GATX CAPITAL CORP
10-K405, 1995-03-29
FINANCE SERVICES
Previous: AMERICANA HOTELS & REALTY CORP, 10-K, 1995-03-29
Next: FEDERATED INTERMEDIATE GOVERNMENT TRUST, 485BPOS, 1995-03-29





			 SECURITIES AND EXCHANGE COMMISSION
			       WASHINGTON, D.C.  20549


				      Form 10-K

 X       ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
----      EXCHANGE ACT OF 1934
					  OR

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

	   For the Year Ended                       Commission File Number
	   December 31, 1994                                 I-8319

			     GATX CAPITAL CORPORATION


	   Incorporated in the            IRS Employer Identification Number
	   State of Delaware                        94-1661392

			      Four Embarcadero Center
			      San Francisco, CA  94111
				 (415) 955-3200


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

Yes    X       No     
     ----           -----

All Common Stock of Registrant is held by GATX Financial Services, Inc. (a
wholly-owned subsidiary of GATX Corporation).


As of March 17, 1995, Registrant has outstanding 1,031,250 shares of $1 par
value Common Stock.


THE REGISTRANT MEETS THE CONDITIONS SET FORTH IN GENERAL INSTRUCTION
J(1) OF FORM 10-K AND IS THEREFORE FILING THIS FORM WITH THE REDUCED
DISCLOSURE FORMAT.







<PAGE>
                  			 DOCUMENTS INCORPORATED BY REFERENCE


Document                                              Part of Form 10-K
------------                                        -----------------------
Annual Report to Stockholder for                    Part II Items 6,7 & 8 
   Fiscal Year Ended December 31, 1994
     (the "Annual Report")

Registration Statement on Form S-1                  Part IV Item 14(a)3
   filed with the Commission on 
     December 23, 1981 (file No. 2-75467)

Amendment No. 1 to Form S-1 filed                   Part IV Item 14(a)3
   with the Commission on
      February 23, 1982

Amendment No. 2 to Form S-1 filed                   Part IV Item 14(a)3
   with the Commission on March 2, 1982

Form 10-K for the Year Ended                        Part IV Item 14(a)3
   December 31, 1982 filed with the
      Commission on March 28, 1983

Form 10-K for the Year Ended                        Part IV Item 14(a)3
   December 31, 1985 filed with the
      Commission on March 24, 1986

Form 10-K for the Year Ended                        Part IV Item 14(a)3
   December 31, 1989 filed with the 
      Commission on March 30, 1990

Form 10-K for the Year Ended                        Part IV Item 14(a)3
   December 31, 1990 filed with the
      Commission on March 30, 1991

Form 10-K for the Year Ende                         Part IV Item 14(a)3
   December 31, 1992 filed with the
      Commission on March 31, 1993

<PAGE>

				       PART I

Item 1.  Business
---------------------

The principal business of GATX Capital Corporation and subsidiaries (the
"Company") is to provide and arrange equipment leases and other loan
financing.  The Company also manages a portfolio of leased equipment for its
own account and the account of others.  GATX Capital Corporation is a wholly-
owned subsidiary of GATX Corporation.

Item 2.  Properties
----------------------

The Company leases all of its office space and owns no materially important
physical properties other than those related directly to its investment
portfolio.  The Company's principal offices are rented under a twelve year
lease expiring in 2003.

Item 3.  Legal Proceedings
---------------------------------

There are no legal proceedings pending to which the Company is a party, other
than routine litigation in the normal course of business of the Company.  The
Company believes that the outcome of any lawsuit or claim which is pending or
threatened will not have a material adverse effect on its financial condition
or operations.


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

Omitted under provisions of the reduced disclosure format.



				       PART II


Item 5.  Market for the Registrant's Common Stock and Related Stockholder 
-----------------------------------------------------------------------------
Matters
--------

Not applicable.  All common stock of the Registrant is held by GATX
Corporation.  Information regarding dividends is shown on the consolidated
statements of income and reinvested earnings included in Item 8.

Item 6.  Selected Financial Data
---------------------------------------

Omitted under provisions of the reduced disclosure format.

Item 7.  Management's Discussion and Analysis of Financial Condition and
-----------------------------------------------------------------------------
Results of Operations
---------------------

Incorporate herein by reference to the Annual Report, pages 19, 21, 22 and 25,
included as Exhibit 13 of this document.

Item 8.  Financial Statements and Supplementary Data
-----------------------------------------------------

The following consolidated financial statements of GATX Capital Corporation,
included in the 1994 Annual Report (Exhibit 13), are incorporated herein by
reference (page references are to the Annual Report):

     Consolidated Statements of Income and Reinvested Earnings
	Years Ended December 31, 1994, 1993 and 1992            Page 20 

     Consolidated Balance Sheets
	As of December 31, 1994 and 1993                        Page 23

     Consolidated Statements of Cash Flows
	Years Ended December 31, 1994, 1993 and 1992            Page 24

     Notes to Consolidated Financial Statements             Pages 26-33

   
Item 9.  Changes in and Disagreements with Accountants on Accounting and 
-----------------------------------------------------------------------------
Financial Disclosure
---------------------

None.

				       PART III

Item 10(a).  Directors of the Registrant
----------------------------------------------

Name                      Office Held                  Since           Age
-------                  --------------              --------        -------
James J. Glasser      Chairman of the Board            1971            60
Joseph C. Lane        President and Director           1994            41
Alan C. Coe           Executive Vice President
                     			and Director                   1994            43
Jesse V. Crews        Executive Vice President
		                     	and Director                   1994            42
David M. Edwards      Director                         1990            43
Frederick L. Hatton   Executive Vice President
		                     	and Director                   1984            52
Ronald H. Zech        Director                         1984            51



Item 10(b).  Executive Officers of the Registrant

Name                      Office Held                  Since           Age
-------                  --------------              --------        -------
Joseph C. Lane          President, Director, and
                    			 Chief Executive Officer         1994            41
				     
Frederick L. Hatton     Executive Vice President
			                     and Director                    1984            52
Alan C. Coe             Executive Vice President
			                     and Director                    1994            43
Jesse V. Crews          Executive Vice President
			                     and Director                    1994            42
Michael E. Cromar       Vice President and Chief
			                       Financial Officer              1994            47
Cal C. Harling          Senior Vice President            1994            46
Robert J. Sammis        Senior Vice President            1993            48
Thomas C. Nord          Vice President, General  Counsel,
			                       and Secretary                  1980            54
George R. Prince        Vice President and Treasurer     1983            50
Curt F. Glenn           Principal Accounting Officer,    1992            40
                       			Vice President and Controller
Valerie C. Williams     Vice President - Human Resources 1989            50


JOSEPH C. LANE, President, Director and Chief Executive Officer since 1994. 
Mr. Lane joined the Company in 1979 as a Financial Analyst and has served as
District Manager, Regional Manager, Vice President, Senior Vice President and
Executive Vice President.  Mr. Lane was formerly Vice President - Corporate
Finance for Rotan Mosle Investment Bankers (two years) and a member of the
Yale University Development Faculty (three years).   Mr. Lane currently serves
as a Director of the Equipment Leasing Association Board.  He received a BA
from Yale University in 1975.


FREDERICK L. HATTON, Executive Vice President and Director since 1984.  Mr.
Hatton joined the Company in 1983 as Senior Vice President and President of
GATX Air.  He is currently responsible for GATX Airlog.  Prior to 1983, he
served as Vice President-Marketing for two years, and Executive Vice President
for four years with International Air Service Company (IASCO).  Prior to
IASCO, Mr. Hatton served in a number of managerial capacities for Flying
Tiger Lines.  He received a BS from Yale University in 1964, an MS in
aerospace management from the University of Southern California in 1971, and
an MBA from the Wharton School in 1972.  Mr. Hatton served as a U.S. Marine
Corps fighter pilot from 1964 to 1970 including a tour in Vietnam.


ALAN C. COE, Executive Vice President and Director since 1994.  Mr. Coe joined
the Company in 1977 as a Financial Analyst and has held a variety of positions
both domestically and internationally.  Prior to 1977, Mr. Coe served as an
officer in the United States Air Force (four years) and as Vice President -
Corporate Finance - with Rotan Mosle in Houston, Texas (three years).  Mr. Coe
received a BA from Southern Methodist University in 1973 and his MBA from
Golden Gate University in 1976.


JESSE V. CREWS,  Executive Vice President and Director since 1994.  Mr. Crews
joined the Company in 1977 as a Financial Analyst and had a variety of
positions, including Regional Manager of  the Singapore (two years) and New
Orleans/Houston (five years) offices before returning to San Francisco in
1985.  He has been broadly responsible for the development of new business
investment opportunities for the Company's own portfolio since 1986 and as
head of the Corporate Finance Group from 1990 to 1994.  Mr. Crews received a
BA from Yale and an MBA from the University of Virginia.


MICHAEL E. CROMAR, Vice President and Chief Financial Officer since October
1994.  Prior to joining GATX, Mr. Cromar was Vice President, Treasurer and
Chief Financial Officer at The Harper Group, Inc., a San Francisco based
international logistics services company (two years).  Previously, he served
S.A. Louis-Dreyfus & Cie., principally as Senior Vice President, Finance
and Information, for Gearbulk Ltd. an industrial bulk shipping joint venture
in Bergen, Norway (four years).  From 1982 to 1988 (five years) he was
corporate controller and a director of information technology for American
President Companies, Ltd.  From 1975, he held a variety of financial
management positions with Natomas Co., an energy resources company.   Mr.
Cromar began his career with Touche Ross & Co. where he was a Certified Public
Accountant.  He received a BS degree in Business Administration in 1972 from
the University of Utah and was an infantry officer in the U.S. Army, including
service in Vietnam.


CAL C.  HARLING, Senior Vice President since 1994.  Mr Harling joined the
Company in 1987 as Vice President, Technology Financing.  Prior to 1987 Mr. 
Harling was an independent consultant for two years.  Mr. Harling worked for 
Decimus Corporation, a subsidiary of BankAmerica Corporation, for ten years
starting in 1975.  While at Decimus Mr.  Harling held various positions 
including Vice President of Vendor Operating Leasing, Vice President of
Portfolio Management, and other management positions in systems development. 
Mr. Harling received a BS from California State University, Sacramento in
1973.


ROBERT J. SAMMIS, Senior Vice President - Corporate Development since 1993. 
Mr. Sammis joined the Company in 1975 as Associate Counsel.  He has served as
a Senior Vice President in charge of Equipment Management and as Managing
Director, International.  Mr. Sammis is a Fulbright scholar and, in that
capacity, taught law at the University of Los Andes, Bogota, Columbia.  Prior
to joining the Company, he was with Pillsbury, Madison & Sutro as Associate
Counsel.  Mr. Sammis received a BA from the University of California and a JD
from the University of Michigan.


THOMAS C. NORD, Vice President and General Counsel since 1980.  Mr. Nord
joined the Company as Associate Counsel in 1977 and became Assistant General
Counsel in 1978.  Prior to 1977, Mr. Nord served as Counsel for Charter New
York Leasing, an affiliate of Irving Trust Company (three years), and as an
Associate in the New York law firm of Seward and Kissel (five years).  Mr.
Nord received a BA from Northwestern University in 1962 and a JD from the
University of North Carolina in 1969.


GEORGE R. PRINCE, Vice President and Treasurer since 1983.  Mr. Prince joined
the Company in 1981 as Assistant Vice President - Corporate Development.  In
1983, he was promoted to Vice President and Treasurer.  Prior to 1981, Mr.
Prince was Vice President for Continental Bank.  Mr. Prince received his BS in
1966 from Cornell University and MBA in 1968 from Michigan State.


CURT F. GLENN, Principal Accounting Officer, Vice President and Controller since
1992.  Mr. Glenn joined the company in 1980 as Assistant Tax Manager, was
appointed Tax Manager in 1985 and elected Vice President in 1989.  Prior to
joining the Company,  Mr. Glenn was a Senior Tax Analyst at GATX Corporation
(two years) and a Senior Tax Accountant with Trans Union Corporation (four
years).  Mr. Glenn received a B.S. in Accounting from DePaul University in
1977.  Mr. Glenn is currently Chairman of the Federal Tax Committee of the
Equipment Leasing Association of America.


VALERIE C. WILLIAMS, Vice President - Human Resources since 1989.  Prior to
joining GATX, Ms. Williams was President of VC Williams & Associates, a human
resources consulting firm; was Director, Corporate Compensation and Incentives
at Carson Pirie Scott & Co. and Consultant, Compensation with A.S. Hansen,
Inc. Ms. Williams received her MBA from Lake Forest College in 1980.

Items 11, 12 & 13
----------------------

Omitted under provisions of the reduced disclosure format.

				       PART IV

Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K
---------------------------------------------------------------------------
(a) 1. Financial statements

The following consolidated financial statements of GATX Capital Corporation
included in the Annual Report for the year ended December 31, 1994, are
incorporated by reference in Item 8.

   Consolidated Balance Sheets
      As of December 31, 1994 and 1993
   Consolidated Statements of Income and Reinvested Earnings
      Years Ended December 31, 1994, 1993 and 1992
   Consolidated Statements of Cash Flows
      Years Ended December 31, 1994, 1993 and 1992
   Notes to Consolidated Financial Statements

    2.   Financial statement schedules

All financial statement schedules have been omitted because they are not
applicable or because required information is provided in the financial
statements, including the notes thereto, which are incorporated by reference
in Item 8.

Item 14.(a) (continued)
---------------------------
    3.   Exhibits Required by Item 601 of Regulation S-K

   Exhibit
   Number
   -----------
      3(a)   Restated Certificate of Incorporation of the Company.(1)
      3(b)   By-laws of the Company.(2)
      4(d)   Term Loan Agreement between the Company and a Bank dated as of
     	       December 26, 1990.(3)
     10(a)   Office Leases, Four Embarcadero Center, dated October 1, 1990 and
	            June 1, 1991, between the Company and Four Embarcadero Center
	            Venture.(3)
     10(b)   Tax Operating Agreement dated January 1, 1983 between GATX
	            Corporation and GATX Leasing Corporation.(4)
     10(c)   Preferred Stock and Tax Assumption program and Issuance of Common
	            Stock.(5)
     10(d)   Preferred Stock Redemption Agreement.(6)
     10(e)   Credit Agreement among the Company, the Subsidiaries listed in
     	       Schedule II thereto, the Banks listed on the signature pages
	            thereto, and Chase Manhattan Bank, as agent for the Banks,
	            dated December 14, 1992.(7)
     10(f)   Credit Agreement among the Company, its two subsidiaries
           		operating in Canada, and the Bank of Montreal, dated December
           		14, 1992.(7)
     10(g)  Second Amendment, dated June 14, 1994, to Credit Agreement referred
          		to in 10(f).(8)
     10(h)  Third Amendment, dated December 1, 1994, to Credit Agreement
          		referred to in 10(f).(8)
     10(i)   Amendment No. 1, dated December 1, 1994, to Credit Agreement
          		 referred to in 10(e).(8)
     10(j)   First Amendment, dated June 20, 1993, to Credit Agreement referred
             to in 10(f).(8)
     12      Computation of Ratio of Earnings to Fixed Charges.(8)
     13      Annual Report to Shareholder, pages 19-34.(8)
     23      Consent of Independent Auditors.(8)
     27      Financial Data Schedule.(8)
     99      Listing of Medium Term Notes.(8)

The Registrant agrees to furnish to the Commission upon request a copy of each
instrument with respect to issues of long-term debt of the Registrant the
authorized principal amount of which does not exceed 10% of the total assets
of Registrant.




   (1)   Incorporated by reference to Form 10-K filed with the Commission on
   	      March 30, 1990.
   (2)   Incorporated by reference to Registration Statement on Form S-1, as
	         amended, (file number 2-75467) filed with the Commission on
     	    December 23, 1981, page II-4.
   (3)   Incorporated by reference to Form 10-K filed with the Commission on
     	    March 30, 1991.
   (4)   Incorporated by reference to Form 10-K filed with the Commission on
     	    March 28, 1983.
   (5)   Incorporated by reference to Form 10-K filed with the Commission on
      	    March 24, 1986.
   (6)   Included in the Restated Certificate of Incorporation incorporated by
     	    reference herein.
   (7)   Incorporated by reference to Form 10-K filed with the Commission on
     	    March 31, 1993.
   (8)   Submitted to the Securities and Exchange Commission with the
     	    electronic filing of this document.

Item 14(b).  Reports on Form 8-K
-----------------------------------------
No reports on Form 8-K have been filed during the last quarter of the period
covered by this report.
 
<PAGE>

Report of Independent Auditors

Board of Directors
GATX Capital Corporation

We have audited the consolidated financial statements of GATX Capital
Corporation (a wholly owned subsidiary of GATX Corporation) and subsidiaries
listed in the accompanying index to financial statements (Item 14(a)).  These
financial statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the financial statements listed in the accompanying index to
financial statements Item 14(a)) present fairly, in all material respects, the
consolidated financial position of GATX Capital Corporation and subsidiaries
at December 31, 1994 and 1993, and the consolidated results of their
operations and their cash flows for each of the three years in the period
ended December 31, 1994, in conformity with generally accepted accounting
principles.

In 1992, the Company changed its method of accounting for income taxes and
postretirement benefits other than pensions effective January 1, 1992.


													     
ERNST & YOUNG LLP


San Francisco, California
January 24, 1995

<PAGE>
				   SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

											  
GATX CAPITAL CORPORATION
													     
(Registrant)

												
By   /s/ Joseph C. Lane
													
------------------------------           
												       
Joseph C. Lane
President, Director, and 
Chief Executive Officer

												       
March 27, 1995


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the Registrant and
in the capacities and on the date indicated.


By   /s/ Joseph C. Lane                       By   /s/ Michael E. Cromar 
----------------------                            ---------------------------
       Joseph C. Lane                              Michael E. Cromar
       President, Director, and                    Vice President and
       Chief Executive Officer                     Chief Financial Officer

       Dated: March 27, 1995                       Dated: March 27, 1995


By    /s/ Curt F. Glenn                      By    /s/ David M. Edwards 
       ----------------                            ---------------------------
       Curt F. Glenn                               David M. Edwards
       Principal Accounting Officer and            Director
       Vice President & Controller

      	Dated: March 27, 1995                       Dated: March 27, 1995


By   /s/ Jesse V. Crews                      By   /s/ Alan C. Coe
       -----------------------                     ---------------------        
       Jesse V. Crews                             Alan C. Coe
       Executive Vice President                   Executive Vice President
       and Director                               and Director

      	Dated: March 27, 1995                      Dated: March 27, 1995




Exhibit 12
------------
<TABLE>
<CAPTION>
                        				 GATX Capital Corporation
                 			    Ratio of Earnings to Fixed Charges
                      				 Year Ended December 31,
                   				     (in thousands)

                     			     1994     1993        1992       1991       1990
                     			   ------    ------      ------    ------      ------
<S>                   <C>       <C>        <C>        <C>        <C>      
Fixed Charges:

Interest on indebtedness
 and amortization of debt
  discount and expense   $ 62,744   $ 65,454   $ 71,889   $ 71,374   $ 57,167
Capitalized interest          292        279        731      2,549      7,574
Portion of rents
 representing interest
 factor (assumed to
  approximate 33%)          5,120      3,012      2,440      1,346      1,201
                      			  --------     ------    ------     -------    ------
     Total fixed charges $ 68,158   $ 68,745   $ 75,060    $ 75,269  $ 65,942
                     			   =====      =====      =====        =====     =====
Earnings available for fixed charges:

Net income (loss)        $ 24,851   $ 21,525   $ (7,197)   $ 28,485  $ 31,603

Add (deduct):
Income taxes (benefit)     18,785     21,361     (9,849)     22,549    22,693
Cumulative effect of
  accounting changes           -          -      (9,456)          -        -
Equity in net earnings of
 joint ventures, net of
 dividends received        14,322     16,222      40,161      7,109         -
Fixed charges (excluding
 capitalized interest)     67,864     68,466      74,329     72,720    58,368
                     			 --------     ------      ------     ------   -------- 
Total earnings available
   for fixed charges    $ 125,822   $127,574    $ 87,988  $ 130,863  $112,664
                     			   ======     ======       =====     =====     ======   
Ratio of earnings to
 fixed charges               1.85       1.86        1.17       1.74      1.71
                      			   ======      ======       =====     =====    ======   
</TABLE>

Management's Discussion and Analysis
----------------------------------
Overview
--------
   GATX Capital Corporation and subsidiaries (the "Company") provide and
arrange equipment leases and other loan financing.  The Company also
manages a portfolio of leased equipment for its own account and the
account of others. The compensation for managing these portfolios is
heavily dependent upon performance.
   In 1994, the improvement in the economy, a resurgence in bank earnings,
and the resulting oversupply of equity chasing available financings
conspired to keep lease rates uncharacteristically low. However, recent
increases in interest rates have helped make the lease financing option
more attractive to potential lessees. Capital equipment spending in 1995
is improving. Consequently, a better balancing of lessor supply with
lessee financing demand should result in more opportunities, as well as
better returns, for investors such as GATX Capital.
   Commercial airlines in the United States posted a collective profit for
the first time in many years. Although lower fuel prices were a major
contributor to that profit, the industry is also making improvements in
cost controls. Aircraft demand in the near-term is expected to remain
weak. However, with aircraft production rates lower and more older
aircraft being retired than in recent years, oversupply of aircraft is being
reduced and lease rates for certain aircraft are firming.
   The outlook for GATX Rail continues to be quite positive. Utilization
rates are approaching 100% for both our railcar and locomotive fleets. We
are encouraged by continued traffic growth in the rail sector and, in
particular, increased movements of intermodal freight and bulk
commodities. The focus of GATX Rail has and will become more global in
nature as we pursue opportunities outside of North America, with specific
emphasis in Europe.  
   The outlook for Technology Asset Funding is positive. The technology and
communications industry is beginning to expand again after reduced
spending by equipment users. The cycle of price performance improvement
continues to accelerate, and additional services provided by lessors are
becoming a more important part of the overall financing package. These
trends are expected to continue through the 1990s, and GATX Capital is
well positioned to take advantage of them.
   The success of our strategy in Golf Capital was evident by the record
profits in 1994 from this activity. The challenge going forward will be to
identify additional golf course management companies with whom we feel
confident and see growth opportunities.
   The prospects for Venture Finance continue to be positive. We expect
industry-wide venture capital investment to be in the $2-$3 billion range
in 1995. However, we expect some increase in the intensity of
competition in 1995 from both existing competitors and new market
entrants

A pie chart entitled "ASSET CONCENTRATION" appears here depicting the 
following information:  
<TABLE>
<CAPTION>				      
INDUSTRY              %                                      
--------             ---                                      
<S>               <C>
Air                  43.2%
Rail                 22.6%
Warehouse/Production  7.3%
Marine                8.0%
Golf                  5.1%
Real Estate           3.8%
Other                10.0%
</TABLE>
                        				      Page 19

<PAGE>
<TABLE>
CONSOLIDATED STATEMENTS OF INCOME AND REINVESTED EARNINGS
<CAPTION>
Year ended December 31, (in thousands)       1994          1993          1992
                                   					    ------        -----         -----
<S>                                  <C>              <C>              <C>
Earned Income
   Leases                                 $143,639      $125,457      $115,631
   Gain on disposition of equipment         21,444        44,434        22,277
   Fees                                     10,111         8,680        13,964
   Interest                                 27,085        19,666        21,494
   Investment in joint ventures              9,242         8,383        12,445
   Other                                     4,511         5,777         4,305
                                   					   --------      --------    ---------
                                   					   216,032       212,397       190,116
Expenses
   Interest                                 62,744        65,358        71,889
   Operating leases                         50,621        35,277        21,814
   Selling, general and administrative      39,296        37,458        38,466
   Provision for losses on investments      19,000        29,000        81,000
   Other                                       735         2,418         3,449
					                                       --------     --------    ---------
                                   					   172,396       169,511       216,618
      Income (Loss) Before Income Taxes
	and Cumulative Effect of
	  Accounting Changes                       43,636        42,886       (26,502)

Income Taxes
   Current income tax expense               12,112        14,535         5,911
   Deferred income tax expense (benefit)     6,673         6,826       (15,760)
                                  					   --------      --------     --------- 
                                   					    18,785        21,361        (9,849)
                                  					   --------      --------     --------- 
      Income (Loss) Before Cumulative
	 Effect of Accounting Changes              24,851        21,525       (16,653)

Cumulative Effect of Accounting Changes         _              _         9,456
                                   					   --------      --------     --------- 
Net Income (Loss)                           24,851        21,525        (7,197)

Reinvested Earnings at Beginning of Year   133,570       123,771       130,968
Dividends Paid to Stockholder              (12,385)      (11,726)            _
                                   					   --------      --------     --------- 
Reinvested Earnings at End of Year        $146,036      $133,570      $123,771
                                  					   ========      =========    ========= 

The accompanying notes are an integral part of these consolidated
financial statements.
</TABLE>
                           				      Page 20
<PAGE>
Management's Discussion and Analysis
-----------------------------------
Results of Operations
------------------
   Net income of $24.9 million in 1994 exceeded the prior year by $3.4
million.  The increase in earned income was primarily generated by
increased lease and interest income, offset by lower gains from disposition
of equipment.  The increase in total expenses resulted from higher operating
lease expense, offset by a lower provision for losses and a decrease in tax
expense. The increase in net income between 1992 and 1993 was primarily
due to the reduction in the provision for losses, coupled with an increase in
gains on disposition of equipment.
   Lease income has been increasing primarily because of the significant
amount invested, both on and off the balance sheet, in new operating leases
each year. The operating lease portfolio generated $21.8 million more
income in 1994 than in 1993. Approximately $7.2 million of this increase
was due to an acquisition of a large railcar portfolio which generated a full
year's income in 1994 but only six months of income in 1993. Income from
finance leases decreased $3.6 million from 1993 to 1994. The decrease is
primarily due to the impact of revised residual estimates on older aircraft
subject to leveraged leases.
   Interest income increased in 1994 due to several loan repayments and
higher interest rates. Two large golf loans were prepaid in 1994, generating
$2.4 million of interest income from prepayment premiums. An additional
$3.0 million of interest, which had not been accrued due to its uncertain
nature, was realized from a real estate loan and an investment in purchased
notes. The effect of higher interest rates on variable rate loans led to a $2.1
million increase in income from 1993.
   Disposition gains are primarily realized from asset remarketing both at
lease end and in response to market opportunities. The amount of income
from this activity fluctuates between periods.

A stacked bar chart entitled "EARNED INCOME" appears here depicting the
components of earned income for the years 1992, 1993, and 1994 as shown on
the income statement on page 20.

                          				      Page 21
<PAGE>
   Fee income is generated from managing and re-marketing assets on behalf
of others, and from providing broker services. The Company's remarketing
fees are generally performance-based and can fluctuate significantly
depending on market conditions and the timing of lease maturities. The
amount of fee income from managing portfolios for others has been
increasing each year as the size of managed portfolios expands.
   Joint venture income in 1992 included a $2.7 million gain on the sale of a
real estate investment. Income in 1993 was lower, in part, due to a revision
of residual estimates at one of the Company's technology finance joint
ventures.
   Operating Lease expense has been increasing primarily because of growth
in the lease portfolio and accelerated depreciation on older wide body
aircraft. The increase in depreciation from 1993 to 1994 of $7.2 million
included accelerated depreciation on aircraft of $4.2 million. Operating
lease rental expense increased $6.5 million in 1994 because of a large sale
leaseback of railcars in late 1993. The increase in repairs and maintenance
expense of $1.3 million in 1994 reflects the acquisition of that same railcar
fleet in mid-1993.
   Tax expense decreased in 1994 as a result of a lower effective tax rate,
43.0%, compared to the 49.8% effective rate in 1993. The 1993 effective
rate included the 3.7% effect of the Federal tax rate increase which
occurred that year.
   The provision for losses on investments in 1992 and 1993 reflected
continued concern for the values of certain types of aircraft and real estate.
Much of the Company's older, Boeing 747 and McDonnell Douglas DC-10
aircraft and certain real estate investments were written down over the
last three years. These factors have resulted in the decline in the allowance
for losses, and charges to that allowance as a percentage of investments, as
well as a decline in the provision.

A bar chart entitled "OPERATING LEASE MARGIN" appears here depicting operating
lease expense (as shown on the income statement on page 20) and operating 
lease income (as shown in the footnote entitled Earned Income from Leases
on page 27) for the years 1992, 1993, and 1994.

A bar chart entitled "ALLOWANCE FOR LOSSES" appears here depicting the
following information:
<TABLE>
<CAPTION>
                     			       1994      1993      1992
			                             ----      ----      ---- 
<S>                        <C>        <C>       <C>
Allowance for losses
as a percentage of 
total investments              6.40%      6.92%    7.43%

Charges to allowance
for losses as a 
percentage of total
investments                    2.14%      3.47%    3.83%
</TABLE>

                          				      Page 22


<PAGE>
<TABLE>
CONSOLIDATED BALANCE SHEETS
<CAPTION>
As of December 31, (in thousands)                1994                1993
                                         						------              ------
<S>                                   <C>              <C>
Assets
   Cash and cash equivalents           $        9,407       $     12,950
   Investments:
      Direct financing leases                 245,441            275,605
      Leveraged leases                        252,651            224,953
      Operating lease equipment - net of
	       depreciation                          295,273            254,651
      Secured loans                           231,225            226,073
      Investment in joint ventures            202,367            197,720
      Assets held for sale or lease            24,320             56,777
      Other investments                        20,373             24,298
      Investment in future residuals           13,157             14,071
      Less: Allowance for losses on
	         investments                         (82,206)           (88,193)
					                                          --------        ---------
Total investments                           1,202,601          1,185,955
   Due from GATX Corporation                   42,515             42,638
   Other assets                                15,067             15,055
                                   					      --------          ---------
Total Assets                               $1,269,590         $1,256,598
                                  					     =========          =========  
                 
Liabilities and Stockholder's Equity
   Accrued interest                      $     14,987       $     14,489
   Accounts payable and other liabilities     108,635             43,637
   Debt financing:
      Commercial paper and bankers'
       	acceptances                           124,834            104,164
   Notes payable                               14,021             17,771
   Obligations under capital leases            19,431             22,442
   Senior term notes                          613,600            624,850
					                                        --------          ---------
Total debt financing                          771,886            769,227
   Nonrecourse obligations                     55,270             68,058
   Deferred income                              4,185             62,965
   Deferred income taxes                       15,390             11,053
Stockholder's equity:
   Convertible preferred stock, par value $1.00 1,027              1,027
	     Authorized - 4,000,000 shares
	     Issued and outstanding - 1,027,050
	       shares in both years
   Common stock, par value $1.00                1,031              1,031
	     Authorized - 2,000,000 shares
	     Issued and outstanding - 1,031,250
	       shares in both years
   Additional paid-in capital
	             - convertible preferred stock   123,973            123,973
	             - common stock                   27,929             27,929
   Reinvested earnings                        146,036            133,570
   Equity adjustment from foreign
       currency translation                      (759)              (361)
                                   				      --------          ---------
Total stockholder's equity                    299,237            287,169
                                   				      --------          ---------
Total Liabilities and Stockholder's Equity $1,269,590         $1,256,598
	                                   				    =========          =========
 
The accompanying notes are an integral part of these consolidated financial
statements.
</TABLE>
                          				      Page 23
<PAGE>
<TABLE>
CONSOLIDATED STATEMENTS OF CASH FLOWS
<CAPTION>
Year ended December 31, (in thousands)       1994          1993          1992
	                                   				     ------        -----        -----
<S>                                <C>              <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES

Net income (loss)                      $  24,851     $   21,525    $    (7,197)
   Reconciliation to net cash from
      operating activities:
   Provision for losses on investments    19,000         29,000         81,000
   Depreciation expense                   33,341         29,052         17,927
   Cumulative effect of accounting
       changes                                 -              -         (9,456)
   Provision for deferred income taxes
       (benefits)                          6,673          6,826        (15,760)
   Gain on disposition of equipment      (21,444)       (44,434)       (22,277)
   Joint venture income                   (9,242)        (8,383)       (12,445)
   Changes in assets and liabilities:
      Accrued interest, accounts payable,
	       and other liabilities             61,836          6,254            253
      Due from GATX Corporation              123         (6,984)        (4,673)
      Deferred income                    (48,072)         1,474           (273)
   Other - net                                (6)        (6,994)         2,120
				                                       ------        -----          -----
Net cash flows from operating activities  67,060         27,336         29,219
                                   					   ------        -----          -----

CASH FLOWS FROM INVESTING ACTIVITIES

Investments in leased equipment, net of
  nonrecourse borrowings for
     leveraged leases                   (161,341)      (215,974)      (68,091)
Loans extended to borrowers             (101,500)       (39,390)      (40,184)
Other investments                        (16,285)       (46,199)      (68,510)
                                   					 --------        -------      -------
Total investments                       (279,126)      (301,563)     (176,785)

Lease rents received, net of earned income
   and leveraged lease nonrecourse
     debt service                         24,234         33,893         6,932
Loan principal received                   88,415         53,903        39,029
Proceeds from disposition of
   equipment                              75,697        101,429        52,502
Proceeds from disposition of
   real estate                            10,475         31,963         3,454
Joint venture investment recovery         23,564         24,603        52,606
                                  					 --------        -------      -------
Recovery of investments                  222,385         245,791      154,523
					                                    --------        -------      -------
Proceeds from disposition of other
    assets                                     -          90,604          -
				                                   	 --------        -------      -------
Net cash flows (used in) provided by
 investing activities                    (56,741)         34,832      (22,262)
                                   					 --------        -------      -------
CASH FLOWS FROM FINANCING ACTIVITIES

Net increase (decrease) in short-term
   borrowings                             16,920         (76,156)     (44,895)
Proceeds from issuance of long-term
   debt                                   55,000         120,000      100,000
Repayment of long-term debt              (66,250)        (91,347)     (59,127)
Dividends paid to stockholder            (12,385)        (11,726)           -
Other financing activities                (7,147)         (2,816)      (6,295)
                                  					  --------        -------      -------
Net cash flows used in financing
   activities                            (13,862)        (62,045)     (10,317)
                                    				 --------          -------      -------
Net (decrease) increase in cash and
   cash equivalents                       (3,543)            123       (3,360)

Cash and cash equivalents at the
    beginning of the year                 12,950          12,827       16,187
                                  					 --------          -------      -------
Cash and Cash Equivalents at
   December 31                        $    9,407       $  12,950    $  12,827
                                    					  =======        =======      =======

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

Income taxes paid                      $  15,557       $  25,707     $  10,403
Interest paid                          $  61,918       $  65,861     $  72,653

The accompanying notes are an integral part of these consolidated financial
statements.
</TABLE>
                          				      Page 24
<PAGE>
Management's Discussion and Analysis
----------------------------------
Cash Flow, Liquidity and Capital Resources
--------------------------------------    
   In 1994, the Company generated cash from operations of $67.1 million and
portfolio proceeds of $222.4 million, which were reinvested in $279.1
million of leased equipment, loans and other investments, and used to pay
$12.4 million in dividends.
   Cash from operating activities was higher in 1994 compared to the two
prior years primarily due to the change in the Company's lease portfolio mix.
The Company has made increasing investments in operating leases, both on
and off the balance sheet, over the last three years. Cash from operating
leases, net of lease-in expense, represented $15.3 million of the increase in
cash from operations. Cash from loan interest increased $7.4 million. The
remaining $17.0 million increase between 1994 and 1993 is primarily due to
changes in certain assets and liabilities, which can vary between periods
depending on timing of fundings, and payments made to GATX Corporation.
The increase in accounts payable includes a $48.0 million reclassification
from deferred income related to aircraft that the Company must repurchase
in January, 1995, as a result of the lessee's exercise of an option to return
the aircraft.
   Cash from investing activities decreased between 1993 and 1994 due to a
higher level of investment in new transactions, net of sale leaseback
transactions, and less cash recovery of investments. Total 1993
investments included the purchase of a significant rail operating lease fleet
which was subsequently sold and leased back from the purchaser, the
proceeds of which are shown as proceeds from disposition of other assets.
The Company had approved unfunded transactions totalling $191.6 million as
of December 31, 1994. Of this amount, $90.2 million is scheduled to be
funded in 1995 and the remainder beyond. 
   Recovery of investments decreased between 1994 and 1993 as a result of
lower proceeds from disposition of equipment and real estate offset by
higher principal repayments on loans. Disposition gains are discussed in the
results of operations. Real estate proceeds continue to decline as the
Company liquidates its remaining portfolio of owned real estate. Loan
principal received in 1994 included prepayments of two golf loans with
total principal balances of $41.8 million. Joint venture investment recovery
in 1992 included $17.4 million of proceeds from the sale of a real estate
joint venture investment.
   Cash from financing activities is used to fund investments and to pay
dividends on the Company's common stock. Historically, dividends have been
paid on the Company's common stock at the rate of 50% of net income, which
is expected to continue in the future.
   The Company expects to fund a portion of future growth through issuance
of medium-term notes, commercial paper, and bankers' acceptances. The
commercial paper and bankers' acceptances are backed by credit agreements
from a syndicate of domestic and international commercial banks. The
Company had unused capacity under these agreements of $125.2 million at
December 31, 1994. In addition, the Company has a $300.0 million shelf
registration for Series C medium-term notes, under which $55.0 million had
been issued as of December 31, 1994.
   Total debt financing remained relatively constant between years while
stockholder's equity increased $12.1 million. As a result, the Company's
debt to equity ratio declined from 2.68:1 in 1993 to 2.58:1 in 1994. The
leverage ratio as defined in the Company's credit agreements remains well
within the 4:1 limit. The Company ensures a stable margin over its cost of
funds by managing the relationship of its fixed and floating rate lease and
loan financing to its fixed and floating rate borrowing. In order to meet this
objective, derivative financial instruments, primarily interest rate swaps,
are often used to modify the interest characteristics of the Company's debt.
At December 31, 1994, the Company had $56.3 million more floating rate
debt than floating rate assets.
<TABLE>   
   The following table provides additional information with respect to the
Company's liquidity and financial position:
<CAPTION>
As of and For the Year
Ended December 31,                         1994            1993            1992
                                   					  ------          -----           -----
<S>                                <C>               <C>             <C>
Ratios:
Interest coverage                        1.85x            1.86x           1.17x
Floating rate exposure 
   to total capitalization               4.91%              -                 -
Total debt financing 
   to stockholder's equity               2.58x            2.68x            2.98x
</TABLE>
				                                Page 25
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands)

SIGNIFICANT ACCOUNTING POLICIES
----------------------------
Business
--------
GATX Capital Corporation and subsidiaries (the "Company") provide and
arrange equipment leases and other loan financing.  The Company also
manages a portfolio of leased equipment for its own account and the account
of others. GATX Capital Corporation is a wholly-owned subsidiary of GATX
Corporation.

Principles of Consolidation
------------------------
The consolidated financial statements include the accounts of the Company
after elimination of significant intercompany accounts and transactions.
Investments in minority-owned or non-controlled affiliated companies are
accounted for using the equity method.

Cash and Cash Equivalents
-----------------------
The Company considers all highly liquid investments with a maturity of
three months or less when purchased to be cash equivalents.

Deferred Income
--------------
Deferred income primarily represents income related to operating leases,
where the Company is the lessee, for which the earnings process has not
been completed. The income is recognized on a straight-line basis over the
lives of the operating leases. The 1993 balance included $48.0 million of
proceeds related to an aircraft sale which had been received in advance and
deferred pending the outcome of an option to return the aircraft held by the
purchaser. During 1994, the purchaser exercised its option to return the
aircraft in January, 1995, and the balance was reclassified to accounts
payable.

Lease and Loan Origination Costs
-----------------------------
Initial direct costs for originated direct finance and leveraged leases are
capitalized and amortized as an adjustment of yield over the term of the
lease. For operating leases, initial direct costs are deferred and amortized
on a straight-line basis over the lease term. Loan origination fees are
netted with loan costs and are deferred and recognized over the life of the
loan as an adjustment to interest income.

INVESTMENTS
------------
Direct Financing Leases
---------------------
The Company's investment in direct financing leases includes lease
contracts receivable plus the estimated residual value of the equipment at
the lease termination date, less unearned income. Lease contracts
receivable includes the total rent to be received over the life of the lease
reduced by rent already collected. Initial unearned income is the amount by
which the lease contract receivable plus the estimated residual exceeds the
initial investment in the leased equipment at lease inception. The remaining
unearned income is amortized to lease income over the lease term in a
manner which produces a constant rate of return on the net investment in
the lease. 
<TABLE>
The components of the Company's investment in direct financing leases are as
follows:
<CAPTION>
At December 31,                           1994           1993
                                   					  -----         -----
<S>                                 <C>          <C>
Lease contracts receivable             $ 289,565    $ 340,885
Estimated residual value                  82,940       90,373
Unearned and deferred income            (127,064)    (155,653)
                             				       --------       --------
Net investment                         $ 245,441    $ 275,605
                                   					========     ======== 
</TABLE>

Leveraged Leases
----------------
Financing leases which are financed principally with nonrecourse
borrowings at lease inception, and which meet certain other criteria, are
accounted for as leveraged leases. Leveraged lease contracts receivable are
stated net of the related nonrecourse debt service, which includes unpaid
principal and aggregate remaining interest on such debt. Unearned income
represents the excess of anticipated cash flows (including estimated
residual values and after taking into account the related debt service) over
the Company's investment in the lease.
<TABLE>
The components of the Company's net investment in leveraged leases are as
follows:
<CAPTION>
At December 31,                      1994                   1993
                            				    -------                 -----
<S>                            <C>                   <C>
Lease contracts receivable         $ 547,961           $ 569,669
Nonrecourse debt service            (301,259)           (333,447)
                             				  ---------           ---------
Net receivable                       246,702             236,222
Estimated net residual value         157,736             143,309
Unearned income                     (151,787)           (154,578)
Investment in leveraged leases       252,651             224,953
Deferred taxes arising from
   leveraged leases                  (63,610)            (72,578)
                            				    ---------           ---------
Net investment                     $ 189,041           $ 152,375
                           				     ========            ========
</TABLE>
                          				      Page 26
<PAGE>
Operating Leases
---------------
Leases that do not qualify as direct finance or leveraged leases are
accounted for as operating leases. Rental income is reported on a
straight-line basis over the term of the lease. Equipment subject to
operating leases is stated at cost less accumulated depreciation plus
accrued rent and is generally depreciated to its estimated residual value
using the straight-line method. Aircraft are depreciated over their useful
lives, ranging from 25-30 years, while other equipment is generally
depreciated over the term of the lease. Depreciation expense of $33.3
million, $26.0 million, and $16.4 million is included in operating lease
expense for 1994, 1993, and 1992, respectively.
<TABLE>
Major classes of equipment on operating leases are as follows:
<CAPTION>
At December 31,                  1994                   1993
			                             -------                 ------
<S>                        <C>                        <C>
Aircraft                       $ 239,200              $ 189,849
Railroad equipment                69,933                 62,181
Other                             25,945                 22,859
                            				 -------                 ------
Total cost                       335,078                274,889
Accumulated depreciation         (47,791)               (32,307)
                             				 -------                 ------
Net book value                   287,287                242,582
Accrued rent and other             7,986                 12,069
                            				 -------                 ------ 
Net investment                 $ 295,273              $ 254,651
                            				 =======                =======
</TABLE>

Earned Income from Leases
------------------------
The sources of earned income from leases were as follows:
<TABLE>
<CAPTION>
At December 31,                 1994               1993            1992
                     			       ------              ------          -----
<S>                     <C>                <C>                 <C>
Direct financing leases     $  28,612         $  32,510       $  36,529
Leveraged leases               25,894            25,606          25,555
Operating leases               89,133            67,341          53,547
                     			      ------              ------          -----
Total Earned Income          $143,639          $125,457        $115,631
                     			      =======           =======        =======
</TABLE>
The tax expense related to leveraged lease income was $9.3 million, $10.0
million, and $9.6 million in 1994, 1993, and 1992, respectively.

Secured Loans
------------
Investments in secured loans are stated at the principal amount outstanding
plus accrued interest. The loans are collateralized by equipment, golf
courses, or real estate.

Financing Lease and Operating Lease Receivables and Loan Balance
-----------------------------------------------------------
As of December 31, 1994, financing lease receivables (net of nonrecourse
debt service related to leveraged leases), minimum future rentals under
operating leases and secured loan principal by year due are as follows:
<TABLE>
<CAPTION>
	             	Financing Lease      Operating Lease      Loan
    Year due     Receivables          Receivables       Principal
     -------     -------------      --------------       --------
<S>         <C>                   <C>                <C>
1995           $   90,213                $  62,299     $  39,858
1996               82,464                   41,727        35,835
1997               58,488                   36,817        32,778
1998               46,615                   35,118        34,829
1999               48,373                   23,709        18,673
After 1999        210,114                   43,182        69,252
              		 ---------             ----------         ------
     Total       $536,267                 $242,852      $231,225
	               	 =======                  ========     =======
</TABLE>
Investment in Joint Ventures
-------------------------
   Investments in joint ventures include aircraft, rail, and technology
equipment leasing, asset residual guarantee, and cogeneration ventures
which are accounted for using the equity method. The extent of the
Company's effective ownership interest and/or level of management control
dictates the use of the equity method. Under such method, original
investments are recorded at cost, adjusted by the Company's share of
undistributed earnings or losses of these ventures and reduced by cash
distributions.
   The Company makes certain adjustments to net income as reported by
some of the joint ventures prior to the Company's calculation of its share of
that net income in order to provide consistency with the Company's
accounting policies. Due to the significance of the adjustments made to two
of the joint ventures, the combined and condensed operating and balance
sheet data have been restated to reflect these adjustments. Pre-tax income,
as reported by the joint venture, has been increased by $22.6 million in
1992 to adjust for equipment writedowns recorded as a loss by one joint
venture; the Company charged its share of the writedowns to the allowance
for losses on investments. Pre-tax income also has been increased by $27.3
million, $20.8 million, and $15.1 million in 1994, 1993 and 1992,
respectively, to reverse interest expense recognized on loans to a joint
venture from its partners; the Company records these loans as equity
contributions. The partner loan balances of $472.2 million, $482.3 million,
and $393.6 million at December 31, 1994, 1993 and 1992, respectively, have
been reclassified from long-term liabilities to partners' equity.

                        				      Page 27
<PAGE>
   Unaudited combined and condensed operating and balance sheet data as
adjusted are as follows:
<TABLE>
<CAPTION>
Year Ended December 31,           1994               1993            1992
				                             ------              ------          -----
<S>                      <C>                   <C>                 <C>
Revenues                      $  282,352         $  224,179      $  278,818
Pre-tax income                    41,510             17,241          28,951
Total assets                   1,257,794          1,161,123       1,055,627
Long-term liabilities            441,625            382,207         358,724
Total liabilities                558,679            481,846         452,410
Equity                           699,115            679,277         603,217
</TABLE>
Assets Held for Sale or Lease
--------------------------
Assets held for sale or lease consist of equipment which has been
repossessed or returned by the lessee after normal lease maturity, and real
estate upon which the Company foreclosed when the debtors owning the
property were unable to discharge their obligations or which has been
recorded as an in-substance foreclosure. Upon foreclosure, properties are
recorded at the lower of their then carrying amount or fair market value.
Generally, depreciation is only recorded on aircraft available for sale or
lease which is held for more than six months.

The major classes of assets held for sale or lease are as follows:
<TABLE>
<CAPTION>
At December 31,                 1994                   1993
                      			       -----                 ------
<S>                      <C>                 <C>
Real estate                 $16,945              $28,409
Aircraft                     10,057               31,562
Other                         3,375                3,605
                       			    -----                 ------
   Total cost                30,377               63,576
Accumulated depreciation     (6,057)              (6,799)
	                      		    -----                 ------
   Net investment           $24,320              $56,777
                    			     ======               =======
</TABLE>
Other Investments
----------------
   Other investments, as of December 31, 1994, primarily consist of the
Company's investment in a residential and commercial real estate
development, and progress payments for assets under construction.

The components of other investments are as follows:
<TABLE>
<CAPTION>
At December 31,                           1994                   1993
                                   					 -----                 ------
<S>                                <C>                    <C>
Real estate development                 $16,623              $18,990
Progress payments and other               3,750                5,308
                                      				-----                 ------
	Total investment                       $20,373              $24,298
                                    					=======               ======
</TABLE>
Investment in Future Residuals
----------------------------
   The Company has purchased interests in the residual values of equipment
leased by others. Residuals purchased prior to July 1, 1985 are accreted to
their estimated future value. For lease residuals purchased after June 30,
1985, the Company does not accrete the carrying value over time; the
difference between initial cost and future value is recognized upon
disposition.
   Under certain lease underwriting compensation formulas, the Company
earns a fee based on the future residual owned by the equity investor for
whom the lease was arranged. With respect to transactions concluded prior
to June 18, 1986, fees may be recognized as income at lease inception at
the net present value of estimated future cash flows from residual
realization.  Such stated amounts are accreted in a manner designed to
produce a constant rate of return on such net present value. This accretion
is also included in fee income. Recognition of all fees from transactions
concluded after June 17, 1986 occur upon realization.

The components of the Company's recorded investment in future residuals
are as follows:
<TABLE>
<CAPTION>
At December 31,                           1994                   1993
                                   					  -----                 ------
<S>                               <C>                     <C>
Purchased residuals                   $  4,728               $  6,517
Lease underwriting
   deferred fees                         8,429                  7,554
                                    				 -----                 ------
       Total investment                $13,157                $14,071
                                   					=======               ======
</TABLE>

ALLOWANCE FOR LOSSES ON INVESTMENTS
------------------------------------
   The Company maintains an allowance for losses on investments through
periodic provisions. The purpose of the allowance is to provide for credit
and collateral losses which are inherent in the investment portfolio. It is
the Company's policy to charge off amounts which, in the opinion of
management, are not recoverable from obligors or the disposition of
collateral.

Activity within the allowance for losses on investments account was as
follows:
<TABLE>
<CAPTION>
Year ended December 31,               1994               1993            1992
                            				     ------              ------          -----
<S>                            <C>               <C>               <C>
Beginning balance                    $88,193          $101,323     $  71,864
Provision                             19,000            29,000        81,000
Charges to allowance                 (27,480)          (44,180)      (52,222)
Recoveries and other                   2,493             2,050           681
                              				    ------              ------          -----
   Balance at end of year            $82,206         $  88,193      $101,323
                               				    ======             ======      =======
</TABLE>

                         				      Page 28
<PAGE>

DEBT AND CAPITAL LEASE FINANCING
--------------------------------
Short-term Borrowing
-------------------
At December 31, 1994, the Company had commitments under its credit
agreements with a group of banks for revolving credit loans aggregating up
to $250 million. The credit agreements contain various covenants which
include, among other factors, minimum net worth, restrictions on dividends
and requirements to maintain certain financial ratios. At December 31,
1994, these covenants limited the Company's ability to transfer net assets
to its parent to no more than $100.1 million. The revolving commitments are
available for borrowing, repaying and reborrowing at any time and contain 
various pricing options. The Company pays a facility fee on one facility and
a commitment fee on the unused commitment of the other facility, but is not
obligated to maintain compensating balances. At December 31, 1994
$125.2 million of the commitments in excess of amounts backing
commercial paper and bankers' acceptances were available and unused.
   The Company obtains short-term financing by issuance of commercial
paper and bankers' acceptances through its dealers in the United States and
Canada, and from notes payable to banks. At December 31, 1994 the majority
of such borrowings were backed by or under the principal credit agreements.
The weighted average interest rate at the end of the period was 6.23% and
3.86% as of December 31, 1994 and 1993, respectively.

Senior Term Notes
----------------
Senior term notes include the following:
<TABLE>
<CAPTION>
Year ended December 31,                           1994                   1993
                                          						 -----                 ------
<S>                                      <C>                     <C>

Variable rate:
Medium-Term Notes  
   due 1995-1999                             $  60,000            $  30,000
Senior Bank Note 
   due 1995                                     10,000               10,000
                                           						-----                 ------
      Subtotal - variable rate               $  70,000            $  40,000
                                           						-----                 ------
Fixed rate:
5.45% - 10.30% Medium 
   Term Notes due 1995-2004                    443,600              474,850
9 3/8% Senior Notes 
   due 1997                                     50,000               50,000
10% Senior Notes 
   due 1996                                     50,000               50,000
Other Senior Note 
   9 3/8% due 1994                                _                  10,000
                                          						-----                 ------
      Subtotal - fixed rate                    543,600              584,850
                                          						-----                 ------
       	 Total senior term notes              $613,600             $624,850
                                   					       =======              ========      
</TABLE>
Interest on variable rate senior term notes is calculated using LIBOR.

Nonrecourse Obligations
---------------------
   Nonrecourse obligations consist primarily of debt collateralized by
aircraft and their related lease contracts, and real estate projects. The
carrying amount of this collateral at December 31, 1994 was $81.3 million.
The nonrecourse obligation associated with one aircraft will become
recourse to the Company to the extent of the then remaining debt balance in
2002 when a balloon payment of $7.3 million is due.
   During 1994, the Company had the following non-cash transactions.
Nonrecourse debt of $6.5 million was assumed in exchange for an additional
investment in real estate, nonrecourse debt of $8.4 million was settled with
a reduction in an investment in aircraft, and nonrecourse debt of $7.3 was
assumed by the purchaser of certain real estate.

Nonrecourse obligations include the following:
<TABLE>
<CAPTION>
At December 31,                           1994                   1993
                                    					 -----                 ------
<S>                               <C>                     <C>

Variable rate:
   Notes due 2002                      $39,378                 $42,009
   Notes due 1997                         _                      8,425
   Notes due 2000                        3,535                   3,785
   Other                                 5,908                   6,263
                                   					-------                -------
      Subtotal - variable rate          48,821                  60,482
                                  					 -------                ------- 
Fixed rate:
   9.25% Note due 1996                      _                    7,309
   8.25% Note due 1996                   6,449                      _
   Other                                    _                      267
                                   					-------                   -------
      Subtotal - fixed rate              6,449                   7,576
                                   					-------                   -------
	 Total nonrecourse debt               $55,270                $ 68,058
                             				       =======                  ======
</TABLE>
Interest on variable rate nonrecourse obligations is calculated using the
Prime rate or LIBOR.

                          				      Page 29
<PAGE>
Obligations Under Capital Lease
---------------------------
Obligations under capital lease consist of equipment subject to capital
lease financing which has been subleased. Such subleases are classified as
direct financing leases having carrying values of $18.9 million and $23.6 
million at December 31, 1994 and 1993, respectively. Minimum future lease 
payments receivable under the subleases aggregate $27.1 million receivable 
over a period ending in 2003. The obligations under capital leases and the 
related subleases have the same term and call for fixed rental payments. The
Company has purchase and renewal options under the leases which allow it
to accommodate similar options exercisable by sublessees.

Maturities
---------
Maturities of debt financings, obligations under capital leases and
nonrecourse obligations are presented in the following table. Imputed
interest on capital leases totalled $6.0 million at December 31, 1994. This
table assumes that the commercial paper, notes payable and bankers'
acceptances are retired by the unused revolving commitments.
<TABLE>
<CAPTION>
	         Converted             Obligations       Total
	         Revolving    Senior   Under Capital     Debt        Nonrecourse
Year due Credit Loans Term Notes   Leases       Financing      Obligations
	          ----------- ---------- ------------   ---------    ------------
<S>   <C>         <C>             <C>            <C>         <C>
1995      $  _      $ 104,000        $   3,629     $ 107,629     $    6,214
1996         _        105,000            3,627       108,627         10,531
1997     138,855      105,000            2,067       245,922          4,171
1998         _         75,000            1,378        76,378          5,470
1999         _         83,600            1,477        85,077          4,830
After 1999   _        141,000            7,253       148,253         24,054
      	 ---------   ---------         -------       --------         -------
Total    $138,855    $613,600         $ 19,431      $771,886       $ 55,270
       	 ========    ========        ========       ========        ========
</TABLE>
DERIVATIVE FINANCIAL INSTRUMENTS
---------------------------------
   The Company has significant amounts of floating rate lease and loan
investments, as well as transactions denominated in foreign currencies,
giving rise to market risks from changes in interest and foreign exchange
rates. Derivative financial instruments are used to reduce those risks.
The Company enters into interest rate swap agreements to modify the
interest characteristics of its outstanding debt from a fixed to a floating
basis. These agreements involve the receipt of fixed rate amounts in
exchange for floating rate interest payments over the life of the agreement
without an exchange of the underlying principal amount. The differential to
be paid or received is calculated based on the notional amounts and a widely
used floating rate index (6 month LIBOR). It is accrued as interest rates
change and is recognized as an adjustment to interest expense related to the
debt. Interest expense was reduced by $2.2 million, $3.1 million and $0.9
million in 1994, 1993, and 1992, respectively, as a result of interest rate
swaps. The related amount payable to or receivable from counterparties is
included in accrued interest. The fair values of the swap agreements are not
recognized in the financial statements. The total notional principal of all
interest rate swaps as of December 31, 1994 was $180.0 million, with
termination dates ranging from 1995 to 2003.
   The Company has also entered into a currency swap agreement to protect
itself from the risk that the eventual dollar net cash in-flow from a foreign
denominated investment will be adversely affected by changes in exchange
rates. The currency swap exchanges a U.S. borrowing of $3.7 million with
interest based on LIBOR for a liability of $5.0 million Canadian with
interest based on the Bankers' Acceptance rate.

OPERATING LEASE OBLIGATIONS
---------------------------
   The Company is a lessee under certain aircraft, railroad rolling stock, and
office leases which are classified as operating leases. Total rental expense
was $16.1 million, $9.8 million and $7.7 million in 1994, 1993 and 1992,
respectively. The aircraft and rolling stock under these leases have been
subleased, generating lease income of $17.4 million, $12.8 million and $4.9
million in 1994, 1993 and 1992, respectively.
   Future rentals payable by the Company through 2011 and sublease
receivables under noncancellable operating leases through 2008 are as
follows:
<TABLE>
<CAPTION>
                     			      Obligations Under         Sublease
Year Due                       Operating Leases         Receivables
-------                        ----------------       -----------
<S>                            <C>                   <C>
1995                              $ 17,460               $17,902
1996                                17,304                13,639
1997                                16,837                13,404
1998                                16,804                11,601
1999                                16,536                11,168
After 1999                         135,640                29,447
                            				   -------               -------
    Total                         $220,581               $97,161
                             				  ========               =======
</TABLE>
                      				      Page 30
<PAGE>
CAPITAL STOCK
-------------
   As of December 31, 1994 and 1993, all issued common and preferred stock
of the Company was held by GATX Corporation.
   The preferred stock has a conversion price of $100 per share and may be
exchanged for common stock on a one-for-one basis. Dividends on preferred
stock are payable on a share-for-share basis at the same rate per share as
common stock when and as declared by the board of directors. Conversions
of preferred stock will commence in the year 2004 unless GATX Corporation
continues to extend the initial redemption date.
   The preferred stock redemption schedule calls for 51,355 shares to be
redeemed in each of the first two conversion years, 77,030 shares in each
of the subsequent two years, 102,705 shares in each of the following three
years and 154,055 shares in each of the succeeding three years. Conversion
is conditioned on the Company being in compliance with provisions of all of
its debt agreements.

INCOME TAXES
------------
   GATX Corporation files a consolidated federal income tax return which
includes the Company. Under an intercompany tax agreement, the parent
reimburses the Company to the extent the Company's operating losses and
investment tax credits are utilized in the consolidated federal return.
Should the Company generate taxable income, the agreement provides for
payment by the Company of any resulting additional federal tax liability
incurred by GATX Corporation.
   Deferred income taxes reflect the net tax effects of temporary
differences between the carrying amounts of assets and liabilities for
financial reporting purposes and the amounts used for income tax purposes.
The Company has recorded these differences in its deferred tax accounts,
inter-company accounts receivable, and equity accounts.  In exchange for
cash payments, GATX Corporation has assumed a portion of GATX Capital's
deferred tax liability. GATX Corporation re-contributed these amounts
through the purchase of Redeemable Preferred Stock over the period from
1975 to 1985. In addition, GATX Capital has an account receivable of $46.1
million from GATX Corporation resulting from the reassumption of a portion
of these deferred taxes through December 31, 1994. Offsetting this
receivable is $3.5 million due to GATX Corporation which consists of
amounts owed for dividends, overhead, and taxes pursuant to the
intercompany tax agreement.

Significant components of the Company's deferred tax liabilities and assets
are as follows:
<TABLE>
<CAPTION>
At December 31,                    1994                   1993
                             				  -----                 ------
<S>                         <C>                     <C>
Deferred tax liabilities
   Leveraged leases            $   63,610          $   72,578
   Other leases (non-leveraged)    51,158              63,506
   Investment in joint ventures    15,505              12,174
   Alternative minimum 
       tax adjustment               1,318                  _
   Other                            3,388                  _
                            				    -----              ------
      Total deferred tax
       	 liabilities             $134,979            $148,258
                            				 --------           ---------
Deferred tax assets:
   Allowance for losses
     on investments             $  32,245           $  34,594
   Loans                            2,488              11,119
   Other                            5,915              12,551
      Total deferred tax assets    40,648              58,264
                             				 --------           ---------
      Net deferred tax 
       	 liabilities            $  94,331           $  89,994
                            				 ========             ========
Tax account balances:
   Deferred income tax
       liabilities              $  15,390           $  11,053
   Preferred stock and related
      additional paid-in capital  125,000             125,000
   Due from GATX Corporation      (46,059)            (46,059)
                            				  --------           ---------
      Net deferred tax
       	 liabilities            $  94,331           $  89,994
                            				  ========           ========
</TABLE>
Income before income taxes from foreign operations was $1.8 million, $3.0
million, and $2.1 million in 1994, 1993 and 1992, respectively. Foreign tax
expense was $1.9 million, $2.0 million, and $1.2 million in 1994, 1993, and
1992, respectively.

A reconciliation between the federal statutory tax rate and the Company's
effective tax rate is shown below:
<TABLE>
<CAPTION>
Year ended December 31,                  1994          1993            1992
                                   					------         ------          -----
<S>                               <C>               <C>               <C>
Federal statutory income tax rate        35.0%         35.0%              34.0%
State tax provision, 
   net of federal tax benefit             4.1%          3.9%               4.8%
Impact of federal tax rate increase        _            3.7%                  _
Sale of consolidated subsidiary            _            1.3%                  _
Other                                     3.9%          5.9%              (1.7)%
                                   					------         ------             -----
Effective tax rate                       43.0%         49.8%              37.1%
                                   					 ====           ===                ====
</TABLE>

                       				      Page 31
<PAGE>
FOREIGN OPERATIONS
------------------
   In addition to its domestic operations, the Company provides or arranges
equipment financing for nonaffiliated entities outside the United States.  

Selected information related to foreign operations is summarized below:
<TABLE>
<CAPTION>
Year ended December 31,            1994               1993            1992
                             				 ------              ------          -----
<S>                     <C>                   <C>                <C>
Earned income:
Domest                          $ 179,709         $ 171,047          $ 151,809
Export                             26,436            29,866             28,548
Foreign                            10,505            11,851             11,815
Eliminations                         (618)             (367)            (2,056)
                             				  ------              ------            ----- 
                            				$ 216,032         $ 212,397          $ 190,116
                            				  ========         =========         ========

Net income(loss):
United States                   $  20,596       $    16,590        $  (10,557)
Foreign                             4,192             4,929             3,353
Eliminations                           63                 6                 7
                            				   ------              ------            ----- 
                     			       $   24,851        $   21,525       $    (7,197)
                             				  ========         =========         ========

Total assets:
United States                  $1,038,762        $1,050,117        $1,143,587
Foreign                           236,828           213,169           187,989
Eliminations                       (6,000)           (6,688)           (1,107)
                              				  ------              ------            ----- 
                     			       $1,269,590        $1,256,598        $1,330,469
                            				 ========         =========         ========
</TABLE>
RETIREMENT BENEFITS
-------------------
   The Company participates in the GATX Non-Contributory Pension Plan for
Salaried Employees (the "Plan"), a defined benefit pension plan with GATX
Corporation covering substantially all employees. Pension cost for each
GATX subsidiary included in the plan is determined by independent actuaries.
However, accumulated plan obligation information, plan assets and the
components of net periodic pension costs pertaining to each subsidiary have
not been separately determined. Contributions to the Plan made by the
Company through GATX Corporation and pension expense allocated to the
Company are not material to these financial statements.
   In addition to pension benefits, the Company provides other
postemployment benefits, including limited health care and life insurance
benefits, for certain retired employees who meet established criteria. Most
domestic employees are eligible if they retire from the Company with
immediate pension benefits under the Plan.


COMMITMENTS, CONTINGENCIES AND CONCENTRATIONS OF CREDIT RISK
-------------------------------------------------------------
   At December 31, 1994, the Company had approximately 650 financing
contracts with 450 customers, aggregating $1.3 billion of investments
before reserves. Of this amount, 46% consisted of investments associated
with commercial jet aircraft, 17% railroad equipment, 8% warehouse and
production equipment, 8% marine equipment, 6% golf courses, 4% real
estate, and 11% other equipment.
   The Company's backlog was $191.6 million and $232.8 million,
respectively, at December 31, 1994 and 1993.
   The Company is a party to financial instruments with off-balance-sheet
risk in the normal course of business to meet the financing needs of its
customers. These financial instruments include commitments to extend
credit and financial guarantees. Such instruments involve, to varying
degrees, elements of credit and market risk which are not recognized in the
consolidated balance sheets. The contractual amount of the instruments are
shown below:
<TABLE>
<CAPTION>
Year ended December 31,            1994                 1993
                            				  -------             -------
<S>                          <C>                 <C>
Guarantees                       $ 99,094           $60,184
Stand-by loan commitments           5,800            12,500
</TABLE>
   Guarantees are commitments issued by the Company to guarantee the
value of an asset at the end of the lease, or to guarantee performance of an
affiliate to a third party. These commitments have fixed expiration dates
ranging from 1995 to 2015. Since many of the assets on lease are expected
to retain their value, the total amount guaranteed does not necessarily
represent future cash requirements.
   Stand-by loan commitments represent an agreement to lend funds to a
customer upon the occurrence of certain events as defined in the contract.
The commitments expire in 1998.
   The Company uses essentially the same credit policies in making
commitments and conditional obligations as it does for funded transactions.
All investments are subject to normal credit policies, collateral
requirements and senior management review. For example, lease provisions
require lessees to meet certain standards for maintenance and return
conditions, and provide for repossession upon default. Loans are generally
secured by equipment or real estate, and may involve guarantees or other
assets as collateral. All commitments having off-balance-sheet risk are
reviewed regularly for potential exposure and a provision for possible loss
is made if required.

                        				      Page 32
<PAGE>
FAIR VALUE OF FINANCIAL INSTRUMENTS
-----------------------------------
   Generally accepted accounting principles require disclosure of the
estimated fair value of the Company's financial instruments, excluding
lease transactions accounted for under SFAS 13. Fair value is a subjective
and imprecise measurement that is based on assumptions and market data.
The use of different market assumptions and valuation methodologies may
have a material effect on the estimated fair value amounts. Accordingly,
management cannot provide assurance that the fair values presented are
indicative of the amounts that the Company could realize in a current
market exchange.

   The following methods and assumptions were used to estimate the fair
value of each class of financial instruments:

Short-term Financial Instruments
------------------------------
   The carrying amounts included on the balance sheet approximate fair value
because of the short maturity of these instruments. This approach applies to
cash and cash equivalents, accrued interest, accounts payable, commercial
paper, and bankers' acceptances.

Secured Loans
------------
   The fair values of the fixed rate loans are estimated using discounted
cash flow analyses, at interest rates currently offered for loans with
similar terms to borrowers of similar credit quality. The fair values of the
variable rate secured loans are assumed to be equal to their carrying values.

Senior Notes and Nonrecourse Debt
------------------------------
   The fair value of fixed rate senior notes and nonrecourse debt was
estimated by aggregating the notes and performing discounted cash flow
analyses using a weighted average note term and the current market rate for
similar types of borrowing arrangements. The fair values of variable rate
senior notes and nonrecourse debt are assumed to be equal to their carrying
values.

Interest Rate Swaps
-----------------
   The fair value of the interest rate swaps is estimated by discounting the
fixed cash flows received under each swap using the rate at which the
Company could enter into new swaps of similar remaining maturities. The
carrying amount shown on the following table represents the amount of accrued
interest payable or receivable at the end of the period. The fair value
represents the accrued amount plus the amount that the Company would have
to pay or would receive in the current market to unwind the swaps.

Other Off-Balance Sheet Financial Instruments
------------------------------------------
   It is not practicable to estimate the fair value of the Company's other
off-balance sheet financial instruments because there are few active
markets for these transactions, and the Company is unable at this time to
estimate fair value without incurring excessive costs.

Summary of Fair Values
--------------------
   The following table presents the fair values of only those financial
instruments required to be presented by generally accepted accounting
principles. Proceeds from senior term notes are invested in a variety of
activities, including both financial instruments shown in this table, as well
as leases and joint venture investments, for which fair value disclosures
are not required. When evaluating the extent to which estimated fair value
of borrowings exceeds the related carrying amount, users should consider
that the fair value of the fixed rate payment streams for leases would increase
as well.
<TABLE>
<CAPTION>
				                                  Carrying               Fair
At December 31, 1994                   Amount               Value
                           				      ---------           -------
<S>                         <C>                    <C>
Assets: 
Secured loans                           $231,225          $221,239
Liabilities:
Senior term notes                        613,600           614,600
Nonrecourse debt                          55,270            55,298
Interest rate swaps                          (76)           10,454

<CAPTION>
                            				      Carrying               Fair
At December 31, 1993                   Amount               Value
                             				      ---------           -------
<S>                         <C>                      <C>
Assets:
Secured loans                           $226,073          $228,300
Liabilities:
Senior term notes                        624,850           678,700
Nonrecourse debt                          68,058            68,882
Interest rate swaps                        1,074            (2,346)

</TABLE>

                          				      Page 33
<PAGE>
Report of Independent Auditors

Board of Directors
GATX Capital Corporation

   We have audited the accompanying consolidated balance sheets of GATX
Capital Corporation (a wholly-owned subsidiary of GATX Corporation) and
subsidiaries as of December 31, 1994 and 1993, and the related
consolidated statements of income and reinvested earnings and consolidated
cash flows for each of the three years in the period ended December 31,
1994. These statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.
   We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used
and significant estimates made by management, as well as evaluating the
overall financial statement presentation. We believe that our audits provide
a reasonable basis for our opinion.
   In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated financial position of GATX Capital
Corporation and subsidiaries at December 31, 1994 and 1993, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 1994, in conformity with
generally accepted accounting principles.
   In 1992, the Company changed its method of accounting for income taxes
and postretirement benefits other than pensions effective January 1, 1992.

ERNST & YOUNG LLP

San Francisco, California
January 24, 1995

                         				      Page 34


               Second Amendment To Credit Agreement

This Second Amendment to Credit Agreement (the "Amendment") dated as
of June 14, 1994, by and among GATX Leasing National Ltd., GATX
Corporate Leasing, Inc., as Borrowers, GATX Capital Corporation, as
Guarantor, and Bank of Montreal, as the Bank;
                                           
                           W I T N E S S E T H:

WHEREAS, the Borrowers, the Guarantor, and the Bank have heretofore
executed and delivered that certain Credit Agreement dated as of
December 14, 1992, as amended by the First Amendment thereto dated as
of June 20, 1993 (as so amended, the "Credit Agreement"); and

WHEREAS, the Borrowers, the Guarantor, and the Bank desire to amend the
Credit Agreement to extend its Revolving Credit Termination Date and to 
reduce the Bank's Revolving Credit Commitment;

NOW, THEREFORE, for good and valuable consideration the receipt of which
is hereby acknowledged, the Borrowers, the Guarantor, and the Bank hereby
agree as follows:
   1.   The date "June 15, 1994" in Section 1.1 of the Credit Agreement is
hereby deleted and in place thereof is inserted the date "June 9, 1995."
   2.   Notwithstanding the notice provisions contained in Section 1.5 of
the Credit Agreement, the Revolving Credit Commitment shall be reduced
to $10,000,000 on the date hereof.
   3.   Each Borrower and the Guarantor each represents and warrants to
the Bank that (a) each of the representations and warranties set forth in
Article 3 of the Credit Agreement (or, in the case of each Borrower only,
Sections 3.2-3.6 thereof) is true and correct on and as of the date of this
Amendment (except for the representations and warranties incorporated
herein through Section 3.1 from Sections 7.03 and 7.08(b) of the Parent
Credit Agreement and except that any representation or warranty in
Article 3 that is expressly stated to have been made as of the specific
date need only be true as of such specific date); (b) no Default or Event of
Default has occurred and is continuing; and (c) without limiting the effect
of the foregoing, each Borrower's and the Guarantor's execution, delivery
and performance of this Amendment has been duly authorized, and this
Amendment has been executed and delivered by a duly authorized officer
of each Borrower and the Guarantor.
   This Amendment may be executed in any number of separate
counterparts and by the different parties hereto on separate counterpart
signature pages, each of which shall constitute one and the same
instrument.  Except as specifically amended and modified hereby, all of
the terms and conditions of the Credit Agreement shall remain unchanged
and in full force and effect.  No reference to this Amendment need be made
in any document, all references to the Credit Agreement in any document
to be deemed to be references to the Credit Agreement as amended hereby. 
All capitalized terms used herein without definition shall have the same
meaning herein as they have in the Credit Agreement.  This Amendment
shall become effective upon its execution by the Borrowers, the
Guarantor, and the Bank.  This Amendment shall be construed and governed
by and in accordance with the internal laws of the Province of Ontario and
the federal laws of Canada applicable in such Province.
Dated as of the date first above written.

GATX Leasing National Ltd.


By
     Title:

GATX Corporate Leasing, Inc.


By
     Title:

GATX Capital Corporation, as Guarantor


By
     Title:

Bank of Montreal


By
     Title:


                  Third Amendment To Credit Agreement

   This Third Amendment to Credit Agreement (the "Amendment") dated as
of December 1, 1994, by and among GATX Leasing National Ltd., GATX
Corporate Leasing, Inc., as Borrowers, GATX Capital Corporation, as
Guarantor, and Bank of Montreal, as the Bank;

                           W I T N E S S E T H:

WHEREAS, the Borrowers, the Guarantor, and the Bank have heretofore
executed and delivered that certain Credit Agreement dated as of
December 14, 1992, as amended through and including the Second
Amendment thereto dated as of June 14, 1994 (as so amended, the "Credit
Agreement"); and

WHEREAS, the Borrowers, the Guarantor, and the Bank desire to amend the
Credit Agreement to revise the commitment fee;

NOW, THEREFORE, for good and valuable consideration, the receipt of which
is hereby acknowledged, the Borrowers, the Guarantor, and the Bank hereby
agree as follows:
   1.   Section 1.8 of the Credit Agreement is hereby amended in its
entirety to read as follows:
           Section 1.8.     Commitment Fee.  The Borrowers jointly and
severally agree to pay to the Bank in U.S. Dollars, quarterly in arrears on
the last day of March, June, September and December of each year,
commencing on March 31, 1993, and on the Revolving Credit Termination
Date or, if applicable, the Conversion Date, a commitment fee (i) for the
period from the Closing Date to but not including December 1, 1994 at the
rate of 3/8ths of 1% (0.375%) per annum, and (ii) thereafter at a rate per
annum from time to time equal to the rate set forth opposite the then
rating of the senior, unsecured long term debt of the Guarantor by S&P and
Moody's, respectively, in the schedule below, during all such periods
applied to the average daily unused portion of the Revolving Credit
Commitment, each change in such rate after December 1, 1994 based on a
change in any such rating to be effective on the date of such rating change:


<TABLE>
<CAPTION>

Rating                                                         Rate
------                                                         ----
<S>                                                    <C>
Both ratings are greater than or equal to A- and A3           .1875%

The ratings are:
equal to BBB+ and Baa1 or
equal to A- ( or greater than A-) and Baa1 or equal
to BBB+ and A3 (or greater than A3)                           .2500%

The ratings are:
equal to BBB+ and Baa2 or equal to BBB and Baa1               .2500%

The ratings are:
equal to BBB and Baa2 or equal to BBB+ and Baa3 or
equal to BBB- and Baa1                                         .2500%

The ratings are:
equal to BBB and Baa3 or equal to BBB- and Baa2                .2500%

The ratings are
equal to BBB- and Baa3                                         .2500%

Either rating is lower than BBB-
and Baa3 or not rated by both Moody's and S&P                  .5000%
</TABLE>
To determine usage of the Revolving Credit Commitment through Loans
denominated in Canadian Dollars the daily average amount of such Loans
shall be determined for each calendar quarter in Canadian Dollars and such
amount shall be converted into U.S. Dollars based on the Bank's exchange
rate for buying U.S. Dollars with Canadian Dollars on the day such fee is
payable.
   2.   Each Borrower and the Bank acknowledge that the CIBC Agreement
referred to in Section 4.5 of the Credit Agreement has been terminated, so
that Section 4.5 of the Credit Agreement, and all references thereto in the
Credit Agreement, are hereby deleted.
   3.   Article 6 of the Credit Agreement is hereby amended by inserting
therein in proper alphabetical order the following additional definitions:
          "Moody's" shall mean Moody's Investors Service, Inc. and its
successors and assigns provided that if such corporation (or its
successors and assigns) shall for any reason no longer perform the
functions of a securities rating agency, "Moody's" shall be deemed to
refer to any other nationally recognized securities rating agency approved
for purposes hereof by the Bank and the Guarantor.
           "S&P" shall mean Standard & Poor's Corporation and its successor
and assigns, provided that if such corporation (or its successors and
assigns) shall for any reason no longer perform the functions of a
securities rating agency, "S&P" shall be deemed to refer to any other
nationally recognized securities rating agency approved for purposes
hereof by the Bank and the Guarantor.
   4.   Each Borrower and the Guarantor each represents and warrants to
the Bank that (a) each of the representations and warranties set forth in
Article 3 of the Credit Agreement (or, in the case of each Borrower only,
Sections 3.2-3.6 thereof) is true and correct on and as of the date of this
Amendment (except for the representations and warranties incorporated
into the Credit Agreement through Section 3.1 thereof from Sections 7.03
and 7.08(b) of the Parent Credit Agreement and except that any
representation or warranty in Article 3 that is expressly stated to have
been made as of the specific date need only be true as of such specific
date); (b) no Default or Event of Default has occurred and is continuing;
and (c) without limiting the effect of the foregoing, each Borrower's and
the Guarantor's execution, delivery and performance of this Amendment
has been duly authorized, and this Amendment has been executed and
delivered by a duly authorized officer of each Borrower and of the
Guarantor.
   This Amendment may be executed in any number of separate
counterparts and by the different parties hereto on separate counterpart
signature pages, each of which shall constitute one and the same
instrument.  Except as specifically amended and modified hereby, all of
the terms and conditions of the Credit Agreement shall remain unchanged
and in full force and effect.  No reference to this Amendment need be made
in any document, all references to the Credit Agreement in any document
to be deemed to be references to the Credit Agreement as amended hereby.
All capitalized terms used herein without definition shall have the same
meaning herein as they have in the Credit Agreement.  This Amendment
shall become effective upon its execution by the Borrowers, the
Guarantor, and the Bank.  This Amendment shall be construed and governed
by and in accordance with the internal laws of the Province of Ontario and
the federal laws of Canada applicable in such Province.
Dated as of the date first above written.

GATX Leasing National Ltd.


By
     Title:


GATX Corporate Leasing, Inc.


By
    Title:


GATX Capital Corporation, as Guarantor


By
     Title:


Bank of Montreal


By
     Title:




                               				AMENDMENT NO. 1

      AMENDMENT NO. 1 dated as of December 1, 1994 to the CREDIT
AGREEMENT dated as of December 14, 1992 among GATX CAPITAL
CORPORATION, a Delaware corporation (the "Company"), the Banks
signatory thereto and THE CHASE MANHATTAN BANK (NATIONAL
ASSOCIATION), as Agent.


                    			    W I T N E S S E T H:
					   
      WHEREAS, the Company, the Banks and the Agent are parties to the
Credit Agreement referred to above (the "Credit Agreement") pursuant to
which the Banks have agreed to extend credit to the Company as provided
therein.

      WHEREAS, the Company has requested the Banks and the Agent to
amend the Credit Agreement as provided herein.

      WHEREAS, the Banks and the Agent are agreeable to such amendment on
the terms and conditions set forth below.

      NOW, THEREFORE, in consideration of the foregoing and the mutual
agreements contained herein it is hereby agreed as follows:

1.   Definitions.

	All the terms defined in the Credit Agreement shall be used herein as
defined in the Credit Agreement unless otherwise defined herein or the
context otherwise requires.

2.   Amendments to the Agreement.

       (a)   Section 1.01 of the Credit Agreement is hereby amended by
restating the definition of "Applicable Margin" to read as follows:

	     "'Applicable Margin' shall mean, with respect to Eurodollar Loans,
the percentage per annum from time to time equal to that percentage set
forth opposite the then current ratings of the senior, unsecured long-term
debt of the Company by S&P and Moody's, respectively, in the schedule
below, each change in the Applicable Margin based upon any change in any
such rating to be effective on and as of the date of such change:
<TABLE>
<CAPTION>
		 Rating                                               Applicable Margin
                                                 							      (%p.a.)
		 ------                                                       -----
<S>                                                    <C>
Both ratings are greater than or equal to A- and A3            .2625%

The ratings are:
equal to BBB+ and Baa1 or equal to A- (or greater
   than A-) and Baa1 or equal to BBB+ and A3
   (or greater than A3)                                         .2000%

The ratings are:
equal to BBB+ and Baa2 or equal to BBB and Baa1                .2500%

The ratings are:
equal to BBB and Baa2 or equal to BBB+ and Baa3 or
equal to BBB- and Baa1                                         .3750%

The ratings are:
equal to BBB and Baa3 or equal to BBB- and Baa2               .5000%

The ratings are equal to BBB- and Baa3                        .6250%

Either rating is lower than BBB- and Baa3
or not rated by both Moody's and S&P                          .7500%"
</TABLE>
       (b)   Section 2.05(a) of the Credit Agreement is hereby amended by
restating it to read as follows:

	     "(a)   The Company shall pay to the Agent for the account of each
Bank a facility fee on the daily average amount of such Bank's
Commitment (whether or not utilized), for the period from and including
December 1, 1994 to but not including the earlier of the date such
Commitment is terminated and the Commitment Termination Date, at a
rate per annum from time to time equal to the rate set forth opposite the
then rating of the senior, unsecured long-term debt of the Company by S&P
and Moody's, respectively, in the schedule below, each change in such rate
to be effective based on a change in any such rating to be effective on the
date of such change:
<TABLE>
<CAPTION>
		Rating                                                       Rate
                                  							                    (%p.a.)
		 ------                                                     -----
<S>                                                     <C>
Both ratings are greater than or equal to A- and A3          .1875%

The ratings are:
equal to BBB+ and Baa1 or equal to A- (or greater
   than A-) and Baa1 or equal to BBB+ and A3
   (or greater than A3)                                       .2500%

The ratings are:
equal to BBB+ and Baa2 or equal to BBB and Baa1               .2500%
The ratings are:
equal to BBB and Baa2 or equal to BBB+ and Baa3 or
equal to BBB- and Baa1                                        .2500%

The ratings are:
equal to BBB and Baa3 or equal to BBB- and Baa2               .2500%

The ratings are equal to BBB- and Baa3                        .2500%

Either rating is lower than BBB- and Baa3
or not rated by both Moody's and S&P                          .5000%
</TABLE>
   Accrued facility fees shall be payable on each Quarterly Date and on the 
earlier of the date the relevant Commitment is terminated and the Commitment
Termination Date."

       (c)   The Company, the Banks and the Agent agree that as of the
Amendment Closing Date (as hereinafter defined), the Commitment of CIBC
Inc. shall be terminated and upon payment by the Company in full of any
amounts which may be due to CIBC Inc. under the Credit Agreement and its
Notes as of the Amendment Closing Date, CIBC, Inc. shall cease to be a
party to the Credit Agreement.

3.   Representations and Warranties.

	In order to induce the Banks and the Agent to make this Amendment,
the Company hereby represents that:

       (a)   the execution and delivery of this Amendment and the
performance of the Company thereunder and under the Credit Agreement as
amended hereby (i) have been duly authorized  by all necessary corporate
action, will not violate any provision of law, or the Company's charter or
by-laws, or result in the breach of or constitute a default, or require a
consent, under any indenture or other agreement or instrument to which
the Company or any of its Subsidiaries is a party or by which the Company
or any of its Subsidiaries or their respective property may be bound or
affected, and (ii) each of this Amendment and the Credit Agreement as
amended and (ii) each of this Amendment and the Credit Agreement as
amended hereby constitutes the legal, valid and binding obligation of the
Company, enforceable against the Company in accordance with its terms;

       (b)   The representations and warranties in Section 7 of the Credit
Agreement are true and correct as of the Amendment Closing Date as if
they were being made on such date; and

       (c)   no Event of Default or event which with notice or lapse of time, 
or both, would constitute an Event of Default, has occurred and is continuing 
on the Amendment Closing Date.

4.   Miscellaneous.

	(a)     This Amendment shall be effective as of December 1, 1994
when counterparts of this Amendment shall have been executed by the
Company, the Banks and the Agent, and such date shall be the "Amendment
Closing Date".

	(b)   Except as specifically amended hereby, all the provisions of the
Credit Agreement shall remain unamended and in full force and effect, and
the term "Credit Agreement", and words of like import shall be deemed to
refer to the Credit Agreement as amended by this Amendment unless
otherwise provided herein or the context otherwise requires.  Nothing
herein shall affect the obligations of the Company under the Credit
Agreement with respect to any period prior to the effective date hereof.

       (c)   This Amendment may be signed in any number of counterparts,
each of which shall be an original, with the same effect as if the
signatures thereto and hereto were upon the same instrument.

       (d)   This Amendment shall be governed by and construed and
interpreted in accordance with the laws of the State of New York.

      IN WITNESS WHEREOF, the parties hereto have caused this Amendment
to be executed by their duly authorized officers as of the day and year
first above written.

GATX CAPITAL CORPORATION



By                             
Name:
Title:


Exhibit 23 - Consent of Independent Auditors

We consent to the incorporation by reference in Registration Statements No. 33-
6910 on Form S-3 filed July 7, 1986 (as amended by Amendment No. 1 filed 
December 19, 1986, Amendment No. 2 filed January 7, 1987, Amendment No. 3 filed
December 23, 1987, and Amendment No. 4 filed August 9, 1989), No. 33-30300 on
Form S-3 filed August 2, 1989, No. 33-40327 on Form S-3 filed May 2, 1991, and
No. 33-64474 on Form S-3 filed June 17, 1993 of GATX Capital Corporation of our
report dated January 24, 1995, with respect to the consolidated financial
statements included in this Annual Report on Form 10-K for the year ended
December 31, 1994.

														       
ERNST & YOUNG LLP


San Francisco, California
March 24, 1995



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEET AND CONSOLIDATED INCOME STATMENT OF GATX CAPITAL
CORPORATION AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-START>                             JAN-01-1994
<PERIOD-END>                               DEC-31-1994
<CASH>                                            9407
<SECURITIES>                                         0
<RECEIVABLES>                                   729317<F1>
<ALLOWANCES>                                     82206
<INVENTORY>                                      24320<F2>
<CURRENT-ASSETS>                                     0<F3>
<PP&E>                                         295,273<F4>
<DEPRECIATION>                                       0<F5>
<TOTAL-ASSETS>                               1,269,590
<CURRENT-LIABILITIES>                                0<F3>
<BONDS>                                        688,301<F6>
<COMMON>                                         1,031
                                0
                                      1,027
<OTHER-SE>                                     297,179
<TOTAL-LIABILITY-AND-EQUITY>                 1,269,590
<SALES>                                              0
<TOTAL-REVENUES>                               216,032<F7>
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                90,652<F8>
<LOSS-PROVISION>                                19,000
<INTEREST-EXPENSE>                              62,744
<INCOME-PRETAX>                                 43,636
<INCOME-TAX>                                    18,785
<INCOME-CONTINUING>                             24,851
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    24,851
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
<FN>
<F1>RECEIVABLES CONSISTS OF DIRECT FINANCING LEASES OF $245,441, LEVERAGED LEASES
OF $252,651, AND SECURED LOANS OF $231,225.
<F2>INVENTORY CONSISTS OF ASSETS HELD FOR SALE OR LEASE.
<F3>THIS IS NOT APPLICABLE BECAUSE GATX CAPITAL CORPORATION DOES NOT HAVE A
CLASSIFIED BALANCE SHEET.
<F4>PP&E CONSISTS OF OPERATING LEASE EQUIPMENT, NET OF DEPRECIATION.
<F5>ACCUMULATED DEPRECIATION IS NETTED AGAINST THE PP&E BALANCE. SEE FOOTNOTE 4.
<F6>BONDS CONSIST OF OBLIGATIONS UNDER CAPITAL LEASES OF $19,431, SENIOR-TERM NOTES
OF $613,600 AND NONRECOURSE DEBT OF $55,270.  SHORT-TERM DEBT IS NOT INCLUDED
HERE.
<F7>TOTAL REVENUE CONSISTS OF EARNED INCOME FROM LEASES OF $143,639, GAIN ON
DISPOSITION OF EQUIPMENT OF $21,444, FEES OF $10,111, INTEREST OF $27,085,
INVESTMENT IN JOINT VENTURES OF $9,242, AND OTHER OF $4,511.
<F8>OTHER EXPENSES CONSIST OF OPERATING LEASE EXPENSE OF $50,621, SELLING, GENERAL
AND ADMINISTRATIVE EXPENSES OF $39,296, AND OTHER EXPENSE OF $735.
</FN>
        

</TABLE>

<TABLE>
		  Medium Term Notes
<CAPTION>
FIXED:
<S>           <C>           <C>
	$2,000,000      02/28/95        10.22
	$300,000        03/01/95        9.20
	$4,700,000      03/01/95        9.20
	$5,000,000      03/01/95        9.20
	$6,000,000      03/01/95        9.20
	$20,000,000     03/31/95        10.30
	$10,000,000     06/30/95        9.65

	$1,000,000      11/01/95        9.75
	$10,000,000     03/11/96        9.68
	$5,000,000      01/30/98        10.00
	$2,000,000      02/25/98        9.76
	$7,000,000      03/10/98        10.00
	$10,000,000     03/16/98        10.00
	$2,000,000      03/19/98        10.00
	$6,000,000      03/19/98        10.00
	$5,000,000      03/20/98        9.93
	$10,000,000     04/01/98        10.00
	$5,000,000      03/22/99        9.90
	$16,000,000     04/15/99        9.90
	$32,600,000     05/05/99        9.85
	$4,000,000      05/10/00        10.20
	$5,000,000      03/21/01        10.00
	$5,000,000      03/22/01        10.00
	$20,000,000     04/11/01        10.00

	$25,000,000     11/20/95        6.32
	$30,000,000     03/18/96        5.45
	$15,000,000     03/22/96        5.48
	$25,000,000     01/15/97        7.90
	$10,000,000     05/05/97        8.20
	$5,000,000      03/10/98        8.670
	$13,000,000     04/30/98        6.120
	$5,000,000      05/07/98        6.110
	$5,000,000      10/15/98        8.780
	$10,000,000     11/15/99        6.375
	$17,000,000     07/26/00        6.210
	$10,000,000     10/11/00        6.500
	$2,000,000      10/30/00        9.280
	$6,000,000      11/15/00        9.120
	$10,000,000     10/08/01        9.125
	$2,000,000      10/08/01        9.050
	$15,000,000     01/10/02        9.500
	$10,000,000     01/10/02        9.500
	$20,000,000     06/03/03        7.200

	$5,000,000      04/04/02        7.460
	$5,000,000      04/14/04        7.920
	$5,000,000      04/14/04        7.920




FLOATING:
	
	$5,000,000      07/31/95
	$5,000,000      06/30/95
	$10,000,000     07/03/95
	$20,000,000     04/07/97
	$20,000,000     02/16/99

</TABLE>


First Amendment To Credit Agreement

	This First Amendment to Credit Agreement (the "Amendment") dated as
of June 20, 1993, by and among GATX Leasing National Ltd., GATX Corporate
Leasing, Inc., as Borrowers, GATX Capital Corporation, as Guarantor, and
Canadian Imperial Bank of Commerce, as the Bank;

WITNESSETH:

	WHEREAS, the Borrowers, the Guarantor, and the Bank have heretofore
executed and delivered that certain Credit Agreement dated as of December
14, 1994 (the "Credit Agreement"); and

	WHEREAS, the Borrowers, the Guarantor, and the Bank desire to amend
the Credit Agreement to extend its Revolving Credit Termination Date;

	NOW, THEREFORE, for good and valuable consideration the receipt of
which is hereby acknowledged, the Borrowers, the Guarantor, and the Bank
hereby agree as follows:

	1.      The date "December 9, 1993" in Section 1.1 of the Credit
Agreement is hereby deleted and in place thereof is inserted the date "June
15, 1994."

	2.      Each Borrower and the Guarantor each represents and warrants to
the Bank that (a) each of the representations and warranties set forth in
Article 3 of the Credit Agreement (or, in the case of each Borrower, only
Sections 3.2-3.6 thereof) is true and correct on and as of the date of this
Amendment (except for the representations and warranties incorporated
herein through Section 3.1 from Sections 7.03 and 7.08(b) of the Parent
Credit Agreement and except that any representation or warranty in Article
3 that is expressly stated to have been made as of the specific date need
only be true as of such specific date); (b) no Default or Event of Default
has occurred and is continuing; and (c) without limiting the effect of the
foregoing, each Borrower's and the Guarantor's execution, delivery and
performance of this Amendment has been duly authorized, and this Amendment
has been executed and delivered by a duly authorized officer of each
Borrower and of the Guarantor.

		This Amendment may be executed in any number of separate
counterparts and by the different parties hereto on separate counterpart
signature pages, each of which shall constitute one and the same
instrument. Except as specifically amended and modified hereby, all of the
terms and conditions of the Credit Agreement shall remain unchanged and in
full force and effect. No reference to this Amendment need be made in any
document, all references to the Credit in any document to be deemed to be
references to the Credit Agreement as amended hereby. All capitalized terms
used herein without definition shall have the same meaning herein as they
have in the Credit Agreement. This Amendment shall become effective upon
its execution by the Borrowers, the Guarantor, and the Bank.

This Amendment shall be construed and governed by and in accordance with
the laws of the Province of Ontario and the laws of Canada applicable in
such Province.

		
		Dated as of the date first written above.

				
						GATX LEASING NATIONAL, LTD.


						By:
						Title:                                         


						GATX CORPORATE LEASING, INC.

						
						By:
						Title:  
						
						GATX CAPITAL CORPORATION, as
						     Guarantor


						By:                                                           
							Title:


						CANADIAN IMPERIAL BANK OF
						     COMMERCE


						By:                                                          
							Title:
						



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