Stilwell
assumed this credit facility,  including the $125 million  borrowed  thereunder,
and upon  completion  of the Spin-off,  KCSI was released  from all  obligations
thereunder. Stilwell repaid the $125 million in March 2000.

9

5. The  effect of stock  options  to  employees  represent  the only  difference
between  the  weighted  average  shares  used for the basic  earnings  per share
computation  compared to the diluted earnings per share  computation.  The total
incremental  shares from assumed  conversion  of stock  options  included in the
computation  of  diluted  earnings  per  share  were  1,890,109  and  1,914,631,
respectively,  for the three and  six-month  periods  ended June 30,  2000,  and
1,939,806 and 1,927,909, respectively, for the three and six-month periods ended
June 30, 1999. For each of the three and six-month  periods ended June 30, 2000,
options to purchase  6,414  shares of KCSI common stock were  excluded  from the
respective computation of diluted earnings per share because the exercise prices
exceeded the average market prices of the common  shares.  There were options to
purchase 44,750 and 22,375 shares  excluded from the diluted  earnings per share
calculations  for  the  three  and  six-month   periods  ended  June  30,  1999,
respectively,  because the exercise prices exceeded the average market prices of
the common shares.

The only  adjustments  that  currently  affect the  numerator  of the  Company's
diluted  earnings  per  share  computation   include  preferred   dividends  and
potentially   dilutive  securities  at  certain   subsidiaries  and  affiliates.
Adjustments related to potentially  dilutive securities totaled $2.7 million and
$5.0  million  for  the  three  and  six-month  periods  ended  June  30,  2000,
respectively,  and $1.0  million and $1.8  million  for the three and  six-month
periods  ended  June  30,  1999,  respectively.   These  adjustments  relate  to
securities  at  certain  Stilwell  subsidiaries  and  affiliates  and affect the
diluted  earnings  per share from  discontinued  operations  computation  in the
periods presented.  Preferred dividends are the only adjustments that affect the
numerator  of  the  diluted  earnings  per  share  from  continuing   operations
computation.  Adjustments  related to preferred  dividends were not material for
the periods presented.

Effect of Spin-off on Existing Stock Options
The  Emerging  Issues Task Force of the  Financial  Accounting  Standards  Board
("EITF"),  in its Issue No. 90-9,  "Changes to Fixed Employee Stock Option Plans
as a  Result  of  Equity  Restructuring"  ("EITF  90-9")  addresses  the  issues
surrounding  fixed stock option plans  resulting  from an equity  restructuring,
including  spin-offs.  EITF 90-9  indicates  that  changes to fixed stock option
grants made to restore the option  holder's  economic  position as a result of a
spin-off do not result in additional  compensation  expense if certain  criteria
are met as follows:  i) aggregate intrinsic value (difference between the market
value per share and exercise price) of the options  immediately after the change
is not greater than the  aggregate  intrinsic  value of the options  immediately
before the change;  ii) the ratio of the exercise price per option to the market
value per share is not  reduced;  and iii) the  vesting  provisions  and  option
period of the original option grant remain the same.

As part of the Spin-off,  each holder of an option to purchase one share of KCSI
common stock received  options to purchase two shares of Stilwell  common stock.
The option  exercise  price for the KCSI and Stilwell stock options was prorated
based on the market value for KCSI and Stilwell  common stock on the date of the
Spin-off.

The changes made to the  Company's  fixed stock option grants as a result of the
Spin-off  resulted in the option holder  having the same economic  position both
before and after the Spin-off.  In accordance  with the provisions of EITF 90-9,
the Company, therefore, did not record additional compensation expense.

Restricted Stock and Incentive Option Plan
Subsequent to the Spin-off, KCSI adopted a restricted stock and option incentive
plan for its management  employees.  Under this plan,  all management  employees
were provided the opportunity to purchase a certain number of restricted  shares
of KCSI and were also granted KCSI stock options. The number of shares available
for  purchase and the number of options  granted were based on the  compensation
level of the employee.  These shares and options are restricted  from sale for a
period of three years for senior  management and two years for other  management
employees. The exercise price of the stock options is based on the mean price on
the date the restricted  shares were purchased.  KCSI provided senior management
with the option of using a

10

sixty-day  interest-bearing  full  recourse  note to purchase  these  restricted
shares.  As of July 31, 2000, the Company had outstanding  loans due from senior
management  of  approximately  $2.2 million  related to these  restricted  stock
purchases.  These  loans  accrue  interest  at 6.49% and are due and  payable on
September 13, 2000.

As of August 4, 2000, management employees have purchased 469,744 shares of KCSI
restricted  stock and 904,844  corresponding  stock  options have been  granted.
These  restricted  shares  and  options do not  affect  the  earnings  per share
computations for the three and six-month  periods ended June 30, 2000;  however,
they will effect future period earnings per share computations.


6.    The Company's inventories primarily consist of materials and supplies
related to rail transportation.


7.  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 control.  Investments in  unconsolidated  affiliates at June 30, 2000
include,  among others,  equity  interests in Grupo  Transportacion  Ferroviaria
Mexicana,  S.A.  de  C.V.  ("Grupo  TFM"),  Southern  Capital  Corporation,  LLC
("Southern  Capital"),  Mexrail,  Inc.  ("Mexrail") and the Panama Canal Railway
Company.

            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 (together with certain of 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.

Condensed financial  information of certain  unconsolidated  affiliates is shown
below.  Financial information of immaterial  unconsolidated  affiliates has been
omitted:



Financial Condition (dollars in millions):

                           June 30, 2000                 December 31, 1999
                    ------------------------------   --------------------------
                                           Southern                      Southern
                     Mexrail   Grupo TFM (a)Capital  Mexrail Grupo TFM (a)Capital
                                                       
Current assets       $  30.2   $   157.4 $    1.6    $  23.9  $  134.4   $  0.1
Non-current assets      43.1     1,888.2    267.7       43.6   1,905.7    274.6
                     -------   --------- --------    -------  --------   ------
    Assets           $  73.3   $ 2,045.6 $  269.3    $  67.5  $2,040.1   $274.7
                     =======   ========= ========    =======  ========   ======

Current liabilities  $  33.3   $   230.1 $    1.1    $  33.3  $  255.9   $   -
Non-current liabilities  7.8       644.2    210.4        5.7     672.9    218.5
Minority interest         -        356.1       -          -      343.9       -
Equity of stockholders
  and partners          32.2       815.2     57.8       28.5     767.4     56.2
                     -------   --------- --------    -------  --------   ------
   Liabilities and
     equity          $  73.3   $ 2,045.6 $  269.3    $  67.5  $2,040.1   $274.7
                     =======   ========= ========    =======  ========   ======

KCSI's investment    $  13.6   $   302.4 $   28.9    $  13.7  $  286.5   $ 28.1
                     =======   ========= ========    =======  ========   ======


11



Operating Results (dollars in millions):
                                  Three Months                 Six Months
                                 Ended June 30,              Ended June 30,
                              --------------------       ------------------
                                2000        1999           2000        1999
                              --------------------       ------------------
                                                          
Revenues:
   Mexrail                    $   13.7     $  12.7       $   26.9     $  23.6
   Grupo TFM (a)                 163.3       139.2          310.0       251.7
   Southern Capital                7.6         6.4           15.5        14.4

  Operating costs and expenses:
   Mexrail                    $   12.9     $  12.3       $   26.1     $  22.7
   Grupo TFM (a)                 110.6       100.0          217.0       188.7
   Southern Capital                6.9         5.6           13.9        12.3

  Net income:
   Mexrail                    $    0.3     $   0.7       $    0.1     $   0.4
   Grupo TFM (a)                  19.2         1.2           39.1         2.6
   Southern Capital                0.7         3.5            1.6         4.8

(a)   Grupo TFM is presented on a U.S. GAAP basis.




8. 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.



  Supplemental Cash Flow Information (in millions):
                                                               Six Months
                                                             Ended June 30,
                                                          --------------------
                                                            2000        1999
                                                          -------     --------
                                                                

  Interest paid (includes $2.4 and $0.9, respectively,
      from discontinued operations)                       $  44.5     $   34.6
  Income taxes paid (includes $174.7 and $52.3,
      respectively, from discontinued operations)           148.5         39.0


Noncash Investing and Financing Activities:

In January 2000,  KCSI borrowed $125 million under the Stilwell  Credit Facility
to retire debt  obligations as discussed in Note 4. Stilwell assumed this credit
facility and repaid the $125 million in March 2000. Upon such  assumption,  KCSI
was released from all obligations,  and Stilwell became the sole obligor,  under
the Stilwell Credit Facility.  The Company's  indebtedness decreased as a result
of the assumption of this indebtedness by Stilwell.

In first quarter 2000, the Company issued  approximately  183,117 shares of KCSI
common stock under the Eleventh  Offering of the Employee  Stock  Purchase  Plan
("ESPP"). These shares, totaling a purchase price of approximately $6.3 million,
were subscribed and paid for through employee payroll  deductions in 1999. There
were no shares of KCSI common  stock issued under an offering of the ESPP during
the six months ended June 30, 1999.

The Company's Board of Directors  declared a quarterly  dividend of $4.6 million
in December 1999,  which was paid to common  stockholders  in January 2000. Upon
declaration,  the Company reduced retained earnings and recorded a liability for
the required payment.

Certain subsidiaries and affiliates of Stilwell  (discontinued  operations) hold
various 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

12

investments,   net  of  deferred  income  taxes,  in  stockholders'   equity  as
accumulated  other  comprehensive  income.  For the three and six-month  periods
ended June 30, 2000, the Company recorded its proportionate share of the gain in
market  value  of  these   investments   of  $0.9  million  and  $5.9   million,
respectively,  net of deferred taxes. For the three and six-month  periods ended
June 30,  1999,  the Company  recorded  its  proportionate  share of the gain in
market  value  of  these   investments  of  $18.0  million  and  $17.9  million,
respectively,  net of deferred  income taxes.  Subsequent  to the Spin-off,  the
Company  does  not  expect  to  hold  investments  that  are  accounted  for  as
"available-for-sale" securities.


9. The following accounting  pronouncements are not yet effective,  but may have
an impact on the Company's  consolidated  condensed  financial  statements  upon
adoption.

Derivative  Instruments  and Hedging  Activities.  In June 1998,  the  Financial
Accounting  Standards  Board ("FASB") issued  Statement of Financial  Accounting
Standards No. 133 "Accounting for Derivative Instruments and Hedging Activities"
("SFAS  133").  SFAS 133  establishes  accounting  and  reporting  standards for
derivative  financial  instruments,  including  certain  derivative  instruments
embedded in other contracts, and for hedging activities. It requires recognition
of all  derivatives  as either  assets or  liabilities  measured  at fair value.
Initially, the effective date of SFAS 133 was for all fiscal quarters for fiscal
years  beginning  after June 15, 1999.  In June 1999,  however,  the FASB issued
Statement of Financial  Accounting  Standards No. 137 "Accounting for Derivative
Instruments  and Hedging  Activities  - Deferral of the  Effective  Date of FASB
Statement No. 133 - an amendment of FASB Statement No. 133",  which deferred the
effective  date of SFAS  133 for one year so that it will be  effective  for all
fiscal  quarters of all fiscal years  beginning after June 15, 2000. The Company
is reviewing  the  provisions  of SFAS 133 and expects  adoption by the required
date.  The  adoption  of SFAS 133 with  respect to existing  hedge  transactions
discussed  below is not  expected  to have a  material  impact on the  Company's
results of operations, financial position or cash flows.

The Company  currently has a program to hedge against  fluctuations in the price
of diesel  fuel,  and also enters into fuel  purchase  commitments  from time to
time.  During the six months  ended June 30,  2000 the  Company was party in two
diesel fuel cap transactions.  Each diesel fuel transaction hedged three million
gallons of fuel at a cap price of $0.60 per gallon.  These  hedging  instruments
expired on June 30, 2000 and March 31, 2000, respectively.  The Company received
approximately $770 thousand during the six months ended June 30, 2000 related to
these diesel fuel cap  transactions  and recorded the proceeds as a reduction of
diesel fuel expense.

Additionally,  in  accordance  with the  provision  of the KCS  Credit  Facility
requiring the Company to manage its interest rate risk through hedging activity,
in first quarter 2000 the Company  entered into five separate  interest rate cap
agreements for an aggregate  notional amount of $200 million expiring on various
dates in 2002.  The interest rate caps are linked to LIBOR.  $100 million of the
aggregate notional amount provides a cap on the Company's interest rate of 7.25%
plus the  applicable  spread,  while $100 million limits the interest rate to 7%
plus the applicable  spread.  Counterparties to the interest rate cap agreements
are  major  financial  institutions  who  also  participate  in the  New  Credit
Facilities.   The  Company   believes   that   credit  loss  from   counterparty
non-performance is remote.

Further,  the  Company  continues  to  evaluate  alternatives  with  respect  to
utilizing foreign currency  instruments to hedge its U.S. dollar  investments in
Grupo TFM as market  conditions  change or exchange rates fluctuate.  Currently,
the Company has no outstanding foreign currency hedges.

Stock  Compensation.  In March 2000, the FASB issued FASB Interpretation No. 44,
"Accounting  for  Certain   Transactions   involving  Stock   Compensation,   an
Interpretation  of APB Opinion No. 25" ("FIN 44").  Since its  issuance in 1972,
questions  have been  raised  about  the  application  of APB  Opinion  No.  25,
"Accounting for Stock Issued to Employees" ("APB 25"). FIN 44 was issued to

13

clarify,  among other  issues:  i) the  definition  of employee  for purposes of
applying APB 25; ii) the criteria for determining  whether a plan qualifies as a
non-compensatory  plan; iii) the accounting consequence of various modifications
to the terms of a previously  fixed stock option grant;  and iv) the  accounting
for an exchange of stock compensation awards in a business  combination.  FIN 44
also  addresses  the  treatment  of  stock  options  in  the  case  of  spin-off
transactions  and other equity  restructuring.  FIN 44 is effective July 1, 2000
and the Company  expects to adopt its provisions  during third quarter 2000. The
Company  does not expect  adoption  of FIN 44 to have a  material  impact on its
results of  operations,  financial  position  or cash flows.  Additionally,  the
provisions of FIN 44 relating to spin-off transactions are consistent with those
of EITF 90-9,  and,  therefore,  the Company does not expect FIN 44 to result in
any changes in the Company's  accounting for stock transactions  relating to the
Spin-off. See Note 5.

Cash  Flow  presentation  of  Income  Tax  Benefit  Realized  upon  Exercise  of
Nonqualified  Stock  Options.  In July 2000,  the EITF released Issue No. 00-15,
"Classification  in the  Statement  of Cash  Flows  of the  Income  Tax  Benefit
Realized by a Company upon  Employee  Exercise of a  Nonqualified  Stock Option"
("EITF  00-15").  Companies  receive an income tax deduction for the  difference
between the exercise price and the market price of a  nonqualified  stock option
upon exercise by the employee.  There is diversity in practice as some companies
classify  this tax benefit as an  operating  cash flow in the  statement of cash
flows,  while other  companies  classify it as a  financing  activity.  KCSI has
historically  classified  this  tax  benefit  as a  financing  activity  in  the
statement of cash flows. The consensus  reached by EITF 00-15 indicates that the
income tax benefit realized upon employee exercise of nonqualified stock options
should be classified  in the  operating  section of the statement of cash flows.
This  consensus  is to be adopted for  quarters  ending  after July 20, 2000 and
comparative  cash flow  statements  must be  restated.  The Company is currently
reviewing  the  provisions  of EITF 00-15 and expects  adoption in third quarter
2000.  The  Company  expects  that  adoption  of EITF  00-15  will  result  in a
reclassification of related cash flows provided by financing  activities to cash
flows provided by operating activities for each period presented.


10. 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,  1999.  The  following  provides a
discussion of the Bogalusa Cases and Duncan Case.

Bogalusa Cases.  In July 1996, KCSR was named as one of twenty-seven  defendants
in various lawsuits in Louisiana and Mississippi arising from the explosion of a
rail car loaded with chemicals in Bogalusa,  Louisiana on October 23, 1995. As a
result of the explosion,  nitrogen  dioxide and oxides of nitrogen were released
into the  atmosphere  over parts of that town and the  surrounding  area causing
evacuations  and  injuries.  Approximately  25,000  residents of  Louisiana  and
Mississippi have asserted claims to recover damages allegedly caused by exposure
to the chemicals.

KCSR neither  owned nor leased the rail car or the rails on which it was located
at the time of the explosion in Bogalusa.  KCSR did, however,  move the rail car
from Jackson to Vicksburg,  Mississippi, where it was loaded with chemicals, and
back to Jackson where the car was tendered to the Illinois  Central  Corporation
("IC").  The  explosion  occurred  more  than 15 days  after  the  Company  last
transported  the rail car. The car was loaded in excess of its standard  weight,
but  under  the  car's  capacity,  when it was  transported  by the  Company  to
interchange with the IC.

The trial of a group of twenty  plaintiffs in the Mississippi  lawsuits  arising
from the  chemical  release  resulted in a jury verdict and judgment in favor of
KCSR in June  1999.  The jury  found  that KCSR was not  negligent  and that the
plaintiffs  had  failed  to prove  that  they  were  damaged.  The  trial of the
Louisiana  class action is  scheduled to commence on June 11, 2001.  No date has
been scheduled for the trial of the additional plaintiffs in Mississippi.

14

KCSR believes  that its exposure to liability in these cases is remote.  If KCSR
were to be found  liable for punitive  damages in these  cases,  such a judgment
could have a material  adverse  effect on the Company's  results of  operations,
financial position and cash flows.

Duncan Case. In 1998, a jury in Beauregard Parish,  Louisiana returned a verdict
against KCSR in the amount of $16.3 million. The Louisiana state case arose from
a railroad  crossing  accident which occurred at Oretta,  Louisiana on September
11, 1994, in which three individuals were injured. Of the three, one was injured
fatally,  one was  rendered  quadriplegic  and the third  suffered  less serious
injuries.

Subsequent  to the  verdict,  the  trial  court  held that the  plaintiffs  were
entitled to interest on the judgment from the date the suit was filed, dismissed
the verdict  against one defendant and reallocated the amount of that verdict to
the remaining  defendants.  The resulting total judgment against KCSR,  together
with interest, was $27.7 million as of June 30, 2000.

On November 3, 1999,  the Third Circuit  Court of Appeals in Louisiana  affirmed
the judgment.  Review is now being sought in the  Louisiana  Supreme  Court.  On
March 24, 2000,  the Louisiana  Supreme Court granted KCSR's  Application  for a
Writ of Review  regarding  this case.  Independent  trial  counsel has expressed
confidence to KCSR  management  that the Louisiana  Supreme Court will set aside
the district court and court of appeals  judgments in this case. KCSR management
believes it has meritorious  defenses and that it will ultimately prevail in its
appeal to the Louisiana  Supreme Court.  If the verdict were to stand,  however,
the judgment and  interest are in excess of the  Company's  existing $10 million
insurance coverage for this case and could have a material adverse effect on the
Company's consolidated results of operations, financial position and cash flows.


11.  Dividends  Suspended for KCSI Common Stock.  During first quarter 2000, the
Company's  Board  of  Directors  announced  that,  based  upon a  review  of the
Company's  dividend  policy  in  conjunction  with  the  New  Credit  Facilities
discussed above and in light of the anticipated  Spin-off, it decided to suspend
common stock dividends of KCSI under the existing structure of the Company. This
action  complies  with the terms and  covenants  of the New  Credit  Facilities.
Subsequent  to the  Spin-off,  the  separate  Boards of KCSI and  Stilwell  will
determine the appropriate dividend policy for their respective companies.  It is
not anticipated,  however, that KCSI will make any cash dividend payments to its
common stockholders for the foreseeable future.

15

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. Readers can identify these
forward-looking  comments  by the use of such  verbs  as  expects,  anticipates,
believes or similar verbs or conjugations  of such verbs.  The actual results of
operations of Kansas City Southern  Industries,  Inc.  ("KCSI" or the "Company")
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/A  dated  June 3,  1997,  which  is on file  with  the U.S.
Securities and Exchange  Commission (File No. 1-4717) and is hereby incorporated
by reference herein.  Readers are strongly  encouraged to consider these factors
when evaluating any  forward-looking  comments.  The Company will not update any
forward-looking comments set forth in this Form 10-Q.

The discussion  herein is intended to clarify and focus on the Company's results
of operations,  certain changes in its financial  position,  liquidity,  capital
structure and business  developments for the periods covered by the consolidated
condensed  financial  statements  included under Item 1 of this Form 10-Q.  This
discussion  should be read in  conjunction  with  these  consolidated  condensed
financial  statements  and  the  related  notes  thereto,  and is  qualified  by
reference thereto.

KCSI, a Delaware Corporation organized in 1962, is a diversified holding company
with principal  operations in rail  transportation  and financial  services.  As
discussed in "Recent Developments", on July 12, 2000 KCSI completed its spin-off
of Stilwell Financial Inc.  ("Stilwell"),  the Company's  wholly-owned financial
services  subsidiary.  Subsequent to the spin-off of Stilwell,  KCSI's principal
operations are rail transportation.

The Company  supplies its various  subsidiaries  with  managerial,  legal,  tax,
financial and accounting services,  in addition to managing certain investments.
Kansas City Southern Lines, Inc. ("KCSL"), a wholly-owned subsidiary of KCSI, is
the holding company for all of the  subsidiaries  comprising the  Transportation
operations. KCSL's principal subsidiaries and affiliates include, among others:

o     The Kansas City Southern Railway Company ("KCSR"), a wholly-owned
      subsidiary of KCSL;
o     Gateway Western Railway Company ("Gateway Western"), a wholly-owned
      subsidiary of KCSR;
o     Grupo Transportacion Ferroviaria Mexicana, S.A. de C.V. ("Grupo
      TFM"), an approximate 37% owned affiliate of KCSR.   Grupo TFM owns 80%
      of the common stock of TFM, S.A. de C.V. ("TFM");
o     Mexrail, Inc. ("Mexrail"), a 49% owned affiliate of KCSR.  Mexrail
      wholly owns the Texas Mexican Railway Company ("Tex Mex");
o     Southern Capital Corporation, LLC ("Southern Capital"), a 50% owned
      affiliate of KCSR; and
o     Panama Canal Railway Company ("PCRC"), a 42% owned affiliate of KCSR.

These  businesses  operate a railroad  system that  provides  shippers with rail
freight  service in key commercial  and industrial  markets of the United States
and Mexico.

16

RECENT DEVELOPMENTS

Spin-off of Stilwell Financial Inc.
On June 14, 2000 KCSI's  Board of  Directors  approved the spin-off of Stilwell,
the Company's  then  wholly-owned  financial  services  subsidiary.  Stilwell is
comprised of Janus Capital  Corporation,  an approximate 81.5% owned subsidiary;
Berger LLC, an approximate 86% owned  subsidiary;  Nelson Money Managers Plc, an
80% owned subsidiary;  DST Systems, Inc., an equity investment in which Stilwell
holds an approximate 32% interest;  and miscellaneous  other financial  services
subsidiaries and equity investments.

On July 12, 2000,  KCSI  completed  its  spin-off of Stilwell  through a special
dividend of Stilwell  common stock  distributed to KCSI common  stockholders  of
record on June 28, 2000  ("Spin-off").  The Spin-off occurred after the close of
business  of the New York  Stock  Exchange  on July  12,  2000,  and  each  KCSI
stockholder  received  two shares of the common  stock of Stilwell for every one
share of KCSI  common  stock  owned on the  record  date.  The  total  number of
Stilwell shares distributed was 222,999,786.

As previously  disclosed,  on July 9, 1999,  KCSI received a tax ruling from the
Internal  Revenue  Service  ("IRS") which states that for United States  federal
income tax  purposes the Spin-off  qualifies  as a tax-free  distribution  under
Section 355 of the Internal Revenue Code of 1986, as amended.  Additionally,  in
February 2000, the Company  received a favorable  supplementary  tax ruling from
the IRS which allowed for the assumption of $125 million of KCSI indebtedness by
Stilwell, which had no effect on the previously issued tax ruling.


KCSI Reverse Stock Split.  Also on July 12, 2000, KCSI completed a reverse stock
split  whereby  every two shares of KCSI common  stock were  converted  into one
share of KCSI common  stock.  Earnings  per share  computations  for each period
discussed  herein  reflect this  one-for-two  reverse  stock split.  KCSI common
stockholders approved this reverse stock split in 1998.


Re-capitalization  of the  Company's  Debt  Structure.  In  preparation  for the
Spin-off,  the Company re-capitalized its debt structure in January 2000 through
a series of transactions as follows:

Bond Tender and Other Debt Repayment. On December 6, 1999, KCSI commenced offers
to  purchase  and  consent  solicitations  with  respect  to any  and all of the
Company's  outstanding  7.875% Notes due July 1, 2002, 6.625% Notes due March 1,
2005,  8.8% Debentures due July 1, 2022, and 7% Debentures due December 15, 2025
(collectively "Debt Securities" or "notes and debentures").

Approximately  $398.4 million of the $400 million  outstanding  Debt  Securities
were validly tendered and accepted by the Company.  Total consideration paid for
the repurchase of these  outstanding  notes and  debentures was $401.2  million.
Funding for the  repurchase  of these Debt  Securities  and for the repayment of
$264 million of borrowings under  then-existing  revolving credit facilities was
obtained  from two new credit  facilities  (the "KCS  Credit  Facility"  and the
"Stilwell Credit Facility",  or collectively "New Credit  Facilities"),  each of
which was entered  into on January 11,  2000.  These New Credit  Facilities,  as
described further below, provided for total commitments of $950 million.

In first  quarter  2000,  the  Company  reported  an  extraordinary  loss on the
extinguishment  of the  Company's  notes and  debentures of  approximately  $5.9
million, net of income taxes of approximately $3.2 million.

KCS Credit Facility.  The KCS Credit Facility provides for a total commitment of
$750 million,  comprised of three separate term loans totaling $600 million with
$200 million due January 11,


17

2001,  $150 million due December 30, 2005 and $250 million due December 30, 2006
and  a  revolving  credit  facility  available  until  January  11,  2006  ("KCS
Revolver").  The availability under the KCS Revolver is $150 million and will be
reduced to $100 million on January 2, 2001. Letters of credit are also available
under the KCS  Revolver up to a limit of $90 million.  Borrowings  under the KCS
Credit  Facility are secured by  substantially  all of KCSI's  remaining  assets
(after the Spin-off).

On January 11, 2000,  KCSR  borrowed the full amount ($600  million) of the term
loans and used the proceeds to repurchase the Debt Securities, retire other debt
obligations and pay related fees and expenses.  No funds were initially borrowed
under the KCS Revolver. Proceeds of future borrowings under the KCS Revolver are
to be used for working  capital and for other general  corporate  purposes.  The
letters  of credit  under the KCS  Revolver  may be used for  general  corporate
purposes.

Interest on the outstanding  loans under the KCS Credit Facility shall accrue at
a rate per annum based on the London  interbank  offered  rate  ("LIBOR") or the
prime rate, as the Company shall select.  Each loan shall accrue interest at the
selected rate plus the applicable  margin,  which will be determined by the type
of loan.  Until the term loan maturing in 2001 is repaid in full, the term loans
maturing  in 2001 and 2005 and all  loans  under the KCS  Revolver  will have an
applicable  margin of 2.75% per annum for LIBOR priced loans and 1.75% per annum
for prime  rate  priced  loans and the term loan  maturing  in 2006 will have an
applicable  margin of 3.00% per annum for LIBOR priced loans and 2.00% per annum
for prime rate based  loans.  The  interest  rate with  respect to the term loan
maturing  in 2001 is also  subject to 0.25% per annum  interest  rate  increases
every three  months  until such term loan is paid in full,  at which  time,  the
applicable  margins for all other loans will be reduced and may fluctuate  based
on the leverage ratio of the Company at that time.

The KCS Credit Facility requires the payment to the banks of a commitment fee of
0.50%  per  annum on the  average  daily,  unused  amount  of the KCS  Revolver.
Additionally  a fee equal to a per annum rate equal to 0.25% plus the applicable
margin  for LIBOR  priced  revolving  loans will be paid on any letter of credit
issued under the KCS Credit Facility.  The KCS Credit Facility  contains certain
covenants,  among others, as follows: i) restricts the payment of cash dividends
to common stockholders;  ii) limits annual capital  expenditures;  iii) requires
hedging instruments with respect to at least 50% of the outstanding  balances of
each of the term loans maturing in 2005 and 2006 to mitigate  interest rate risk
associated with the new variable rate debt; and iv) provides  leverage ratio and
interest  coverage  ratio  requirements  typical to  agreements of this type and
companies with current credit characteristics. These covenants, along with other
provisions  could  restrict  maximum  utilization  of the facility.  Issue costs
relating to the KCS Credit Facility of approximately $17.6 million were deferred
and are being amortized on a straight-line basis over the respective term of the
loans. The difference  between the  straight-line  method and interest method of
amortization is not material.

In accordance  with the  provision  requiring the Company to manage its interest
rate risk through  hedging  activity,  in first quarter 2000 the Company entered
into five separate interest rate cap agreements for an aggregate notional amount
of $200 million  expiring on various  dates in 2002.  The interest rate caps are
linked to LIBOR. $100 million of the aggregate notional amount provides a cap on
the Company's  interest  rate of 7.25% plus the  applicable  spread,  while $100
million   limits  the  interest   rate  to  7%  plus  the   applicable   spread.
Counterparties   to  the  interest  rate  cap  agreements  are  major  financial
institutions  who also  participate  in the New Credit  Facilities.  The Company
believes that credit loss from counterparty non-performance is remote.

Stilwell  Credit  Facility.  On January 11, 2000,  KCSI also arranged a new $200
million 364-day senior unsecured competitive  Advance/Revolving  Credit Facility
("Stilwell Credit Facility"). KCSI borrowed $125 million under this facility and
used the  proceeds to retire  debt  obligations  as  discussed  above.  Stilwell
assumed this credit facility, including the $125 million borrowed

18

thereunder,  and upon  completion  of the  Spin-off,  KCSI was released from all
obligations thereunder. Stilwell repaid the $125 million in March 2000.


Dividends  Suspended  for KCSI Common Stock.  During first quarter 2000,  the
Company's  Board  of  Directors  announced  that,  based  upon a  review  of the
Company's  dividend  policy  in  conjunction  with  the  New  Credit  Facilities
discussed above and in light of the anticipated  Spin-off, it decided to suspend
common stock dividends of KCSI under the existing structure of the Company. This
action  complies  with the terms and  covenants  of the New  Credit  Facilities.
Subsequent  to the  Spin-off,  the  separate  Boards of KCSI and  Stilwell  will
determine the appropriate dividend policy for their respective companies.  It is
not anticipated,  however, that KCSI will make any cash dividend payments to its
common stockholders for the foreseeable future.


Expiration of the Capital Call Related to TFM. In conjunction with the financing
of TFM in 1997,  the  Company  entered  into a  Capital  Contribution  Agreement
("Agreement")  with Grupo TFM, TMM and the financing  institutions  of TFM. This
Agreement  extended  for a three year period  through June 30, 2000 and outlined
the terms whereby the Company could be responsible for approximately $74 million
of a capital call if certain  performance  benchmarks  outlined in the Agreement
were not met by TFM. On July 10, 2000 TMM announced that TFM had met or exceeded
all benchmarks included in the Agreement and that the terms of the Agreement had
expired.


Restricted  Stock and Option  Incentive Plan.  Subsequent to the Spin-off,  KCSI
adopted  a  restricted  stock  and  option  incentive  plan  for its  management
employees.   Under  this  plan,  all  management  employees  were  provided  the
opportunity to purchase a certain  number of restricted  shares of KCSI and were
also granted KCSI stock options. The number of shares available for purchase and
the  number of  options  granted  were  based on the  compensation  level of the
employee.  These  shares and  options are  restricted  from sale for a period of
three years for senior management and two years for other management  employees.
The exercise  price of the stock  options is based on the mean price on the date
the restricted  shares were purchased.  KCSI provided senior management with the
option of using a  sixty-day  interest-bearing  full  recourse  note to purchase
these restricted  shares. As of July 31, 2000, the Company had outstanding loans
due from  senior  management  of  approximately  $2.2  million  related to these
restricted stock purchases. These loans accrue interest at 6.49% and are due and
payable on September 13, 2000.

As of August 4, 2000, management employees have purchased 469,744 shares of KCSI
restricted  stock and 904,844  corresponding  stock  options have been  granted.
These  restricted  shares  and  options do not  affect  the  earnings  per share
computations for the three and six-month  periods ended June 30, 2000;  however,
they will effect future period earnings per share computations.


RESULTS OF OPERATIONS

The Company  reported second quarter 2000 income from  continuing  operations of
$8.8 million ($.15 per diluted share) compared to $5.2 million ($.09 per diluted
share) in second quarter 1999; a diluted earnings per share  improvement of 67%.
This  $3.6  million  increase  resulted  primarily  from an  increase  in equity
earnings of Grupo TFM of $7.5 million quarter to quarter,  partially offset by a
decline in domestic operating income of $1.3 million and an increase in interest
expense  of  $3.8  million.   The  Company  reported  income  from  discontinued
operations (i.e. Stilwell) of $151.7 million ($2.59 per diluted share) in second
quarter  2000  compared to $70.9  million  ($1.22 per  diluted  share) in second
quarter 1999,  primarily due to higher average assets under  management  coupled
with improving  operating  margins quarter to quarter.  The Company reported net
income of $160.5  million  ($2.74 per  diluted  share) for second  quarter  2000
versus $76.1 million ($1.31 per diluted share) in second quarter 1999.

19

For the six months  ended  June 30,  2000,  income  from  continuing  operations
increased  $6.4 million,  or 50%, to $19.2 million ($.33 per diluted share) from
$12.8 million  ($.22 per diluted  share) for the six months ended June 30, 1999.
Similar to second quarter  results,  an increase in equity earnings of Grupo TFM
of $15.2  million  for the six months  ended June 30,  2000  compared to the six
months  ended  June 30,  1999 was  partially  offset  by a decline  in  domestic
operating  profit of $7.7  million and an  increase in interest  expense of $7.3
million.  Also  contributing  to the increase was an  improvement  in income tax
expense  of $4.9  million  due to a lower  effective  tax  rate  related  to the
Company's  equity  earnings  from Grupo TFM.  The Company  reported  income from
discontinued  operations  of $340.4  million  ($5.82 per diluted  share) for the
first six months of 2000 compared to $131.9 million ($2.28 per diluted share) in
the same 1999 period  primarily due to higher  average  assets under  management
coupled with improving operating margins period to period.

In connection  with the  Company's  re-capitalization  of its debt  structure as
discussed  above in  "Recent  Developments",  KCSI  retired  approximately  $398
million  in  long-term   indebtedness  prior  to  their  scheduled   maturities.
Accordingly,  the  Company  recorded  extraordinary  debt  retirement  costs  of
approximately  $5.9 million (net of income taxes of $3.2  million),  or $.10 per
diluted  share,  during the six months  ended June 30,  2000.  Net income of the
Company was $353.7  million  ($6.05 per diluted  share) for the six months ended
June 30, 2000 compared to $144.7  million  ($2.50 per diluted share) for the six
months ended June 30, 1999.


Continuing Operations

The  discussion  that  follows  addresses  the  results  of  operations  of  the
continuing  operations  of the  Company.  The revenue  and  expense  information
presented herein for the combined  KCSR/Gateway  Western reflects the results of
KCSR/Gateway  Western operating companies on a stand-alone basis. The results of
KCSR or Gateway Western subsidiaries and affiliates are excluded.



The following tables summarize the income statement components of the continuing
operations of the Company,  provide a detailed analysis of KCSR/Gateway  Western
revenues and carloads and provide a detailed  analysis of  KCSR/Gateway  Western
expenses, as applicable, for the three and six-month periods ended June 30, 2000
and June 30, 1999, respectively (in millions):

                                         Three Months            Six Months
                                        Ended June 30,         Ended June 30,
                                     -------------------     -----------------
                                       2000        1999       2000       1999
                                     -------      ------     ------     ------
                                                            
Revenues                             $ 144.4      $148.7     $293.3     $300.6
Costs and expenses                     111.7       114.6      228.3      227.8
Depreciation and amortization           14.3        14.4       28.6       28.7
                                     -------      ------     ------     ------

Operating income                        18.4        19.7       36.4       44.1
Equity in net earnings of
  unconsolidated affiliates:
   Grupo TFM                             8.0         0.5       16.2        1.0
   Other                                 1.2         1.6        1.8        2.2
Interest expense                       (18.4)      (14.6)     (35.9)     (28.6)
Other, net                               0.9         1.0        3.6        1.9
                                     -------      ------     ------     ------
   Income from continuing operations
     before income taxes                10.1         8.2       22.1       20.6
Income tax provision                     1.3         3.0        2.9        7.8
                                     -------      ------     ------     ------

   Income from continuing operations $   8.8      $  5.2     $ 19.2     $ 12.8
                                     -------      ------     ------     ------


20


                                                                             Carloads and
                                            Revenues                       Intermodal Units
                                          (in millions)                     (in thousands)
                                 Three months       Six months       Three months    Six months
                                ended June 30,    ended June 30,    ended June 30,  ended June 30,
                                2000     1999     2000     1999     2000     1999    2000    1999
                              -------  -------  -------  -------   -----    -----   -----   -----
                                                                    
General commodities:
  Chemical and petroleum      $  32.5  $  33.9  $  64.5  $  67.4    38.4     42.5    78.2    84.6
  Paper and forest               27.3     26.0     53.6     51.9    41.2     42.2    82.3    83.6
  Agricultural and mineral       30.0     32.0     62.5     63.4    41.8     46.0    86.1    89.5
                              -------  -------  -------  -------   -----    -----   -----   -----
Total general commodities        89.8     91.9    180.6    182.7   121.4    130.7   246.6   257.7
  Intermodal and automotive      15.7     14.5     31.1     27.3    63.5     57.6   121.3   107.6
  Coal                           26.1     26.6     55.2     56.3    46.6     45.6    94.5    98.4
                              -------  -------  -------  -------   -----    -----   -----   -----
Carloads and related revenues   131.6    133.0    266.9    266.3    231.5   233.9   462.4   463.7
  Other rail-related revenues    10.4     12.6     21.5     24.9
                              -------  -------  -------  -------   -----    -----   -----   -----
   Total KCSR/Gateway
    Western revenues
    and carloads                142.0    145.6    288.4    291.2    231.5   233.9   462.4   463.7
  Other revenues                  2.4      3.1      4.9      9.4
                              -------  -------  -------  -------
  Total KCSI Revenues         $ 144.4  $ 148.7  $ 293.3  $ 300.6
                              -------  -------  -------  -------



                                 Three Months          Six Months
                                Ended June 30,       Ended June 30,
                              ------------------   ----------------
                                2000       1999      2000       1999
                              --------   -------   --------   ------

                                                  
Salaries, wages and benefits  $  46.3    $ 49.5    $  96.1    $ 97.0
Fuel                             11.0       7.7       23.1      15.9
Materials and supplies            7.9       8.9       16.1      17.8
Car Hire                          4.2       5.4        6.9      10.6
Purchased services               12.0      12.2       24.9      23.0
Casualties and insurance          6.7       5.6       12.7      12.4
Operating leases                 14.2      13.0       28.6      25.5
Depreciation and amortization    13.2      13.1       26.4      26.3
Other                             5.6       8.3       12.5      15.3
                              -------    ------    -------    ------
   Total KCSR/Gateway Western
     expenses                   121.1     123.7      247.3     243.8
   Other expenses                 4.9       5.3        9.6      12.7
                              -------    ------    -------    ------
     Total KCSI expenses      $ 126.0    $129.0    $ 256.9    $256.5
                              -------    ------    -------    ------



Three Months Ended June 30, 2000 Compared With The Three Months
Ended June 30, 1999

      Income  from  Continuing  Operations.  The  Company  reported  income from
continuing  operations  of $8.8 million for the three months ended June 30, 2000
compared  with $5.2 million for the three months ended June 30, 1999.  This $3.6
million increase resulted primarily from an increase in equity earnings of Grupo
TFM of $7.5 million  quarter to quarter,  partially  offset by a decline in U.S.
operating  income of $1.3  million and an  increase in interest  expense of $3.8
million. KCSI's consolidated second quarter 2000 revenues and operating expenses
declined $4.3 million and $3.0 million, respectively,  resulting in this decline
in operating income.

      Revenues.  Revenues for second  quarter 2000 totaled $144.4 million versus
$148.7 million in 1999.  This $4.3 million  decrease  resulted  primarily from a
decrease in

21

combined KCSR and Gateway Western revenues of approximately  $3.6 million due to
competitive  pricing pressures and demand driven traffic declines.  Although the
congestion  issues that affected  KCSR/Gateway  Western  revenues  during second
quarter 1999 have been eliminated,  KCSR and Gateway Western second quarter 2000
revenues were lower compared to second quarter 1999 due primarily to weakness in
the  chemical  and  petroleum  and  agricultural/mineral  sectors.  These sector
declines  were led by export grain as a result of weak demand,  and soda ash due
to losses of business  resulting from  competitive  routes.  These declines were
partially  offset by growth in the paper and  forest  products,  intermodal  and
intermodal businesses, along with increased yields in most lines of business.

      Operating  Expenses.  Second  quarter  operating  expenses  decreased $3.0
million,  to $126.0 million for the three months ended June 30, 2000 from $129.0
million for the three months ended June 30, 1999, in spite of diesel fuel costs,
which rose  approximately 43% in second quarter 2000 compared to the same period
in 1999.  This decrease was due primarily to  operational  efficiencies  and the
easing of congestion at KCSR and Gateway Western. These operational improvements
led to a quarter over quarter  decrease in salaries,  wages and fringe benefits,
car hire and  materials/supplies  expenses.  In  addition  to higher fuel costs,
these  expense   reductions  were  partially  offset  by  higher  lease  expense
associated with 50 new  locomotives  leased in fourth quarter 1999. The combined
KCSR/Gateway  Western operating ratio for second quarter 2000 was 84.9% compared
to 84.5% in the same 1999 period.

      Interest  Expense.  Interest  expense for the three  months ended June 30,
2000 increased 26% from the prior year quarter due to higher  interest rates and
amortization of debt issuance costs  associated with the debt  re-capitalization
in January 2000, while overall debt balances were lower.

      Unconsolidated  Affiliates.  The Company  recorded equity earnings of $9.2
million from unconsolidated  affiliates for the three months ended June 30, 2000
compared to $2.1 million for the three months ended June 30, 1999.  The increase
is attributed  primarily to equity earnings from Grupo TFM, reflecting continued
operating  improvements  and the tax impact of inflation and fluctuations in the
valuation  of the peso  versus the U.S.  dollar.  Grupo  TFM's  operating  ratio
improved to 67.7% in second  quarter 2000 versus 71.9% in second quarter 1999 as
revenues  increased  approximately 17% quarter to quarter.  Results of Grupo TFM
are reported herein on a U.S. GAAP basis.

Combined  KCSR/Gateway  Western  Operating  Results.  The  following  provides a
comparative  analysis  of the revenue and  expense  components  of  KCSR/Gateway
Western  operating  companies  for the  quarter  ended June 30,  2000 versus the
quarter ended June 30, 1999:

Revenues

      General.   Combined   KCSR  and   Gateway   Western   revenues   decreased
approximately $3.6 million quarter to quarter as declines in coal, chemicals and
petroleum,  and  agriculture  and minerals were offset by increases in paper and
forest products and intermodal and automotive.

      Coal. Coal revenues  declined $0.5 million,  or 1.9%, for the three months
ended June 30, 2000  compared  with the three months ended June 30, 1999.  Lower
coal revenues were primarily  attributable to customer  maintenance  efforts for
various periods during the second quarter,  which  temporarily shut down several
utility plants served by KCSR.  Partially  offsetting these traffic declines was
the addition of a new customer,  a

22

Texas Utilities electric  generating plant in Martin Lake, Texas, as well as the
easing of the congestion, which affected second quarter 1999 coal revenues.

      Chemical and petroleum products. For the three months ended June 30, 2000,
chemical  and  petroleum  product  revenues  decreased  $1.4  million,  or 4.1%,
compared  with the same 1999 period.  This was  primarily a result of lower soda
ash revenues, which declined $1.5 million, or approximately 76%, due to a merger
within the chemical  industry and a new dedicated  soda ash terminal  opening on
the Union Pacific ("UP")  railroad,  which diverted soda ash movements from KCSR
to UP. Management  expects soda ash revenues to remain weak during the remainder
of 2000 and into 2001.

      Paper and forest  products.  Paper and forest product  revenues  increased
$1.3  million,  or 5.0%,  quarter to quarter.  This increase is primarily due to
increased  demand for pulp/paper and lumber products.  Management  believes that
the market for paper and forest  products  will  continue to improve  during the
remainder  of 2000  compared  to the weak  market  demand  experienced  in 1999.
Further,  management believes there is potential for an increase in shipments to
Mexico due to higher demand for woodpulp and scrap paper, and a potential market
for lumber and panel  products as frame and panel  construction  methods  become
more widely accepted in Mexico.

      Agricultural  and  mineral  products.  Agricultural  and  mineral  product
revenues decreased $2.0 million,  or 6.3%, to $30.0 million for the three months
ended June 30, 2000 versus the comparable 1999 period. This decline is primarily
due to lower export grain revenues of $1.7 million,  or 64.6%, and a decrease in
military/other  carloads  of $1.3  million,  or 46.1%.  Export  grain  movements
continue  to be  impacted by  competitive  pricing  issues and a weakness in the
export market.  The decrease in military revenues quarter to quarter relate to a
National Guard move in second quarter 1999 from Camp Shelby, Mississippi to Fort
Irving, California.  This move, which occurs once every eight years, resulted in
higher second quarter 1999 revenues.  These declines were partially  offset by a
$1.0  million  increase in  metal/scrap  revenues due to an  improvement  in the
domestic oil market, which utilizes steel for oil exploration.

      Intermodal and automotive.  Intermodal and automotive  revenues  increased
$1.2  million,  or  8.3%,  quarter  to  quarter,  comprised  of an  increase  in
automotive  revenues  of $1.4  million  partially  offset  by  lower  intermodal
revenues of $0.2 million.  Lower intermodal revenues resulted primarily from the
fourth quarter 1999 closure of two intermodal  facilities  that were not meeting
expectations  and were not  profitable.  These  closures  have resulted in lower
revenues,  but also have improved operating efficiency and profitability of this
business  sector.  During  second  quarter  2000,  the  Company  entered  into a
marketing  agreement with the Norfolk  Southern  Corporation  ("NS") whereby the
Company has agreed to perform haulage services for NS from Meridian, Mississippi
to Dallas,  Texas for an agreed upon haulage fee. Currently there are two trains
operating  per day with the  expectation  that this will increase in the future.
Intermodal  revenues for the last six months of 2000 are expected to increase as
a result of this haulage  agreement.  The Company has  experienced a significant
increase  in  automotive  revenues,  which  nearly  doubled  quarter to quarter.
Automotive  traffic has  increased  due, in part,  to an agreement  reached with
General Motors for automobile parts traffic  originating in the upper midwest of
the United States and terminating in Mexico.  Also  contributing to the increase
in automotive  revenues was additional  traffic  handled by Gateway Western from
Mexico, Missouri to Kansas City originating from the NS. Management expects that
both  intermodal and automotive  revenues will increase  during the remainder of
2000, primarily related to the relationships with NS and CN/IC.

23

Costs and Expenses

      General.  For the three months ended June 30, 2000,  KCSR/Gateway  Western
operating costs decreased $2.6 million from the same three month period in 1999,
largely due to lower  salaries and wages,  car hire and  materials  and supplies
expense,  partially  offset  by an  increase  in fuel  costs,  as well as higher
locomotive lease and maintenance costs.

      Salaries, Wages and Benefits. Salaries, wages and benefits expense for the
three months ended June 30, 2000  decreased  $3.2 million,  or 6.5%,  versus the
comparable 1999 period.  Wage increases to certain classes of union employees of
6% were more than offset by reduced  employee  counts,  lower  overall  overtime
costs, and the use of fewer relief crews. Improvements in operating efficiencies
during second quarter 2000, as well as the absence of congestion  related issues
that existed during second quarter 1999,  contributed to the decline in overtime
and relief crew costs.

      Fuel.  For the three months ended June 30,  2000,  fuel expense  increased
$3.3 million,  or approximately  42.9%,  compared to the three months ended June
30,  1999,  as a result of a 55%  increase in the average fuel price per gallon,
slightly  offset  by an 8%  decrease  in  fuel  usage.  Fuel  costs  represented
approximately  9.1% of total operating  expenses compared to 6.2% in 1999. While
higher market prices have  significantly  impacted overall fuel costs,  improved
fuel  efficiency was achieved as a result of the lease of the 50 new locomotives
by KCSR in late 1999.

      Car Hire. For second  quarter 2000,  car hire expense,  (car hire payable,
net of receivables), declined $1.2 million, or 22.2%, compared to second quarter
1999.  Net car hire  costs  declined  as a result  of lower  rail  cars  on-line
primarily due to improved  operations  and the easing of congestion  compared to
second quarter 1999.

      Casualties  and  Insurance.  For the three  months  ended  June 30,  2000,
casualties and insurance  expense increased $1.1 million compared with the three
months ended June 30, 1999,  reflecting  higher  personal  injury-related  costs
incurred during second quarter 2000.

      Operating  Leases.  For the quarter ending June 30, 2000,  operating lease
expense  increased  $1.2 million,  or 9.2% compared to the second  quarter 1999,
primarily as a result of the 50 new GE 4400 AC locomotives  leased during fourth
quarter 1999.

      Depreciation and Amortization.  Depreciation and amortization  expense was
relatively  flat for the three months ended June 30, 2000  compared to the three
months ended June 30, 1999 due to increases in the asset base offset by property
retirements.

      Operating  Income  and  Operating  Ratio.  Operating  income for the three
months ended June 30, 2000 decreased $1.0 million, or 4.6%, compared to the same
three-month  period in 1999.  This decline in operating  income  resulted from a
2.5%  decrease  in  revenues  partially  offset by a 2.1%  decline in  operating
expenses.  These factors also  resulted in a combined  KCSR and Gateway  Western
operating  ratio of 84.9% in second  quarter  2000  compared  to 84.5% in second
quarter 1999.

24

Six Months Ended June 30, 2000 Compared With The Six Months Ended June 30, 1999

      Income  from  Continuing  Operations.  The  Company  reported  income from
continuing  operations  of $19.2  million for the six months ended June 30, 2000
compared  with $12.8  million for the six months ended June 30, 1999.  This $6.4
million increase resulted primarily from an increase in equity earnings of Grupo
TFM of $15.2  million  period to period,  partially  offset by a decline in U.S.
operating  income of $7.7  million and an  increase in interest  expense of $7.3
million.  Also  contributing  to the increase was an  improvement  in income tax
expense of $4.9  million due to the lower  effective  tax rate related to equity
earnings from Grupo TFM as discussed above.

      Revenues. Revenues totaled $293.3 million for the first six months of 2000
versus $300.6 million in the comparable  period in 1999.  This $7.3 million,  or
2.4%,  decrease resulted  primarily from lower combined KCSR and Gateway Western
revenues of approximately $2.8 million. Similar to second quarter 2000, combined
KCSR and Gateway Western revenues decreased primarily due to competitive pricing
pressures and demand driven  traffic  declines in most major  commodity  groups,
partially offset by increased automotive traffic and higher yields in most lines
of business.

      Operating  Expenses.  Operating  expenses were  relatively  flat period to
period in spite of diesel fuel costs,  which rose $7.2  million,  or 45%, in the
first  six  months of 2000  compared  to the same  period  in 1999.  Operational
efficiencies  at KCSR and Gateway  Western  led to a decrease  in  salaries  and
wages, car hire and  materials/supplies  expense.  These declines were offset by
higher fuel costs and higher lease expense  associated  with 50 new  locomotives
leased in fourth quarter 1999.

      Interest  Expense.  Interest  expense for year to date 2000 increased $7.3
million,  or nearly 26%,  from the prior year due to higher  interest  rates and
amortization of debt issuance costs  associated with the debt  re-capitalization
in January 2000, while overall average debt balances were lower.

      Unconsolidated  Affiliates.  The company recorded equity earnings of $18.0
million from  unconsolidated  affiliates  for the six months ended June 30, 2000
compared to $3.2 million for the six months ended June 30, 1999. The increase is
attributed  primarily to equity  earnings from Grupo TFM,  reflecting  continued
operating  improvements  and the tax impact of inflation and fluctuations in the
valuation  of the peso  versus the U.S.  dollar.  Grupo  TFM's  operating  ratio
improved to 70.1% for year to date 2000  versus  75.0% for the  comparable  1999
period as revenues increased approximately 23% year to year.

Combined  KCSR/Gateway  Western  Operating  Results.  The  following  provides a
comparative  analysis  of the revenue and  expense  components  of  KCSR/Gateway
Western  operating  companies  for the six months ended June 30, 2000 versus the
six months ended June 30, 1999:

Revenues

      General.   Combined   KCSR  and   Gateway   Western   revenues   decreased
approximately  $2.8 million period to period as declines in coal,  chemicals and
petroleum,  and  agriculture  and minerals were offset by increases in paper and
forest products and intermodal and automotive revenues.

25

      Coal.  Coal revenues  declined $1.1 million,  or 2.0%,  for the six months
ended June 30, 2000 compared with the six months ended June 30, 1999. Lower unit
coal traffic  resulted  from the same  factors as those  discussed in the second
quarter  analysis.  These  volume-related  declines  were  partially  offset  by
improvements  in revenue  per  carload due to changes in length of haul based on
deliveries to certain longer haul customers.  Coal accounted for 20.7% and 21.1%
of total  carload  revenues  for the six months  ended  June 30,  2000 and 1999,
respectively.

      Chemical and petroleum  products.  For the six months ended June 30, 2000,
chemical  and  petroleum  product  revenues  decreased  $2.9  million,  or 4.3%,
compared with the same 1999 period.  This decrease  results  primarily from soda
ash revenues,  which declined due to a new facility  opened on UP's rail line as
discussed  in the second  quarter  analysis.  Chemical  and  petroleum  products
accounted for 24.2% of total carload  revenues for the six months ended June 30,
2000 versus 25.3% for the six months ended June 30, 1999.

      Paper and forest  products.  Paper and forest product  revenues  increased
$1.7 million,  or 3.3%,  period to period as a result of an increased demand for
paper/pulp products and lumber products.  This increased demand results from the
expansion  of several  paper mills that are directly  served by KCSR.  Paper and
forest products  accounted for 20.1% and 19.5% of total carload revenues for the
six months ended June 30, 2000 and 1999, respectively.

      Agricultural  and  mineral  products.  Agricultural  and  mineral  product
revenues decreased $0.9 million, or 1.4%, for the six months ended June 30, 2000
compared  with the six months  ended June 30,  1999.  Similar to second  quarter
trends,  this  decline  is  comprised  of lower  export  grain  revenues  due to
competitive  pricing  pressures  and  military/other  revenues  due to the  1999
National Guard move, as discussed in the second quarter analysis. These declines
were partially offset by higher metal/scrap revenues relating to the improvement
in the  domestic  oil  market  as  discussed  in the  second  quarter  analysis.
Agricultural  and mineral  products  accounted  for 23.4% and 23.8% of the total
carload revenues for the six months ended June 30, 2000 and 1999 respectively.

      Intermodal and Automotive.  Intermodal and automotive  revenues  increased
$3.8  million,  or 13.9%,  for year to date 2000  compared to year to date 1999.
Similar to the second  quarter  trends  discussed  above,  this  improvement  is
comprised of an increase in automotive revenues,  which more than doubled period
to period.  Intermodal and automotive  revenues accounted for 11.7% and 10.3% of
total  carload  revenues  for the six  months  ended  June 30,  2000  and  1999,
respectively.

Costs and Expenses

      General.  For the six months  ended June 30,  2000,  KCSR/Gateway  Western
operating costs  increased $3.5 million from the same six-month  period in 1999,
largely due to an increase in fuel costs and  operating  lease  expenses.  These
increases were partially offset by declines in salaries and wages, materials and
supplies and car hire expense,  arising  primarily from improved  operations and
the easing of congestion.

      Salaries, Wages and Benefits. Salaries, wages and benefits expense for the
six months ended June 30, 2000 decreased $0.9 million versus the comparable 1999
period.  Similar to second  quarter,  wage increases to certain classes of union
employees were offset by reduced employee counts,  lower overall overtime costs,
and the use of fewer relief crews. Improvements in operating efficiencies during
the  first six  months of 2000,

26

as well as the absence of  congestion-related  issues that existed during second
quarter 1999 contributed to the decline in overtime and relief crew costs.

      Fuel.  For the six months  ended June 30,  2000,  fuel  expense  increased
approximately  45.3% compared to the six months ended June 30, 1999.  Similar to
second  quarter  trends,  an increase  in the  average  fuel price per gallon of
approximately  55% was  offset  by a  decrease  in  fuel  usage.  Improved  fuel
efficiency  was  achieved as a result of the lease of the 50 new  fuel-efficient
locomotives by KCSR in late 1999.
Fuel costs represented  approximately  9.3% of total operating expenses compared
to 6.5% in 1999.

      Purchased  Services.  For the six months  ended June 30,  2000,  purchased
services expense  increased $1.9 million compared to the same prior year period,
primarily  as  a  result  of  maintenance   contracts  for  the  50  new  leased
locomotives.

      Car  Hire.  For the six  months  ended  June 30,  2000,  car hire  expense
declined $3.7 million, or 34.9%,  compared to the same six-month period in 1999.
This improvement was driven by improved operations and the easing of congestion.
During 1999,  KCSR/Gateway  Western experienced  significant  congestion-related
issues.

      Operating Leases. For the six months ended June 30, 2000,  operating lease
expense increased $3.1 million, or 12.2%,  compared to the six months ended June
30,  1999  primarily  as a result  of the 50 new GE 4400 AC  locomotives  leased
during fourth quarter 1999.

      Depreciation and Amortization.  Depreciation and amortization  expense was
relatively  flat for the six months  ended  June 30,  2000  compared  to the six
months  ended June 30,  1999 due to  property  acquisitions  offset by  property
retirements.

      Operating Income and Operating Ratio.  Operating income for the six months
ended  June 30,  2000  decreased  $6.3  million,  or  13.3%,  to $41.1  million,
resulting from a $2.8 million  decrease in revenues  coupled with a $3.5 million
increase in operating  expenses.  These factors also resulted in a combined KCSR
and Gateway  Western  operating  ratio of 85.5% for the first six months of 2000
compared to 83.4% for the same 1999 period.


TRENDS AND OUTLOOK

The Company's  second  quarter and year to date 2000 diluted  earnings per share
from continuing operations ($.15 and $.33,  respectively) increased 67% and 50%,
respectively,   compared   to  the  same   periods   in  1999  ($.09  and  $.22,
respectively).  For both the three and  six-month  periods  ended June 30, 2000,
increases in equity  earnings  related to the Company's  investment in Grupo TFM
were  partially  offset by  declines  in the  results  of  domestic  operations.
Domestically,  income from continuing  operations was affected by lower revenues
and higher interest expense,  partially mitigated by an improvement in operating
expenses, despite significantly higher fuel costs. Combined KCSR/Gateway Western
revenues declined approximately 2% during second quarter 2000 compared to second
quarter 1999 while year to date  revenues  declined  approximately  1% period to
period.  These revenue declines continue to reflect  competitive pricing issues,
as well as demand driven traffic  declines.  Interest  expense rose 26% for both
the three and  six-month  periods ended June 30, 2000 compared to the same prior
year periods as a result of higher interest rates and amortization of debt costs
associated  with the  re-capitalization,  even though average debt balances were
lower.  Operationally,  KCSR and Gateway are operating more  efficiently than in
1999 as evidenced by lower  operating  expenses and certain  improved  operating
measures,  such as  increased  train  speeds,  faster  coal cycle  times,  lower
terminal dwell times,  reduced overtime hours

27

and the use of fewer relief crews. In spite of significantly  higher diesel fuel
costs (which rose  approximately  43% and 45% for the three and six months ended
June 30,  2000  compared to the same  periods in 1999),  the Company was able to
reduce operating expenses for second quarter 2000 by approximately 2%, primarily
due to  operational  improvements  and the  easing  of  congestion  at KCSR  and
Gateway.  Grupo TFM results  improved for both the three and  six-month  periods
ended June 30, 2000 due  primarily to revenue  growth and cost  containment,  as
well as the  impact  of  fluctuations  in the  value  of the  peso  and  Mexican
inflation on the deferred tax calculation.

A current  outlook for the Company's  businesses for the remainder of 2000 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):

   Management  expects  that  general  commodities,  intermodal  and  automotive
   traffic  will  continue to be largely  dependent  on economic  trends  within
   certain   industries  in  the  geographic  region  served  by  the  railroads
   comprising the NAFTA Railway.  Based on anticipated traffic levels,  revenues
   are expected to increase  slightly  during the  remainder of 2000 compared to
   1999. Variable costs and expenses are expected to be at levels  proportionate
   with revenue activity, except for fuel expenses, which are expected to mirror
   market conditions.

   The 1999 congestion issues adversely affected service quality.  Customers are
   reacting positively to the service reliability now being provided as a result
   of  management's  focused  efforts.  In the short-term,  competitive  pricing
   issues and weak export markets for grain and chemicals  will present  revenue
   challenges to the rail operations.  However,  in the longer term,  management
   believes that, with the effective cost controls and utilization  improvements
   noted,  the NAFTA  Railway  continues  to provide an  attractive  service for
   shippers and is  well-positioned  to take  advantage of the continued  growth
   potential of NAFTA traffic.

   The Company  expects to continue to participate in the  earnings/losses  from
   its equity investments in Grupo TFM, Southern Capital and Mexrail. Management
   does not make any  assurances  as to the impact that a change in the value of
   the peso or a change in Mexican  inflation  will have on the results of Grupo
   TFM.



LIQUIDITY AND CAPITAL RESOURCES

Unless otherwise indicated,  the discussion that follows addresses the liquidity
and capital of the continuing operations of the Company.



Summary  cash flow  data for the  continuing  operations  of the  Company  is as
follows (in millions):

                                                    Six Months
                                                  Ended June 30,
                                                -------------------
                                                 2000        1999
                                                -------     -------
                                                      
Cash flows provided by (used for):
   Operating activities                         $  28.2     $ 117.9
   Investing activities                           (51.6)      (23.6)
   Financing activities                            45.6       (11.8)
                                                -------     -------
   Cash and equivalents:
    Net increase                                   22.2        82.5
    At beginning of year                           11.9         5.6
                                                -------     -------
    At end of period                            $  34.1     $  88.1
                                                =======     =======



During the six months  ended June 30,  2000,  the  Company's  consolidated  cash
position  increased $22.2 million from December 31, 1999. This increase resulted
primarily from income from continuing operations,  proceeds from the issuance of
long-term  debt and the  issuance of common

28

stock under employee stock plans,  partially offset by property acquisitions and
debt issuance  costs.  Net operating  cash inflows for the six months ended June
30, 2000 were $28.2  million  compared to net  operating  cash inflows of $117.9
million in the same 1999 period.  This $89.7 million  decline in operating  cash
flows was mostly  attributable  to the 1999 receipt of a $56.6 million  dividend
from Stilwell.  Also  contributing to the decline was the payment during 2000 of
certain accrued  liabilities,  including accrued interest of approximately $11.4
million related to KCSI indebtedness, as well as the decline in the contribution
of domestic operations to income from continuing operations.

Net investing  cash outflows were $51.6 million during the six months ended June
30, 2000  compared to $23.6 million of net  investing  cash outflows  during the
comparable 1999 period.  This difference  results  primarily from higher year to
date 2000 capital  expenditures  and higher  investments  in affiliates  (PCRC),
partially  offset by an increase in funds  received from property  dispositions.
Additionally,  during the six months ended June 30, 1999,  Stilwell repaid $16.6
million of intercompany debt to the Company.

During the first six months of 2000, financing cash outflows were used primarily
for the repayment of debt,  debt issuance  costs and cash  dividends.  Financing
cash inflows were  generated  from proceeds from issuance of long-term  debt and
proceeds from the issuance of common stock under stock plans.

Net financing cash inflows of $45.6 million were provided  during the six months
ended June 30, 2000 compared  with net financing  cash outflows of $11.8 million
used during the comparable 1999 period. This was due primarily to net borrowings
of  long-term  debt of $43.5  million  during the six months ended June 30, 2000
compared  to net  repayments  of $13.8  million  during  the same  1999  period.
Additionally, during the six months ended June 30, 1999, the Company repurchased
$23.7  million of common stock  compared to no  repurchases  during 2000.  Also,
dividends  paid  during the six months  ended  June 30,  2000 were $4.8  million
compared to $13.4 million in the same 1999 period.  Partially  offsetting  these
net  increases in cash inflows was a $12.4 million  period to period  decline in
the proceeds received from the issuance of common stock under stock plans.

Cash flows from  operations are expected to be positive  during the remainder of
2000 arising from operating income, which has historically  resulted in positive
operating  cash flows.  Investing  activities  will continue to use  significant
amounts of cash. Future roadway improvement projects will be funded by operating
cash flows or through borrowings under the Company's existing lines of credit.

In addition to operating  cash flows,  subsequent to the  Spin-off,  the Company
will have financing available through its various lines of credit with a maximum
borrowing  amount of $150 million  (until January 2001 at which time the line of
credit is  reduced to $100  million).  As of June 30,  2000,  $150  million  was
available under these lines of credit.  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 a Universal  Shelf  Registration  Statement  ("Registration
Statement")  filed in September 1993, as amended in April 1996 for $500 million.
The SEC  declared  the  Registration  Statement  effective  on April  22,  1996;
however,  no  securities  have been  issued.  The  Company  has not  engaged  an
underwriter for these securities.  Management expects that any net proceeds from
the sale of securities  under the  Registration  Statement would be added to the
general  funds  of the  Company  and  used  principally  for  general  corporate
purposes,  including working capital, capital expenditures,  and acquisitions of
or investments in businesses and assets.

Additionally,  as  discussed  in  "Recent  Developments",   the  Company's  debt
restructuring  in January 2000 included a $200 million term loan that matures on
January 11, 2001. During second quarter 2000, the Company reclassified this $200
million term loan from long-term debt to debt due within

29

one year.  This debt had previously  been  classified as a long-term  obligation
because  KCSI had the  ability  and  intent to  refinance  the  obligation  on a
long-term basis.  Following the Spin-off,  a portion of the credit facility used
to support the  long-term  classification  is no longer  available.  The Company
intends to refinance this term loan prior to its scheduled maturity.

In January 2000,  KCSI borrowed $125 million under the Stilwell  Credit Facility
to retire other debt obligations as discussed in "Recent Developments". Stilwell
assumed this credit  facility  and repaid the $125  million in March 2000.  Upon
such assumption, KCSI was released from all obligations, and Stilwell became the
sole obligor,  under the Stilwell Credit  Facility.  The Company's  indebtedness
decreased as a result of the assumption of this indebtedness by Stilwell.

The Company believes its operating cash flows and available  financing resources
are sufficient to fund working capital and other  requirements for the remainder
of 2000.

The  Company's  consolidated  debt ratio  (total debt as a percent of total debt
plus  equity) -  including  the equity of  Stilwell - at June 30, 2000 was 28.9%
compared to 37.2% at December  31,  1999.  The  Company's  debt  declined  $79.4
million from December 31, 1999 (to $681.5  million at June 30, 2000) as a result
of net repayments in connection with the re-capitalization  discussed in "Recent
Developments" above. Stockholders' equity increased $394.7 million from December
31,  1999.  This  increase  was due  primarily to net income and the issuance of
common  stock under the  Employee  Stock  Purchase  Plan and other  plans.  This
increase in equity,  coupled with the decline in debt,  resulted in a lower debt
ratio at June 30, 2000 compared to December 31, 1999.

Assuming  the  Spin-off  had occurred as of June 30, 2000 and December 31, 1999,
the  Company's  debt ratio  would have been  51.7% and 61.9%,  respectively  - a
decline of 10.2 percentage points.

Management  anticipates  that the debt ratio will decrease  slightly  during the
remainder  of 2000 as a result of net  repayments  of  indebtedness,  profitable
operations and proceeds  received from the issuance of stock under various stock
plans.

OTHER

Year 2000. KCSI and its  subsidiaries  experienced no material Year 2000 related
issues when the date moved to January 1, 2000,  nor have any issues arisen as of
the date of this Form 10-Q.  Although the initial  transition  to 2000  occurred
without adverse effects,  there still exists possible Year 2000 issues for those
applications, systems, processes and system hardware that have yet to be used in
live activities and  transactions.  The Company continues to evaluate and pursue
discussions  with its various  customers,  partners  and vendors with respect to
Year 2000 issues.  No assurance  can be made that such parties will be Year 2000
ready. While the Company cannot fully determine the impact, the inability of its
computer  systems  to  operate  properly  in 2000  could  result in  significant
difficulty  in  processing  and  completing  fundamental  transactions.  In such
events,  the Company's results of operations,  financial position and cash flows
could be materially adversely affected.

While  there have been no material  problems  during Year 2000 as of the date of
this Form 10-Q, the Company continues to evaluate the principal risks associated
with its IT and non-IT systems,  as well as third party systems if they were not
to operate  properly in the Year 2000.  Based on work performed and  information
received,   the  Company  believes  its  key  suppliers,   customers  and  other
significant third party  relationships  were and continue to be prepared for the
Year 2000 in all material respects;  however, management of the Company makes no
assurances that all such parties are Year 2000 ready.

30

The Company and its subsidiaries have identified  alternative plans in the event
that the  Company's  Year 2000  project  does not meet  anticipated  needs.  The
Company has made alternative  arrangements in the event that critical suppliers,
customers, utility providers and other significant third parties experience Year
2000 difficulties.


Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

The Company has had no significant  changes in its  Quantitative and Qualitative
Disclosures  About Market Risk from that  previously  reported in the  Company's
Annual Report on Form 10-K for the year ended December 31, 1999.



31



PART II - OTHER INFORMATION


Item 1.     Legal Proceedings

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


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

Note:  Share  amounts  included in this Item 4 have not been restated to reflect
the one-for-two reverse stock split that occurred on July 12, 2000.

a)    The  Company  held  its  2000  Annual  Meeting  of  Stockholders  ("Annual
      Meeting") on June 15, 2000.  A total of  100,650,733  shares of the Common
      Stock, $.01 per share par value, and Preferred Stock, par value $25.00 per
      share,  or 90.1%  of the  outstanding  voting  stock  on the  record  date
      (111,665,810  shares),  was  represented  at the Annual  Meeting,  thereby
      constituting a quorum. These shares voted together as a single class.

b)    Proxies for the meeting were solicited  pursuant to Regulation  14A; there
      was no solicitation  in opposition to management's  nominees for directors
      as listed in such Proxy Statement and all such nominees were elected.  The
      voting for the election of directors was as follows:


                                                               Total
                                                              Shares
                                                         

      Election of Two Directors
          (i)   Michael G. Fitt
                     For                                     95,748,026
                     Withheld                                 5,301,062
                                                            -----------
                                    Total                   101,049,088
                                                            ===========


          (ii)  Michael R. Haverty
                     For                                     94,951,317
                     Withheld                                 5,301,062
                                                            -----------
                                    Total                   100,252,379
                                                            ===========


c)    Listed below is the other matter voted on at the Company's Annual Meeting.
      This  matter  is  fully  described  in  the  Company's   Definitive  Proxy
      Statement. The voting was as follows:

                                                               Total
                                                              Shares
      Ratification of the Board of Directors'
      selection of PricewaterhouseCoopers LLP
      as the Company's Independent Accountants for 2000

                     For                                     99,731,602
                     Against                                    557,430
                     Abstentions                                361,702
                     Non-votes                                        -
                                                            -----------
                                    Total                   100,650,734
                                                            ===========


32

Based upon the majority of affirmative votes of the shares present at the Annual
Meeting required for approval, this matter passed.


Item 6.     Exhibits and Reports on Form 8-K

a)     Exhibits


       Exhibit 27.1 -  Financial Data Schedule


b) Reports on Form 8-K

       The Company filed a Current  Report on Form 8-K dated July 12, 2000 under
       Item 2,  reporting the tax-free  distribution  of all of the  outstanding
       shares of common stock of Stilwell  Financial  Inc.  ("Stilwell")  to the
       common  stockholders of KCSI. Pro forma financial  statements  reflecting
       the departure of Stilwell businesses from the Company's consolidation are
       included with this Current  Report.  The Company also reported that under
       Item 5,  KCSI's  Certificate  of  Incorporation  was  amended to effect a
       one-for-two reverse stock split of KCSI Common stock.

       The Company filed a Current  Report on Form 8-K dated June 15, 2000 under
       Item 5,  reporting  that the  Company's  Board of Directors  approved the
       Company's distribution of its shares of its financial service subsidiary,
       Stilwell  Financial  Inc., to its common  stockholders.  The Company also
       reported  under Item 5 that the  Securities  and Exchange  Commission has
       declared effective the Form 10 Registration Statement for the spin-off of
       Stilwell.

33

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 14, 2000.


Kansas City Southern Industries, Inc.


                              /s/ Robert H. Berry
                                 Robert H. Berry
              Senior 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)