GATX CAPITAL CORP
10-K, 1997-03-28
FINANCE LESSORS
Previous: SUBURBAN BANCORP INC, SC 13D/A, 1997-03-28
Next: MERCHANTS CAPITAL CORP /MS/, 10KSB, 1997-03-28



                                  UNITED STATES
                       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, 1996                                 1-8319

                            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, 1997,  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)(a) and
(b) 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 Stockholders for                 Part II Items 6, 7, & 8
  Fiscal Year Ended December 31, 1996
    (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, 1990 filed with the
    Commission on March 30, 1991

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

Form 10-K for the Year Ended                     Part IV Item 14(a)3
  December 31, 1994 filed with the
    Commission on March 27, 1995

Form 10-K for the Year Ended                     Part IV Item 14(a)3
  December 31, 1995 filed with the
    Commission on March 28, 1996



                                                                              
<PAGE>




                                     PART I
Item 1.  Business
- -----------------
GATX  Capital  Corporation  and  its  subsidiaries  ("GATX  Capital"  or  the
"Company")  actively invest in a wide variety of assets.  These  investments are
made through a variety of  financing  instruments,  primarily  leases and loans,
either for the Company's own account or through partnerships and joint ventures.
GATX Capital actively  manages its existing  portfolio of investments as well as
those of  institutional  investors,  and  manages  several  joint  ventures  and
partnerships  in which  it  participates.  Additionally,  the  Company  arranges
secured financing for others. The Company also sells computer network technology
equipment and provides technical service on the equipment it sells.  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
- --------------------------
On  July  11,  1996,  GATX/Airlog  Company  ("Airlog"),   a  California  general
partnership  of which a subsidiary of the Company is a partner,  and the Company
filed a complaint  for  Declaratory  Judgment  against  Evergreen  International
Airlines,  Inc.,  ("Evergreen")  in the  United  States  District  Court for the
Northern  District of  California  (No.  C96-2494)  seeking a  declaration  that
neither the Company nor Airlog has any liability to Evergreen as a result of the
issuance of Airworthiness Directive 96- 01-03 (the "Airworthiness Directive") by
the Federal Aviation  Administration  (the "FAA") in January of 1996. The effect
of the Airworthiness  Directive is to reduce significantly the amount of freight
that three of Evergreen's B747 aircraft may carry.

Between 1988 and 1990, these three aircraft, along with a fourth no longer owned
by  Evergreen,   were  modified  from  passenger  to  freight  configuration  by
subcontractors of Airlog,  with Evergreen's  knowledge and consent,  pursuant to
contracts  between  Airlog and  Evergreen or one of its  affiliates.  These four
aircraft are part of a group of ten B747 aircraft (the "Affected Aircraft") that
were modified by  subcontractors  of Airlog pursuant to a design approved by the
FAA at the time the  modifications  were  made,  and  which are  subject  to the
Airworthiness  Directive. The three Evergreen aircraft were flown as part of its
fleet for more than five years, and the seven other modified aircraft were flown
by Evergreen and the three other operators for significant  periods. The Company
guaranteed  certain of Airlog's  obligations  to Evergreen.  The Company did not
issue  guarantees with respect to Airlog's  obligations to any of Airlog's other
customers for the affected aircraft.

Evergreen  filed an answer and  counterclaim  on August 1, 1996,  asserting that
Airlog  and the  Company  are liable to it under a number of legal  theories  in
connection  with the  application  of the  Airworthiness  Directive to the three
aircraft.  In an initial disclosure statement dated October 29, 1996, and served
on Airlog and the Company  pursuant to  applicable  discovery  rules,  Evergreen
alleges  to have  suffered  damages  which it has  calculated  as  follows:  (i)
out-of-service  costs amounting to approximately $16.2 million as of October 15,
1996;  (ii)  denial of  access  to then  currently  favorable  capital  markets,
resulting in an alleged  inability to issue shares in an initial public offering
with a value of as much as $ 1.8 billion; (iii) lost flight revenues and profits
amounting to approximately $25.8 million;  (iv) lost business  opportunities and
profits  attributable  to  Evergreen's  diminished  747  fleet  capacity  (which
Evergreen   did  not   quantify,   but  has  indicated  is  subject  to  further
calculation); and maintenance costs in responding to the Airworthiness Directive
(and to related  airworthiness  directives  issued by the FAA) of  approximately
$1.6  million  as of March  1996.  The  counterclaim  also seeks  exemplary  and
punitive damages in an unspecified  amount.  Airlog and the Company have filed a
motion seeking partial summary judgment as to four of Evergreen's counterclaims.
Airlog and the Company have alleged that three counterclaims, each for breach of
warranty are barred by the California  Commercial  Code's  four-year  statute of
repose,  and that a fourth  counterclaim,  which seeks  recovery  for  negligent
misrepresentation  is barred by the  "economic  loss  doctrine"  which  prevents
contracting  parties  from  attempting  to  use  tort  law  to  avoid  liability
limitations they agreed to in their contracts.

The  Company  learned  that on  December  18,  1996,  General  Electric  Capital
Corporation  and a subsidiary  (collectively,  "GECC")  filed a Complaint in the
Superior Court for the county of San Francisco  (Case No. 983351) against Airlog
and the Company among others.  The  Complaint  asserts  causes of action under a
number of legal theories  arising out of the modification of three B747 aircraft
from  passenger to freighter  configuration.  These  aircraft  were  modified by
subcontractors  of Airlog in 1991 with GECC's  knowledge  and  consent,  and are
three of the ten Affected Aircraft. The Complaint seeks direct and consequential
damages  which it alleges may be in excess of $50 to $75 million,  a declaration
requiring  defendants  promptly to repair the aircraft and punitive damages.  To
the best of the  Company's  knowledge,  no Summons has been served on any of the
defendants in this action.

On January 31,  1997,  American  International  Airways,  Inc.  ("AIA")  filed a
complaint  in the United  States  District  Court for the  Northern  District of
California (C97-0378) against Airlog, the Company,  Airlog Management Corp., and
others  asserting that Airlog and the Company are liable to it under a number of
legal theories in connection with the application of the Airworthiness Directive
to two aircraft owned by AIA. These aircraft were modified by  subcontractors of
Airlog in 1992 and 1994 with AIA's knowledge and consent, and are two of the ten
Affected Aircraft. The Complaint seeks damages (to be trebled under one count of
the complaint) of an unspecified amount relating to lost revenues, lost profits,
denied access to capital markets, repair costs, disruption of its business plan,
lost  business  opportunities,  maintenance  and  engineering  costs,  and other
additional consequential,  direct, incidental and related damages. The Complaint
asks in the  alternative  for a recision of AIA's  agreements  with Airlog and a
return of amounts paid, and for  injunctive  relief  directing that Airlog,  and
certain individual  defendants,  properly staff and manage the correction of the
alleged deficiencies that caused the FAA to issue the Airworthiness Directive.

Consistent with its ongoing product support,  Airlog  continues to pursue,  with
the apparent cooperation of each of the four operators of the Affected Aircraft,
including Evergreen, GECC and AIA, solutions to the FAA's concerns raised in the
Airworthiness  Directive.  While the results of any litigation are impossible to
predict with certainty,  the Company  believes that each of the foregoing claims
are  without  merit,  and that the Company  and Airlog  have  adequate  defenses
thereto.

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  Financial
Services,  Inc. (a  wholly-owned  subsidiary of GATX  Corporation).  Information
regarding  dividends  is shown on the  consolidated  statements  of  income  and
reinvested earnings which are 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 26-30,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 1996 Annual  Report  (Exhibit  13), are  incorporated  herein by
reference (page references are to the Annual Report):

  Consolidated Statements of Income 
    and Reinvested Earnings for Years
    Ended December 31, 1996, 1995, and 1994                      Page 31

  Consolidated Balance Sheets
     As of December 31, 1996 and 1995                            Page 32

  Consolidated Statements of Cash Flows
     Years Ended December 31, 1996, 1995, and 1994               Page 33

  Notes to Consolidated Financial Statements                   Pages 34 - 44

                                                                              
<PAGE>

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
- ----------------------------------------------------------------------------

Ronald H. Zech           Chairman of the Board                1984        53
Joseph C. Lane           President, Chief Executive
                         Officer and Director                 1994        43
David B. Anderson        Director                             1996        55
Alan C. Coe              Executive Vice President
                         and Director                         1994        45
Jesse V. Crews           Executive Vice President,
                         Chief Investment Officer,
                         and Director                         1994        44
David M. Edwards         Director                             1990        45
Frederick L. Hatton      Executive Vice President
                         and Director                         1984        54

Item 10(b).  Executive Officers of the Registrant
- -------------------------------------------------

Name                     Office Held                         Since        Age
- -----------------------------------------------------------------------------

Joseph C. Lane           President, Chief Executive
                         Officer and Director                 1994        43
Alan C. Coe              Executive Vice President
                         and Director                         1994        45
Jesse V. Crews           Executive Vice President,
                         Chief Investment Officer,
                         and Director                         1994        44
Frederick L. Hatton      Executive Vice President
                         and Director                         1984        54
Cal C. Harling           Senior Vice President and
                         Managing Director-
                         Technology Group                     1994        48
Glenn L. Hickerson       Senior Vice President and
                         President-Air Group                  1995        59
Kathryn G. Jackson       Executive Vice President and
                         Managing Director-Corporate
                         Finance                              1995        40
Robert J. Sammis         Senior Vice President-
                         Corporate Development                1993        50
Michael C. Cromar        Vice President and Chief
                         Financial Officer                    1994        49
Richard M. Tinnon        Vice President and Treasurer         1996        34
Thomas C. Nord           Vice President, General
                         Counsel, and Secretary               1980        56
Valerie C. Williams      Vice President-Human
                         Resources                            1989        52
Curt F. Glenn            Principal Accounting Officer,
                         Vice President and Controller        1992        42
                                                                              
<PAGE>
JOSEPH C. LANE, President,  Chief Executive Officer and Director since 1994. Mr.
Lane joined GATX in 1978 as a Financial  Analyst.  At GATX he has held a variety
of positions  including District Manager,  Regional Marketing Manager,  Managing
Director of  Corporate  Finance and  President of GATX  International.  Mr. Lane
served as Vice  President  Corporate  Finance  for two years  with the  regional
investment banking firm of Rotan Mosle in Houston, Texas, before re-joining GATX
in 1983.  He was elected to the Board of Directors of GATX Capital in 1988.  Mr.
Lane was a member of the staff at Yale  University  and a  founding  officer  of
American  Digital  Systems.  He  currently  serves as  Chairman  of the Board of
Directors of Centron  Corporation  and of Sun Financial.  He is Vice Chairman of
the Equipment Leasing  Association,  the national association of the leasing and
finance industry.  He received a Bachelor of Arts degree from Yale University in
1975.

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,  Chief  Investment  Officer and
Director since 1995. Mr. Crews joined the Company in 1977 as a Financial Analyst
and held 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.

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. He is currently a Director of
IASCO and a Director of the International  Society of Transport Aircraft Trading
(CISTAT).  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.

CAL C. HARLING, Senior Vice  President-Technology  Group 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 Bank America 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.

GLENN L.  HICKERSON,  President of the Air Group since 1995 and  Executive  Vice
President of the Air Group from 1990 to 1995.  Prior to joining the Company,  he
was  President/Managing  Director  of GPA  Asia  Pacific  (1989-1990)  and  Vice
President-Commercial   Marketing   and  Sales  at   Douglas   Aircraft   Company
(1983-1989).  Mr.  Hickerson  served the Lockheed  California  Company from 1976
through  1983,  the last  four  years  as Vice  President-Marketing  and  Sales-
International.  Prior to 1976 he served as Group Vice President-Travel  Division
with Marriott  Corporation  (four years),  President,  Universal  Airlines (five
years) and  Secretary-Treasurer,  Douglas Finance  Corporation (five years). Mr.
Hickerson  received a BS from Claremont McKenna College and an MBA from New York
University.
                                                                               
<PAGE>
KATHRYN  G.  JACKSON,  Executive  Vice  President;  has  managed  the  Company's
Corporate  Finance Group since 1995. She joined the Company in 1981 as Financial
Analyst,  and  transferred  to the Chicago  regional  office in 1982  serving as
District Manager,  Vice President and Managing Director.  From 1987 to 1994, she
was employed by D'Accord Financial  Services as a Managing  Director,  member of
the Executive  Committee and ultimately served as President,  Chairman and Chief
Executive  Officer.  Ms. Jackson holds a BA from Stanford  University and an MBA
from Northwestern University.

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.

MICHAEL E. CROMAR,  Vice  President  and Chief  Financial  Officer since October
1994. Prior to joining the Company, Mr. Cromar was Vice President, Treasurer and
Chief  Financial  Officer at The  Harper  Group,  Inc.,  a San  Francisco  based
international  logistics  services  company from  December 1992 to October 1994.
From  September 1988 through  August 1992 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.  From 1982 to 1988
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.

RICHARD M. TINNON,  Vice  President and  Treasurer  since 1996. Mr Tinnon joined
GATX  Capital in 1987 as a Senior  Financial  Analyst.  He has also served as an
Associated Director of GATX Realty, Director of Financial Planning and Analysis,
Assistant Treasurer, and Assistant to the President.  Prior to GATX Capital, Mr.
Tinnon worked for Touche Ross & Co. Mr.  Tinnon  received his B.A. from Michigan
State  University in 1985 and his MBA in 1990 from the University of California,
Berkeley.

VALERIE C. WILLIAMS, Vice President-Human Resources since 1989. Prior to joining
the Company,  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  Senior  Consultant,  Compensation  with A.S.
Hansen, Inc. Ms. Williams received her MBA from Lake Forest School of Management
in 1980.

CURT F. GLENN,  Principal Accounting Officer,  Vice President & 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.

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

Omitted under provisions of the reduced disclosure format.
                                                                              
<PAGE>

                                     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 are
included in Item 8.

   Consolidated Statements of Income and Reinvested Earnings
      Years Ended December 31, 1996, 1995 and 1994
   Consolidated Balance Sheets
      As of December 31, 1996 and 1995
   Consolidated Statements of Cash Flows
      Years Ended December 31, 1996, 1995 and 1994
   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 included in Item 8.

    3.   Exhibits Required by Item 601 of Regulation S-K

    Exhibit Number
    --------------
    3(a)    Restated Certificate of Incorporation of the Company.(6)
    3(b)    By-laws of the Company.(1)
    4(d)    Term Loan Agreement between the Company and a Bank dated 
            December 26, 1990.(2)
    10(a)   Office Leases, Four Embarcadero Center, dated October 1, 1990
            and June 1, 1991, between the Company and
            Four Embarcadero Center Venture.(2)
    10(b)   Tax Operating Agreement dated January 1, 1983 between GATX 
            Corporation and the  Company.(3)  
    10(c)   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.(4)
    10(d)   Amendment No.1, dated December 1, 1994, to Credit  Agreement  
            referred to in 10(c).(5)
    10(e)   Credit  Agreement  among the Company,  its two  subsidiaries
            operating  in Canada,  and the Bank of  Montreal,  dated 
            December 14, 1992.(4)  
    10(f)   First  Amendment,  dated  June  20,  1993  to  Credit Agreement
            referred to in  10(e).(5)  
    10(g)   Second  Amendment,  dated  June 14,  1994,  to  Credit
            Agreement referred to in 10(e).(5) 
    10(h)   Third Amendment, dated December 1, 1994, to Credit  Agreement 
            referred to in 10(e).(5) 
    12      Ratio of Earnings to Fixed  Charges (7) 
    13      Annual  Report to  Shareholders,  pages 26-45.  (7) 
    23      Consent of  Independent  Auditors.(7) 
    27      Financial  Data  Schedule.(7)  
    99      Listing of Medium Term Notes.(7)

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 Registration  Statement on Form S-1, as
            amended, (file number 2-75467) filed with the Commission on 
            December 23, 1981, page II-4.
    (2)     Incorporated by reference to Form 10-K filed with the Commission 
            on March 30, 1991.
    (3)     Incorporated by reference to Form 10-K filed with the Commission
            on March 28, 1983.
    (4)     Incorporated by reference to Form 10-K filed with the Commission 
            on March 31, 1993.
    (5)     Incorporated by reference to Form 10-K filed with the Commission 
            on March 27, 1995.
    (6)     Incorporated by reference to Form 10-K filed with the Commission 
            on March 28, 1996.
    (7)     Submitted to the Securities and Exchange Commission with the 
            electronic filing of this  document.
                                                                              
<PAGE>

Item 14(b).   Reports on Form 8-K
- ---------------------------------
The  company  filed no reports on Form 8-K  during the last quarter of the
period covered by this report.  A current  report on Form 8-K was filed on
January 23, 1997, under Item 5., Other Events.


                                   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, Chief Executive Officer
                                            and Director



                                            March 28, 1997


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, Chief Executive Officer           Vice President and
    and Director                                 Chief Financial Officer

    Dated: March 28, 1997                        Dated: March 28, 1997


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

    Dated: March 28, 1997                        Dated: March 28, 1997


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

    Dated: March 28, 1997                        Dated: March 28, 1997



                                                                               
<PAGE>

                         REPORT OF INDEPENDENT AUDITORS

Board of Directors
GATX Capital Corporation

We have  audited the  accompanying  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, 1996 and 1995 and the consolidated  results of their operations and
their cash flows for each of the three years in the period  ended  December  31,
1996, in conformity with generally accepted accounting principles.





                                               ERNST & YOUNG LLP

                                               San Francisco, California
                                               January 28, 1997

                                                                              




Exhibit 12
                            GATX Capital Corporation
                       Ratio of Earnings to Fixed Charges
                          Year Ended December 31, 1996
                                 (in thousands)


                                  1996       1995      1994      1993     1992
                                  ----       ----      ----      ----     ----

Fixed Charges:

Interest on indebtedness
 and amortization of debt
  discount and expense         $86,106    $68,396   $62,744  $65,454   $71,889
Capitalized interest             3,074      1,601       292      279        73
Portion of rents
 representing interest
 factor (assumed to
  approximate 33%)              10,849      6,574     5,120    3,012     2,440
                              --------    -------   -------  -------   -------

     Total fixed charges       100,029     76,571    68,158   68,745    75,060
                               =======     ======    ======   =======   ======

Earnings available for
  fixed charges:

Net income (loss)               45,855     32,604    24,851   21,525    (7,197)

Add (deduct):
Income taxes (benefit)          32,636     22,740    18,785   21,361    (9,849)
Cumulative effect of
  accounting changes                 -          -         -   (9,456)        -
Equity in net earnings of
 joint ventures, net of
 dividends received              8,740     13,522    14,322    16,222   40,161
Fixed charges (excluding
 capitalized interest)          96,955     74,970    67,864    68,466   74,329
                              --------    -------  --------  -------- --------

Total earnings available
   for fixed charges          $184,186   $143,836  $125,822  $127,574  $87,988
                              ========   ========  ========  ========  =======

Ratio of earnings to
 fixed charges                    1.84       1.88      1.85       1.86    1.17
                              ========   ========  ========  ========  =======



                                                                              
                                                                               
<PAGE>




EXHIBIT 13

MANAGEMENT'S DISCUSSION AND ANALYSIS

ASSET CONCENTRATION
Stacked pie charts presenting the following:
As of December 31,        1996  1995
- ------------------        ----  ----
Commercial Aircraft        33%   39%
Rail                       20%   18%
Technology                 12%    8%
Other                      35%   35%

OVERVIEW
     GATX  Capital  Corporation  and its  subsidiaries  ("GATX  Capital"  or the
"Company")  actively invest in a wide variety of assets.  These  investments are
made through a variety of  financing  instruments,  primarily  leases and loans,
either for the Company's own account or through partnerships and joint ventures.
GATX Capital actively  manages its existing  portfolio of investments as well as
those of institutional investors, and several joint ventures and partnerships in
which it participates.  Additionally, the Company arranges secured financing for
others.  The  Company  also sells  computer  network  technology  equipment  and
provides  technical  service on the  equipment it sells.  
     In  1996,  the  domestic  asset  financing  markets  in which  the  Company
participates remained extremely  competitive,  as the imbalance between investor
supply  (high) and financing  demand  (comparatively  low)  continued to depress
lessor  returns in new lease  transactions.  Nonetheless,  GATX Capital  enjoyed
notable success in the secondary market purchase of leases or lease  portfolios;
in  the  operating  lease  of  aircraft,  rail  and  technology  assets;  and in
successfully arbitraging between asset and financial markets. Going forward, the
Company's response to tightening market conditions will include:  (i) partnering
with others possessing complementary expertise and/or funding capabilities, (ii)
combining our financial  structuring,  asset  management and investment  banking
skills in new ways to benefit our customers,  and (iii) selectively adapting and
exporting that skill set to markets around the globe.
     GATX  Capital's  operating  lease rates for  aircraft  leases  entered into
during 1996 were higher for the same type of aircraft  than in the past  several
years. Improvement in rental rates is expected to continue in 1997. Rental rates
reflect the results of continuous traffic growth on top of already high industry
load  factors,  the  replacement  of  aircraft  that do not meet Stage III noise
levels,   and   relatively  low   manufacturer   1997/1998   production   rates.
Additionally,  recent fuel cost increases, safety concerns about older aircraft,
and a desire on the part of major  airlines to reduce  flight crew costs through
the use of  modern  "common  cockpit"  fleets  from the same  manufacturer  have
combined to make new aircraft delivery  positions  relatively scarce until 2000.
GATX Capital has positioned itself in this environment with its partner-oriented
investment in six firm A321-200 orders and three options, together with its 1996
order  for 10 firm  and 10  option  B737-800  aircraft,  as  well as a  B757-200
purchase.  As in 1996, our future aircraft  strategy will include  continuing to
seek  institutional  partners for aircraft  purchases to reduce risk, earn fees,
and  obtain  performance-based  upside in  conjunction  with  managing  partner
investment.
     The North  American  rail  equipment  leasing  marketplace  continues to be
characterized  by  relatively  high  demand  for  equipment  as well  as  active
competition  among  leasing  companies and  financial  institutions.  Railroads'
increased efficiency,  a relatively strong economy, and corresponding  increases
in freight traffic have contributed to an attractive supply-demand  relationship
for  leased  rail  equipment  in  general,   although  certain  rail  car  types
experienced  isolated instances of softness in demand. The year-end  utilization
of GATX Capital's  operating lease fleet was approximately 97% for rail cars and
99% for locomotives. The outlook for this business remains positive and the Rail
Group's primary focus will continue to be North America, although it will pursue
attractive opportunities in other parts of the world.
     The market for  information  technology  and  communications  equipment and
services continues to provide substantial growth opportunities for GATX Capital.
      
                              PAGE 26
<PAGE>

With the October 1996  acquisition of the 50% of Centron it did not already own,
the Company  broadened  its  presence in this  growing  market.  Businesses  are
increasingly   migrating  from  centralized,   proprietary   legacy  systems  to
distributed  client/server  systems  based  upon open  standards  which  present
complex  design,  procurement,  integration and management  issues.  The Company
believes that equipment  financing and value-added  services must be combined to
be successful in this market. GATX Capital,  with its joint venture partners and
affiliates,  is positioning itself to provide customers with a single source for
the life cycle requirements of computing and networking products,  both in North
America and in Europe.

RESULTS OF OPERATIONS
     The Company's 1996 record net income of $45.9 million  exceeded  1995's net
income by $13.3 million, or 41%. The increase is due primarily to an increase in
investment  income  resulting from (1) an increase in the  investment  portfolio
during  the  year and (2) an  increase  in fee  income  from  asset  remarketing
services provided to third parties.
     The  increase  in net income  between  1994 and 1995 was  primarily  due to
higher  gains and fees from  asset  remarketing  coupled  with  increased  joint
venture  income,  partially  offset by lower  income  from  leases and loans and
higher interest and administrative expenses.

Investment Income
     The Company uses its financial structuring, asset management and investment
banking skills to generate  investment-related income in three primary ways: (1)
managing its investments  while under  contract,  (2) selling or remarketing its
assets at the end of the contract  term or when market  opportunities  arise and
(3)  generating  fees from third  parties by serving as a resource  for  similar
transactions.
     During 1996, the Company  invested  approximately  $656.7 million (70% more
than in 1995), resulting in a net increase in the Company's investment portfolio
of $240.7  million over  year-end  1995.  Depending  on the type of  investment,
related revenues are recorded as lease income,  interest  income,  joint venture
income or other income.  Investment  revenues are offset by interest  expense on
borrowings used to fund investments, operating lease expense and other expenses.
Loss  reserves  are  provided to maintain  an adequate  allowance  for losses in
relation to investments  based on  assessments of credit,  collateral and market
risks.

INVESTMENT INCOME
Bar graph presenting following:
Year ended December 31,            1996       1995       1994 
- ----------------------------   --------   --------   --------
Leases                         $195,745   $139,712   $143,639
Interest                         28,374     23,179     27,085
Investment in joint ventures     22,411     18,594      9,242
Other                            10,414      2,875      4,511
                               --------   --------   --------
Total                          $256,944   $184,360   $184,477
                               ========   ========   ========

     New investments in leased assets,  including those funded with  off-balance
sheet  financing,  contributed  to the  increases in lease income and  operating
lease expense. The $56.0 million increase in lease income is attributable to the
full-year  impact of Sun  Financial,  which  was  acquired  in late 1995  ($22.1
million),  revenues from new lease  investments  ($29.3  million),  and revenues
related to the October 1996  acquisition  of Centron ($4.6  million).  The $26.9
million  increase  in  operating  lease  expense  is  due  primarily  to  higher
depreciation  expense  resulting  from  increased  investments   (including  the
full-year impact of Sun Financial and the impact of Centron) and operating lease
rent  expense   associated  with  investments   funded  with  off-balance  sheet
financing.
     Lease income in 1995 was $3.9  million  lower than 1994 despite an increase
in  lease  investments.  Four  aircraft,   subsequently  sold,  which  had  been
generating  $8.0  million  per year in  income,  came off  lease in early  1995.
Operating  lease  expense in 1995 was  essentially  flat versus  1994,  although
depreciation  expense  decreased due to the  termination  of the  aforementioned
aircraft  leases,  offset by increased  operating lease expense  associated with
off-balance sheet financed investments.

                                    PAGE 27
<PAGE>

OPERATING LEASE EXPENSE
Bar graph presenting following:
Year ended December 31,      1996      1995      1994
- -----------------------   -------   -------   -------
Depreciation              $41,366   $28,420   $33,262
Rent                       29,974    17,110    12,669
Other                       5,949     4,894     4,690
                          -------   -------   -------
Total                     $77,289   $50,424   $50,621
                          =======   =======   =======

     Interest  income  increased $5.2 million in 1996 when compared to 1995, due
to higher  average  loan  balances  outstanding  during the year along with fees
related to loan prepayments.  Interest income in 1995 was lower than in 1994 due
to early loan  repayments  in 1994,  which  generated  $2.4  million of interest
income from  prepayment  premiums  and an  additional  $3.0 million of interest,
which had not been accrued due to its  uncertain  nature and was realized from a
real estate loan and an investment in purchased  notes. 
     The majority of the $3.8 million increase in joint venture income is due to
the Company's  continued  focus on partnering with other  investors.  During the
year, the Company entered into five new air, rail and technology joint ventures,
in  addition  to making  additional  investments  in  existing  joint  ventures.
Partially  offsetting the increase in joint venture income was the impact of the
acquisition of the non-owned  portion of Centron,  which was accounted for under
the equity method prior to the  acquisition  and  consolidated  thereafter.  The
increase  in 1995 joint  venture  income was due to (1) the  Company's  aircraft
leasing  joint  venture  generating  more lease income in 1995 than in 1994 as a
result of certain  aircraft  earning  higher than normal  rents for a short term
during the year  coupled  with the impact of higher  interest  rates on variable
rate leases,  and (2) $3.1 million from the final  disposition  of a real estate
investment.

JOINT VENTURE INCOME
Bar graph presenting following:
Year ended December 31,      1996      1995      1994
- -----------------------   -------   -------   -------
Air                        $9,869   $11,329    $6,878
Rail                        6,683     1,172       204
Technology                  4,856     3,498     2,360
Other                       1,003     2,595       --
                          -------   -------   -------
Total                     $22,411   $18,594   $ 9,442
                          =======   =======   =======


     Other income  increased $7.3 million.  The 1996 income amount includes $3.0
million of realized gains on sales of stock  acquired with warrants  received in
conjunction  with certain  financing  activities.  Such gains are not  generally
predictable.
     The $17.7 million  increase in interest expense is primarily a result of an
overall  increase in the  Company's  average debt  balance  related to portfolio
growth,  partially  offset by lower  average  borrowing  rates.  Also  affecting
interest  expense was the full year  impact of Sun  Financial.  The  increase in
interest  expense in 1995  compared to 1994 was  primarily due to an increase in
average outstanding debt balances and an increase in interest rates.

Asset Remarketing
     Asset remarketing income includes gains on the sales of the Company's owned
assets and fee income  generated from providing  remarketing  services for third
parties  and from the sale of  non-owned  assets  in  which  the  Company  has a
residual  share.  Fee  income  from  asset  remarketing  services  is  generally
performance-based.  Because asset  remarketing  income is realized at both lease
end and in response to market  opportunities,  it does not occur evenly  between
periods and can fluctuate significantly  depending on market conditions.  Income
from asset  remarketing  has  historically  been a  significant  contributor  to
income.
                                    PAGE 28
<PAGE>

Bar graph presenting following:
Year ended 
December 31,       Gains        Residual
                 on Sale    Sharing Fees   Total

1996                35,534        21,425   56,959
1995                33,131         9,382   42,513
1994                21,444         2,883   24,327
1993                44,434           262   44,696
1992                22,277         1,678   23,955
1991                50,510         1,765   52,275
1990                47,062         1,537   48,599
1989                34,485         1,138   35,623
1988                23,675         2,252   25,927
1987                21,403           --    21,403

Portfolio Management and Transaction Services
     In addition to earning  fees for asset  remarketing  services,  the Company
also generates  fees from managing  leased asset  portfolios  for  institutional
investors,  from managing  substantially  all of the  partnerships  in which the
Company  invests,  and from brokering or arranging  transactions.  As with asset
remarketing fees, transaction fees do not occur evenly between periods.

Equipment Sales and Service
     In October 1996, the Company  purchased the 50% of Centron which it did not
already own. Centron sells computer hardware and technical  services required to
build and operate corporate computer networks.  During the two months of 1996 in
which Centron  financial  results were  consolidated in the Company's  financial
statements,  Centron's  equipment sales and service business  contributed  $36.3
million of sales and  service  revenue  and $33.0  million of related  costs and
expenses.   Centron's  sales  and  earnings  are  seasonal  in  nature,  with  a
disproportionately positive impact in the fourth quarter. Related trade accounts
receivable and inventory balances at December 31, 1996 are included in the other
assets  balance.  GATX  Capital  expects this  business  activity to have a much
larger  financial  impact in 1997,  the first full year in which Centron will be
consolidated.
 
SELLING,  GENERAL  AND  ADMINISTRATIVE  expenses  include  costs to  manage  the
Company's own portfolio as well as the portfolios of institutional investors and
of partnerships  in which the Company has an interest.  These costs increased in
1996 as a result  of  higher  human  resource  and  other  administrative  costs
resulting from increased  business  activity,  including the full-year impact of
Sun  Financial  and the  two-month  impact of Centron.  The increase in selling,
general and administrative  expenses in 1995 compared to 1994 was also caused by
an increase in business activity.

THE  PROVISION  FOR LOSSES ON  INVESTMENTS  is based on the current  estimate of
reserve  needs,  and  fluctuates  from period to period as warranted  based on a
review of credit,  collateral  and market  risks.  The  allowance  for losses on
investments  increased  $21.6  million  during  the year as a result  of a $12.7
million  provision  for losses and $13.9  million in  recoveries  of  previously
written-off investments,  offset by $5.0 million in write-downs. At December 31,
1996 the allowance  for losses was 6.6% of  investments,  including  off-balance
sheet assets and after deducting non-leveraged non-recourse debt.

Cash Flow, Liquidity and Capital Resources
     In 1996, the Company generated cash from operations and from investments of
$454.2 million,  borrowed  $159.8 million net of repayments,  and received $63.8
million  from  sale-leasebacks.  This cash was used to fund new  investments  of
$656.7 million and pay dividends of $22.6 million. Historically,  dividends have
been paid on the Company's common stock at the rate of 50% of net income.

CASH FROM  OPERATING  ACTIVITIES IN 1996  increased  primarily as a result of an
increase in fee income received during the year. 1995 was negatively impacted by
a $48 million  payment  made that year  related to the return of four  wide-body
aircraft.

CASH USED IN INVESTING ACTIVITIES increased in 1996,  reflecting a record $656.7
million of new investment,  up 70% over 1995, partially offset by an increase in
cash  from  recovery  of  investments  including  proceeds  from  sale-leaseback
transactions.  The increase in cash from recovery of investments resulted mainly
from an increase in loan repayments and lease rents received. In 1995, cash used
in investing activities was relatively unchanged from the prior year, despite an
increase in cash from recovery of investments,  because this cash was reinvested
in new leases, loans and other investments.

                                    PAGE 29
<PAGE>

INVESTMENT VOLUME
Bar graph presenting following:
Year ended December 31,       1996       1995      1994
- -----------------------       ----       ----      ----
New investment volume     $656,662   $385,938  $279,126
                          ========   ========  ========

LIQUIDITY AND CAPITAL RESOURCES
     In December  1996,  the Company  issued $200 million of 10-year bonds in an
underwritten   public  offering  under  its  existing   medium-term  note  shelf
registration.  Proceeds from the issuance were used to pay down commercial paper
and fund new investments.
     As of December 31, 1996,  the Company has  approved  unfunded  transactions
totaling $425 million,  of which $203.6  million is expected to fund in 1997 and
the  remaining  $221.4  million   thereafter.   Once  approved  for  funding,  a
transaction may not be completed for various  reasons,  or the investment may be
shared with partners or sold.
     The Company expects to fund a portion of future growth through  issuance of
additional  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 has unused
capacity  under these  agreements  of $256.2  million at December 31,  1996.  In
addition,  the  Company  has a $300  million  shelf  registration  for  Series D
medium-term  notes,  under which $268 million has been issued as of December 31,
1996. A new shelf  registration of Series E medium-term notes is planned for the
second quarter of 1997. The Company has no firm  commitments for the purchase of
notes that it may issue from the unused  portions  of these  shelf  registration
statements.
     Certain  lease  transactions  are financed by obtaining  nonrecourse  loans
equal to the present  value of some or all of the rental  stream.  The  interest
rates used to discount the rentals are based on the credit quality of the lessee
and  the  size  and  term of the  lease.  The  Company  uses a wide  variety  of
nonrecourse  lenders  to ensure  adequate  and  reliable  access  to the  credit
markets.  GATX  Capital's  senior  unsecured  notes are rated BBB+ by Standard &
Poor's and Baa2 by Moody's Investors Service.
     The Company  ensures a stable margin over its cost of funds by managing the
relationship  of its fixed and floating rate lease and loan  investments  to its
fixed and floating rate borrowings. In order to meet this objective,  derivative
financial  instruments,  primarily  interest rate swaps,  are used to modify the
interest  characteristics  of the Company's debt. The Company manages the credit
risk of  counterparties  by dealing  only with  institutions  that it  considers
financially  sound  and  by  avoiding  concentrations  of  risk  with  a  single
counterparty.  Fluctuations  in  interest  rates  may  impact  earnings,  either
negatively or positively,  depending on the Company's net floating rate asset or
debt position. At December 31, 1996, the Company has $50.2 million more floating
rate assets than floating rate debt.
     Total debt financing and  stockholder's  equity both increased to bring the
Company's  debt to equity  ratio  from  2.78:1  in 1995 to 2.79:1 in 1996.  GATX
Capital can borrow an additional  $450.0 million and still meet the 4:1 leverage
ratio defined in its credit agreements.

FORWARD-LOOKING STATEMENTS
     Certain statements in the Management's  Discussion and Analysis  constitute
forward-looking  statements  within the meaning of Section 27A of the Securities
Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Although the
Company  believes  that  the  expectations  reflected  in  such  forward-looking
statements are based on reasonable  assumptions,  such statements are subject to
risks and uncertainties, including those discussed elsewhere in this report, and
could cause actual results to differ materially from those projected.

                                    PAGE 30

<PAGE>
           CONSOLIDATED STATEMENTS OF INCOME AND REINVESTED EARNINGS

Year ended December 31, (in thousands)           1996         1995         1994
- --------------------------------------           ----         ----         ----
Earned income
  Leases                                    $ 195,745     $139,712    $ 143,639
  Gain on sale of assets                       35,533       33,123       21,444
  Fees                                         31,840       19,026       10,111
  Interest                                     28,374       23,179       27,085
  Investment in joint ventures                 22,411       18,594        9,242
  Equipment sales and service                  36,286         --           --
  Other                                        10,174        2,875        4,511
                                            ---------    ---------    ---------
                                              360,363      236,509      216,032
                                            ---------    ---------    ---------

Expenses
  Interest                                     86,106       68,396       62,744
  Operating leases                             77,289       50,424       50,621
  Cost of equipment sales and service          32,991         --           --
  Selling, general and administrative          68,298       43,517       39,296
  Provision for losses on investments          12,744       18,000       19,000
  Other                                         4,444          828          735
                                            ---------    ---------    ---------
                                              281,872      181,165      172,396
                                            ---------    ---------    ---------

    Income before income taxes                 78,491       55,344       43,636
    Provision for income taxes                 32,636       22,740       18,785
                                            ---------    ---------    ---------
Net income                                     45,855       32,604       24,851

  Reinvested earnings at beginning of year    162,400      146,036      133,570
  Dividends paid to stockholder               (22,569)     (16,240)     (12,385)
                                            ---------    ---------    ---------

Reinvested earnings at end of period        $ 185,686    $ 162,400    $ 146,036
                                            =========    =========    =========

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.
                                    PAGE 31

<PAGE>

                          CONSOLIDATED BALANCE SHEETS

As of December 31, (in thousands)                           1996           1995
- ---------------------------------                           ----           ----
Assets
  Cash and cash equivalents                          $    18,482    $    19,905
  Investments:
    Direct financing leases                              461,757        406,950
    Leveraged leases                                     257,039        220,407
    Operating lease equipment--net of depreciation       429,880        315,707
    Secured loans                                        222,602        239,873
    Investment in joint ventures                         308,934        205,292
    Assets held for sale or lease                         12,393         28,230
    Other investments                                     65,506         77,604
    Investment in future residuals                        21,457         23,223
    Allowance for losses on investments                 (114,096)       (92,489)
                                                     -----------    -----------
      Total investments                                1,665,472      1,424,797
                                                     -----------    -----------

  Due from GATX Corporation                               45,147         44,337
  Other assets                                           119,528         29,344
                                                     -----------    -----------
TOTAL ASSETS                                         $ 1,848,629    $ 1,518,383
                                                     ===========    ===========


LIABILITIES AND STOCKHOLDER'S EQUITY
   Accrued interest                                  $    15,821    $    15,053
   Accounts payable and other liabilities                138,660         80,045
   Debt financing:
     Commercial paper and bankers' acceptances            13,772        130,600
     Notes payable                                        63,114         54,883
     Obligations under capital leases                     12,429         15,802
     Senior term notes                                   935,600        679,600
                                                     -----------    -----------
       Total debt financing                            1,024,915        880,885
                                                     -----------    -----------

   Nonrecourse obligations                               268,044        193,446
   Deferred income                                         5,786          4,392
   Deferred income taxes                                  51,726         27,562

     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
       Foreign currency translation adjustment            (1,543)           640
       Unrealized gain on equity securities                5,574           --
       Reinvested earnings                               185,686        162,400
                                                     -----------    -----------
         Total stockholder's equity                      343,677        317,000
                                                     -----------    -----------
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY           $ 1,848,629    $ 1,518,383
                                                     ===========    ===========

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.
                                    PAGE 32
<PAGE>
CONSOLIDATED STATEMENTS OF CASH FLOWS

Year ended December 31, (in thousands)           1996         1995         1994
- --------------------------------------           ----         ----         ----
Cash flows from operating activities
  Net income                                $  45,855    $  32,604    $  24,851
  Reconciliation to net cash
    provided by operating activities:
      Provision for losses
        on investments                         12,744       18,000       19,000
      Depreciation expense                     41,363       27,360       33,341
      Provision for deferred income taxes      18,932       15,065        6,673
      Gain on sale of assets                  (35,533)     (33,123)     (21,444)
      Joint venture income                    (22,411)     (18,594)      (9,242)
      Changes in assets and liabilities:
        Accrued interest, accounts
          payable and other liabilities        29,951      (40,219)      61,836
        Due from GATX Corporation                (810)      (1,822)         123
        Deferred income                         1,394         (205)     (48,072)
      Other--net                                8,868        8,220           (6)
                                            ---------    ---------    ---------
      Net cash flows provided
        by operating activities               100,353        7,286       67,060
                                            ---------    ---------    ---------

CASH FLOWS FROM INVESTING ACTIVITIES
  Investments in leased equipment,
    net of nonrecourse borrowings
    for leveraged leases                     (376,276)    (256,137)    (161,341)
  Loans extended to borrowers                (117,052)     (84,050)    (101,500)
  Other investments                          (163,334)     (45,751)     (16,285)
                                            ---------    ---------    ---------
    Total investments                        (656,662)    (385,938)    (279,126)
                                            ---------    ---------    ---------
  Lease rents received,
    net of earned income and
    leveraged lease nonrecourse
    debt service                              100,350       51,960       24,234
  Loan principal received                     121,952       56,042       88,415
  Proceeds from sale of assets                100,362      139,338       75,697
  Proceeds from disposition
   of real estate                                --          2,020       10,475
  Joint venture investment recovery            31,151       32,116       23,564
                                            ---------    ---------    ---------
    Recovery of investments                   353,815      281,476      222,385
                                            ---------    ---------    ---------
  Proceeds from sales of other
   assets                                      63,807       46,975         --
                                            ---------    ---------    ---------
    Net cash flows used in
      investing activities                   (239,040)     (57,487)     (56,741)
                                            ---------    ---------    ---------

CASH FLOWS FROM FINANCING ACTIVITIES
  Net increase (decrease) in
    short-term borrowings                    (133,014)      13,425       16,920
  Proceeds from issuance of
    long-term debt                            368,000      170,000       55,000
  Repayment of long-term debt                (112,000)    (104,000)     (66,250)
  Dividends paid to stockholder               (22,569)     (16,240)     (12,385)
  Other financing activities                   36,847       (2,486)      (7,147)
                                            ---------    ---------    ---------
    Net cash flows provided by (used in)
      financing activities                    137,264       60,699      (13,862)
                                            ---------    ---------    ---------
 Net increase (decrease) in
   cash and cash equivalents                   (1,423)      10,498       (3,543)
                                            ---------    ---------    ---------
  Cash and cash equivalents at
    beginning the year                         19,905        9,407       12,950
                                            ---------    ---------    ---------
CASH AND CASH EQUIVALENTS
AT DECEMBER 31                              $  18,482    $  19,905    $   9,407
                                            =========    =========    =========

SUPPLEMENTAL DISCLOSURE OF 
 CASH FLOW INFORMATION
  Income taxes paid to parent               $  14,402    $  13,473    $  15,557
                                            =========    =========    =========

  Interest paid                             $  88,560    $  68,645    $  61,918
  Interest capitalized                         (3,074)      (1,601)        (292)
                                            ---------    ---------    ---------
  Net interest paid                         $  85,486    $  67,044    $  61,626
                                            =========    =========    =========
The  accompanying  notes are an integral  part of these  consolidated  financial
statements.
                                    PAGE 33
<PAGE>
SIGNIFICANT ACCOUNTING POLICIES
Business
     GATX Capital  Corporation and its  subsidiaries  (the  "Company")  actively
invest in a wide variety of assets. These investments are made through a variety
of financing  instruments,  primarily leases and loans, either for the Company's
own account or through  partnerships  and joint ventures.  GATX Capital actively
manages its existing  portfolio of investments as well as those of institutional
investors, and several joint ventures and partnerships in which it participates.
Additionally,  the Company  arranges secured  financing for others.  The Company
also sells computer network technology  equipment and provides technical service
on the equipment it sells. GATX Capital Corporation is a wholly-owned subsidiary
of GATX Corporation.

Acquisitions
     On October 25, 1996, the Company  purchased the 50% of Centron DPL Company,
Inc.  (Centron)  which it did not already own for  approximately  $22.8 million.
Centron is a  technology  solutions  provider  that offers  products,  technical
services and  financial  services  required for building  corporate  information
networks.
     The  acquisition has been accounted for using the purchase  method.  Assets
with a book  value of $63.4  million  were  acquired  and  liabilities  of $51.7
million  were  assumed.  The Company  recorded  approximately  $11.7  million of
goodwill  associated  with  this  acquisition,  which  is being  amortized  on a
straight-line basis over ten years.  Centron's results of operations for the two
months  ended  December 31, 1996 are  consolidated  in the  Company's  financial
statements.  While the Company now owns 100% of Centron,  a small portion of two
Centron-managed  partnerships is owned by third-party  investors.  This minority
interest is included in other liabilities in the balance sheet.
     Unaudited  pro  forma  consolidated  revenue  of  the  Company  as  if  the
acquisition  of Centron had occurred at the beginning of 1996 and 1995 is $520.5
million and $389.1 million,  respectively.  Pro forma consolidated net income is
$48.9 million and $34.8 million for 1996 and 1995, respectively.
     In November  1995,  the Company  entered  into an agreement to purchase the
stock of Sun Financial Group, Inc. (Sun Financial), a technology-focused finance
company,  for a $26.0 million note payable over four years. Under the agreement,
80% of Sun Financial's  stock was acquired in 1995, with the remaining shares to
be  exchanged  on  December  31,  1999.  The  Company may be required to make an
additional payment in 1999,  contingent upon the attainment of certain financial
measures. The seller remains an executive officer of the Company.  Assets with a
book value of $134.2  million were acquired and  liabilities  of $126.7  million
were assumed.

Principles of Consolidation
     The consolidated  financial  statements include the accounts of the Company
after  elimination of  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.

Lease and Loan Origination Costs
     Initial direct costs for originated  direct  financing and leveraged leases
(collectively,  financing 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 term of the loan as an adjustment to interest income.

Residual Values
     Residual  values of leased  equipment are estimated at the inception of the
lease.  The Company  reviews  these  estimates  at least  annually.  Declines in
estimated  residual  values for financing  leases are recognized as an immediate
charge to income. Declines in estimated residual values for operating leases are
recognized as adjustments to depreciation expense over the shorter of the useful
life of the asset or the remaining term of the lease.

                                    PAGE 34
<PAGE>

Technology Equipment Inventory
     Technology  equipment  inventory,  which is included in other assets on the
balance  sheet,  consists  of new and used  computer  equipment  purchased  from
manufacturers and is stated at the lower of cost or market. 

Goodwill
     The  excess of cost  over the fair  value of the net  assets of  businesses
acquired  is  classified  as goodwill  and is  included  in other  assets on the
balance  sheet.  Goodwill is  amortized  on a  straight-line  basis over periods
ranging  from 10 to 25 years.  The Company  continually  evaluates  the carrying
value of goodwill for possible impairment.

Equity Securities
     The Company receives stock warrants of investee  companies as consideration
for certain  investments.  In January 1996,  the Company  recorded the effect of
Statement of Financial  Accounting  Standards No. 115,  "Accounting  for Certain
Investments   in   Debt   and   Equity    Securities,"   which   requires   that
available-for-sale securities,  including these warrants as well as common stock
obtained  by  exercising  these  warrants,  be  carried  at fair value when such
securities are  marketable.  Fair value of the stock warrants is estimated based
on the market price of the  underlying  security;  no cost is allocated to these
warrants. Fair value of the common stock is estimated based on its market price.
The effect as of December 31, 1996 was to increase  stockholder's equity by $5.6
million  (net of $3.6  million in  deferred  income  taxes) to  reflect  the net
unrealized  holding gain on these securities  classified as  available-for-sale.
SFAS 115,  which was  effective  as of January 1, 1994,  did not have a material
effect on the Company's financial statements in prior years.

Deferred Income
     Deferred income  primarily  represents  income related to operating  leases
where the Company is the lessee and for which the earnings  process has not been
completed.  The income is recognized on a straight-line  basis over the terms of
the operating leases.

Use of Estimates
     The  preparation  of financial  statements  in  conformity  with  generally
accepted accounting principles necessarily requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosures about contingent assets and liabilities at the date of the financial
statements, as well as revenues and expenses during the reporting period. Actual
results, when ultimately realized, could differ from those estimates.

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 term of the lease reduced by rent already
collected.  Initial  unearned  income is the amount by which the lease  contract
receivable plus the estimated  residual value 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.
     The components of the Company's  investment in direct  financing leases are
as follows:

At December 31,                   1996         1995
- ---------------                   ----         ----
Lease contracts receivable   $ 469,644    $ 451,489
Estimated residual value       139,205      103,301
Unearned income               (147,092)    (147,840)
                              --------     -------- 
Net investment               $ 461,757    $ 406,950
                             =========    =========

                                    PAGE 35
<PAGE>

Leveraged Leases
     Financing leases, which are financed principally with nonrecourse
borrowings at lease inception and which meet certain 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
after taking into account the related debt  service) over the Company's
investment in the lease.
     The components of the Company's net investment in leveraged leases are as 
follows:

At December 31,                         1996         1995
- --------------------------------   ---------    ---------
Lease contracts receivable         $ 434,182    $ 356,330
Nonrecourse debt service            (242,358)    (157,771)
                                   ---------    ---------
  Net receivable                     191,824      198,559
Estimated residual value             186,042      130,391
Unearned income                     (120,827)    (108,543)
                                   ---------    ---------
  Investment in leveraged leases     257,039      220,407
Deferred taxes arising from
  leveraged leases                   (57,409)     (50,762)
                                   ---------    ---------
Net investment                     $ 199,630    $ 169,645
                                   =========    =========

Operating Leases
     Leases  that do not qualify as direct  financing  or  leveraged  leases are
accounted  for  as  operating  leases.  Most  rental  income  is  reported  on a
straight-line  basis over the term of the lease. Rental income on certain leases
is based on equipment usage and is recognized when received. Usage rents totaled
$1.9  million,  $3.1  million,  and none in 1996,  1995 and 1994,  respectively.
Equipment  subject  to  operating  leases is  stated  at cost  less  accumulated
depreciation   plus  accrued  rent  and  is  generally   depreciated  using  the
straight-line method to an estimated residual value. Aircraft and rail equipment
are  depreciated  over their useful  lives,  while other  equipment is generally
depreciated  over the term of the  lease.  Estimated  useful  lives are up to 25
years for aircraft,  37.5 years for rail cars,  and 27.5 years for  locomotives.
Depreciation  expense of $41.4  million,  $27.4  million  and $33.3  million was
included in operating lease expense for 1996, 1995 and 1994, respectively.
     Major classes of equipment on operating leases are as follows:

At December 31,                 1996         1995
- ------------------------   ---------    ---------
Commercial aircraft        $ 212,576    $ 217,065
Rail                         123,791       92,448
Technology                    82,524       12,751
Other                         46,441       34,122
                           ---------    ---------
  Total cost                 465,332      356,386
Accumulated depreciation     (50,986)     (49,557)
                           ---------    ---------
  Net book value             414,346      306,829
Accrued rent and other        15,534        8,878
                           ---------    ---------
Net investment             $ 429,880    $ 315,707
                           ========     =========


Earned Income from Leases
     The sources of earned income from leases are as follows:


At December 31,              1996      1995      1994
- ---------------              ----      ----      ----
Direct financing leases  $ 43,644  $ 31,491  $ 28,612
Leveraged leases           23,843    25,013    25,894
Operating leases          128,258    83,208    89,133
                          -------    ------    ------
Total earned income      $195,745   $139,712 $143,639
                         ========   ======== ========

     The tax expense  related to leveraged  lease income was $8.6 million,  $9.4
million and $9.3 million in 1996, 1995 and 1994, 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.  A loan is classified as impaired when it is probable,  based on
normal portfolio review  procedures,  that the Company will be unable to collect
all  amounts  due under the loan  agreement.  Most  loans in the  portfolio  are
collateral dependent and, if impaired,  are measured using the fair value of the
collateral.  If the  measure  of the  impaired  loan is less  than the  recorded
investment in the loan, an adjustment to the allowance for losses on investments
is  made.  Interest  income  is not  recognized  on  impaired  loans  until  the
outstanding loan balance is recovered.

                                    PAGE 36
<PAGE>

     Significant changes in the fair value of the collateral,  subsequent to the
initial measure of impairment, are reflected as adjustments to the allowance for
losses on investments.  The average balance of impaired loans was $26.7 million,
$14.3 million and $8.7 million in 1996, 1995 and 1994, respectively.
     The types of loans in the Company's portfolio are as follows:

At December 31,                                          1996     1995
- ---------------                                          ----     ----
Equipment                                            $122,994 $137,248
Golf courses                                           78,286   73,835
Real estate                                            21,322   28,790
                                                       ------   ------
Total investment                                     $222,602 $239,873
                                                     ======== ========

Impaired loans (included in total)                   $ 29,600 $ 23,800
                                                     ======== ========

Future Lease and Loan Receivables
     As of December 31, 1996,  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:

                Financing    Operating
                    Lease        Lease       Loan
Year Due      Receivables  Receivables  Principal
- -----------   -----------  -----------  ---------
       1997     $161,398      $ 95,582   $ 42,644
       1998      125,559        81,900     17,444
       1999       96,260        61,334     19,903
       2000       78,952        38,169     11,903
       2001       55,814        24,548     14,294
 After 2001      143,485        85,632    116,414
                 -------       -------    -------
Total           $661,468     $387,165   $222,602
                ========     ========    ========

Investment in Joint Ventures
     Investments in joint ventures include  commercial  aircraft  leasing,  rail
equipment leasing,  information technology equipment leasing, and asset residual
guarantee  ventures in both U.S. and foreign  markets.  These joint ventures are
accounted for using the equity  method,  as dictated by the Company's  effective
ownership interest and/or level of management control.  Original investments are
recorded  at cost and are  adjusted  by the  Company's  share  of  undistributed
earnings or losses and reduced by cash distributions.
     In October 1996, the Company purchased the 50% of Centron which it did
not already own. Prior to the  acquisition, the Company had accounted for its
investment in Centron and  Centron-managed partnerships using the equity
method. Subsequent to the acquisition, the results of Centron are consol-
idated in the Company's financial statements.
     Unaudited combined and condensed information for affiliated ventures, which
are accounted for using the equity method,  is shown below on a 100% basis.  The
Company makes certain  adjustments  to pre-tax income as reported by some of the
joint ventures  prior to the Company's  calculation of its share of that pre-tax
income in order to provide consistency with the Company's  accounting  policies.
The  information  shown below has been  restated to reflect  these  adjustments.
Pre-tax  income has been  increased by $30.8  million,  $34.2  million and $27.3
million  in 1996,  1995 and 1994,  respectively,  to  reverse  interest  expense
recognized on loans to two joint ventures from its partners; the Company records
these  loans as  equity  contributions.  The  partner  loan  balances  of $527.9
million,  $457.0 million and $472.2 million at December 31, 1996, 1995 and 1994,
respectively, have been reclassified from indebtedness to partners' equity. This
results in a difference  between the carrying value of the Company's  investment
in the joint venture and the Company's  equity in the  underlying  net assets as
reported by the joint venture.  Pre-tax income is presented because the majority
of the joint ventures are partnerships  which do not provide for income taxes in
their separate financial statements.  Consistent with the Company's unclassified
balance sheet,  the joint venture  balance sheets are  unclassified as to assets
and liabilities.

Year ended December 31,       1996       1995       1994
- -----------------------   --------   --------   --------
Revenues                  $175,973   $292,989   $282,352
Pre-tax income              47,247     51,517     41,510
Total assets             1,651,495  1,310,062  1,257,794
Indebtedness               643,909    442,514    441,625
Total liabilities          719,446    585,532    558,679
Equity                     932,049    724,530    699,115

                                    PAGE 37
<PAGE>

Assets Held for Sale or Lease
     Assets held for sale or lease  consist of  equipment  which the Company has
used for investment purposes that has been repossessed or returned by the lessee
after normal lease maturity,  and real estate upon which the Company foreclosed.
These  assets are  recorded at the lower of their then  carrying  amount or fair
value and are being  remarketed  for  re-lease  or sale in the normal  course of
business.
     The major classes of assets held for sale or lease are as follows:

At December 31,       1996     1995
- ---------------   --------   ------
Rail                $5,023   $8,092
Real estate          4,081    4,687
Aircraft              --     13,931
Other                3,289    1,520
                  --------   ------
Net investment     $12,393  $28,230
                  ========   ======

Other Investments
     The components of other investments are as follows:

At December 31,               1996     1995
- ---------------             ------   ------
Progress payments          $15,338  $31,934
Cogeneration facility       29,062   31,100
Real estate development     11,935   14,570
Equity securities            9,171      --
                           -------  -------   
Total other investments    $65,506  $77,604
                           =======  =======

     Progress  payments include amounts paid,  including  capitalized  interest,
toward the construction of aircraft and steel  production  equipment at December
31, 1996 and 1995,  respectively.  
     In a 1995 noncash  transaction,  the Company reacquired a majority interest
in the  cogeneration  facility.  The  December  31, 1995  balance is net of $9.2
million of accumulated  depreciation.  The facility is financed by a nonrecourse
obligation having a balance of $37.7 million at December 31, 1995.

Investment in Future Residuals
     Investment in future residuals consists primarily of purchased interests in
the  residual  values of  equipment  leased by  others.  In  general,  purchased
residual interests are recorded at cost. The difference between initial cost and
realized value is recognized upon sale.

Allowance for Losses on Investments
     The purpose of the allowance is to  provide  for credit and  collateral
losses  which  are  inherent in  the  investment portfolio.  The allowance
is at a level  deemed  adequate by management, considering  an  assessment
of overall risks and probable losses in the portfolio as a whole and a review of
historical  experience.  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.  The  Company  reviews  the  recoverability  of all
investments,  both on and off the  balance  sheet,  at least  annually.  Factors
considered include a customer's payment history and financial position,  and the
value of the  underlying  collateral  determined  by  reference  to internal and
external equipment knowledge and resources.
     Activity within the allowance for losses on investments is as follows:

Year ended December 31,       1996       1995       1994
- -----------------------   --------   --------   --------
Beginning balance         $ 92,489   $ 82,206   $ 88,193
Provision                   12,744     18,000     19,000
Charges to allowance        (5,025)   (11,734)   (27,480)
Recoveries and other        13,888      4,017      2,493
                          --------   --------   --------
Balance at end of year    $114,096    $92,489   $ 82,206
                          ========   ========   ========

OTHER ASSETS
     Other assets consist of the following:

At December 31,                         1996       1995
- --------------------------------    --------   --------
Trade and other receivables            48,67   $  5,833
Technology equipment inventory        27,895       --
Goodwill                              21,093     10,268
Other                                 21,864     13,243
                                    --------   --------
Total other assets                  $119,528   $ 29,344
                                    ========   ========
                                 
                              PAGE 38
<PAGE>

     Trade and other receivables  consist primarily of trade accounts receivable
related to the Company's sales and service of computer network technology.

DEBT AND CAPITAL LEASE FINANCING

Short-Term Borrowing
     At  December  31,  1996,  the  Company  has  commitments  under its  credit
agreements  with a group of banks for revolving  credit loans  aggregating up to
$270 million.  These 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, 1996, these
covenants limit the Company's ability to transfer net assets to its parent to no
more than $44.2  million.  While the  commitments  are available for  borrowing,
repaying  and  reborrowing  at any  time,  they are used  primarily  as  undrawn
facilities  and serve to support the Company's  issuance of commercial  paper in
the U.S. and bankers'  acceptances in Canada.  At December 31, 1996, the Company
had $13.8  million of  commercial  paper and bankers'  acceptances  outstanding,
meaning that $256.2 million was available. The Company also has $63.1 million of
notes payable outstanding at December 31, 1996, which includes $14.0 million due
to the seller of Sun Financial,  who remains an officer-employee of the Company.
The weighted  average  interest rate of short-term  borrowings at the end of the
period was 5.60% and 6.20% as of December  31, 1996 and 1995,  respectively.  In
addition,  two consolidated  subsidiaries  have bank commitments  totaling $75.5
million at December 31, 1996 to finance their operations, of which $34.7 million
was available.

Senior Term Notes
     In December 1996, the Company  issued  $200  million of bonds due in
December 2006. The proceeds of this borrowing were used to repay outstanding
commercial paper indebtedness.

At December 31,                       1996       1995
- ---------------                   --------   --------   
Variable Rate Notes,
         due 1997-1999            $ 65,000   $ 40,000
Fixed Rate Notes, 5.45%-10.20%,
         due 1997-2006             870,600    639,600
                                  --------   --------   
Total senior term notes           $935,600   $679,600
                                  ========   ======== 

     Interest on variable rate senior term notes is calculated using LIBOR.
     The  Company  has  significant  amounts  of  floating  rate  lease and loan
investments,  potentially  giving rise to market risks  associated with changing
interest rates. The Company mitigates these risks by attempting to approximately
match its  floating  rate  assets with  floating  rate  liabilities.  Derivative
financial  instruments  are a  useful  tool in  matching  the  portfolio  and in
otherwise reducing the Company's  exposure to interest rate risk.  Interest rate
swap agreements are used to modify the underlying  interest  characteristics  of
the Company's outstanding debt, either from a fixed to a floating basis, or from
floating to fixed.  These  agreements  involve the receipt (or payment) of fixed
rate amounts in exchange for floating rate interest payments (receipts) 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 (LIBOR). It is accrued as interest
rates change and is recognized as an adjustment to interest  expense  related to
the debt.  As a result of interest  rate swaps,  interest  expense was higher by
$0.8 million in 1996 and was reduced by $2.2 million in 1995 and $3.1 million in
1994.  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, 1996 was $251.8 million, with termination
dates ranging from 1997 to 2006.
                                    PAGE 39
<PAGE>
Nonrecourse Obligations
     Nonrecourse  obligations  consist  primarily of debt  collateralized by the
assignment  of leases and a  security  interest  in the  underlying  asset.  The
carrying amount of this  collateral at December 31, 1996 is $305.0 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.
     Nonrecourse obligations include the following:

At December 31,                     1996       1995
- -----------------------------   --------   --------
Variable Rate, due 2000-2002    $ 50,220   $ 52,633
Fixed Rate, 5.10%-11.08%,
         due 1997-2013           217,824    140,813
                                --------   --------
Total nonrecourse obligations   $268,044   $193,446
                                ========   ========
 
     Interest on variable rate  nonrecourse  obligations is calculated using the
prime rate or LIBOR.

Obligations Under Capital Leases
     Obligations under capital leases consist of equipment subject to capital
lease financing which has been subleased.  Such subleases are classified
as direct financing  leases,  having carrying values of $12.4 million and
$15.9 million at December 31, 1996 and 1995,  respectively.  Minimum  future
lease payments receivable under the subleases aggregate $15.6 million receivable
over a period  ending in 2003.  The  obligations  under  capital  leases and the
related  subleases have the same terms 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 totaled $3.2 million at December 31, 1996.  This table assumes
that the commercial paper, notes payable and bankers' acceptances are retired by
the unused revolving commitments.

                                        Obligations
                  Converted                   Under       Total        Total
                  Revolving      Senior     Capital        Debt  Nonrecourse
Year Due       Credit Loans  Term Notes      Leases   Financing  Obligations
- ------              --------   --------   --------     --------  -----------
  1997              $ 36,626   $130,000     $2,157     $168,783     $ 86,192
  1998                  --       99,000      1,483      100,483       61,517
  1999                40,260     98,600      1,537      140,397       36,615
  2000                  --       94,000      1,660       95,660       21,138
  2001                  --       90,000      1,832       91,832       14,107
  After 2001            --      424,000      3,760      427,760       48,475
                    --------   --------   --------     --------     --------
 Total              $ 76,886   $935,600   $12,429    $1,024,915     $268,044
                    ========   ========   ========   ==========     ========

OPERATING LEASE OBLIGATIONS
     The Company is a lessee under certain  equipment and facility  leases which
are  classified as operating  leases.  Total rental  expense was $34.0  million,
$20.5  million  and $16.1  million  in 1996,  1995 and 1994,  respectively.  The
equipment  under these leases has been  subleased,  generating  operating  lease
income of $38.3 million, $23.8 million and $17.4 million in 1996, 1995 and 1994,
respectively.  The Company has purchase  and renewal  options  under  certain of
these leases.  
     During 1996, the Company entered into  transactions  for the sale leaseback
of rail  equipment and a steel  production  facility.  During 1995,  the Company
entered into a transaction  for the sale leaseback of an aircraft.  The net book
value of the equipment is not shown on the balance sheet.
     Future rentals payable by the Company through 2021 and sublease receivables
under noncancellable operating leases through 2011 are as follows:

                              Obligations           Operating
Year Due                   Under Sublease   Lease Receivables
- --------                   --------------   -----------------
1997                             $ 37,284            $ 43,067
1998                               38,103              40,745
1999                               38,020              38,762
2000                               35,606              24,908
2001                               23,954              18,201
After 2001                        268,636              83,054
                                 --------            --------
Total                            $441,603            $248,737
                                 ========            ========

                                    PAGE 40
<PAGE>
Stockholder's Equity
     As of December 31, 1996 and 1995, all issued common and preferred stock
of the  Company was held by  GATX  Corporation.  The preferred stock is
convertible to common stock on a one-for-one basis at the option of the
holder.  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.
     The  equity   adjustment  from  foreign  currency   translation   decreased
stockholder's equity $2.2 million in 1996,  increased  stockholder's equity $1.4
million in 1995 and decreased stockholder's equity $0.4 million in 1994. The net
unrealized gain on equity securities increased stockholder's equity $5.6 million
in 1996 and was not material in either 1995 or 1994.

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,   intercompany   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
recontributed these amounts through the purchase of Convertible Preferred Stock,
currently  outstanding,  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 $0.9  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:

At December 31,                         1996                   1995
- ---------------                     --------               --------
DEFERRED TAX LIABILITIES
Leveraged leases                    $ 57,409               $ 50,762
Other leases                          85,250                 79,360
Investment in joint ventures          30,725                 22,684
Alternative minimum tax
  adjustment                           4,217                  2,839
Other                                 10,647                 12,259
                                    --------               --------
  Total deferred tax liabilities     188,248                167,904
                                    --------               --------

DEFERRED TAX ASSETS
Allowance for losses on investments   44,754                 36,279
Loans                                  7,235                  9,653
Other                                  5,592                 15,469
                                    --------               --------
  Total deferred tax assets           57,581                 61,401
                                    --------               --------
    Net deferred tax liabilities    $130,667               $106,503
                                    ========               ========


TAX ACCOUNT BALANCES
Deferred income tax liabilities     $ 51,726               $ 27,562
Preferred stock and related
  additional paid-in capital         125,000                125,000
Due from GATX Corporation            (46,059)               (46,059)
                                    --------               -------- 
  Net deferred tax liabilities      $130,667               $106,503
                                    ========               ========
               
                                  PAGE 41
<PAGE>
     The provision for income taxes consists of the following:

Year ended December 31,                1996         1995       1994
- -----------------------                ----         ----       ----
CURRENT
Federal                             $13,276      $ 7,389    $11,437
State and local                         371        1,513        (44)
Foreign                                  57       (1,227)       719
                                     ------       ------     ------
  Total current                      13,704        7,675     12,112
                                     ------       ------     ------
DEFERRED
Federal                              12,730       10,515      2,683
State and local                       4,301        2,175      2,778
Foreign                               1,901        2,375      1,212
                                     ------      -------    -------
  Total deferred                     18,932       15,065      6,673
                                     ------       ------    -------
Total provision for income taxes    $32,636      $22,740    $18,785
                                    =======      =======    =======

     A reconciliation  between the federal  statutory tax rate and the Company's
effective tax rate is shown below:

Year ended December 31,        1996      1995      1994
- -----------------------        ----      ----      ----
Federal statutory income
  tax rate                     35.0%     35.0%     35.0%
State tax provision, net
  of federal tax benefit        4.1%      4.1%      4.1%
Other                           2.5%      2.0%      3.9%
                               ----      ----      ---- 
Effective tax rate             41.6%     41.1%     43.0%
                               ====      ====      ==== 

     Income before income taxes from foreign  operations was $4.7 million,  $2.5
million and $1.8 million in 1996, 1995 and 1994, respectively.
     Federal income taxes have not been provided on the  undistributed  earnings
of foreign  subsidiaries and affiliates which the Company intends to permanently
reinvest in these foreign operations. The cumulative amount of such earnings was
$14.3  million at December 31, 1996. It is not  practicable  to estimate the tax
liability, if any, related to these earnings.


FOREIGN OPERATIONS
     The Company  provides or arranges  equipment  financing for  non-affiliated
entities  both inside and outside the United  States.  In the  following  table,
export  income  pertains to revenue  generated  by domestic  operations  through
transactions with customers in foreign countries. Some of these transactions are
denominated  in foreign  currencies.  Information  designated  as foreign in the
following  table pertains to operations  that are located  outside of the United
States, primarily in Canada, Europe and Australia.

Year ended December 31,    1996         1995         1994
- -----------------------    ----         ----         ----
EARNED INCOME
Domestic               $306,896     $191,343     $179,709
Export                   28,750       28,537       26,436
Foreign                  25,902       17,591       10,505
Eliminations             (1,185)        (962)        (618)
                         ------         ----      ------- 
                       $360,363     $236,509     $216,032
                       ========     ========     ========

NET INCOME
United States           $37,261      $24,246      $20,596
Foreign                   8,594        8,306        4,192
Eliminations                --            52           63
                        -------      -------      -------
                        $45,855      $32,604      $24,851
                        =======     ========      =======

TOTAL ASSETS
United States       $ 1,613,390  $ 1,318,020  $ 1,038,762
Foreign                 244,729     $207,779      236,828
Eliminations             (9,490)      (7,416)      (6,000)
                    -----------  -----------   ----------- 
                    $ 1,848,629  $ 1,518,383   $ 1,269,590
                    ===========  ===========   ===========

     The Company has entered into  currency  swap  agreements  to hedge the risk
that the eventual dollar net cash in-flow from foreign  denominated  investments
will be adversely  affected by changes in exchange  rates.  The  currency  swaps
exchange  U.S.  borrowings  of $31.2  million for  liabilities  of $42.3 million
Canadian dollars, with termination dates ranging from 2001 to 2003.

                                    PAGE 42
<PAGE>
RETIREMENT BENEFITS
     The Company, exclusive of Sun Financial and Centron, participates in
the GATX Corporation  Non-Contributory Pension Plan for Salaried Employees
(the "Plan"),  a defined  benefit  pension plan  with  GATX  Corporation
covering  substantially  all  employees.  Sun  Financial  and Centron employees
participate in a 401(k)  retirement plan.  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 postretirement
benefits  including limited  healthcare and life insurance  benefits for certain
retired  employees  who meet  established  criteria.  Most  domestic  employees,
exclusive of Sun  Financial and Centron  employees,  are eligible if they retire
from the  Company  with  immediate  pension  benefits  under the  Plan.  The net
periodic  cost  and  accrued  liability  are not  material  to  these  financial
statements.

COMMITMENTS, CONTINGENCIES AND CONCENTRATIONS OF CREDIT RISK
     At December 31, 1996, the Company's  investment  portfolio  consists of 33%
commercial  jet aircraft,  20% rail  equipment,  12%  warehouse  and  production
equipment,  12% information technology equipment,  11% marine equipment, 4% golf
courses, and 8% other equipment.
     The  Company's  backlog was $425  million  (unaudited)  and $325.0  million
(unaudited),  at December 31, 1996 and 1995,  respectively.  Backlog  represents
planned equipment purchases at year-end,  a portion of which are subject to firm
purchase commitments.
     The Company is a party to financial  guarantees with off-balance sheet risk
in the normal course of business to meet the financing  needs of its  customers.
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,  and involve, to varying degrees elements of credit and market risk
which are not recognized in the consolidated  balance sheets.  These commitments
have fixed  expiration dates ranging from 1997 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. the value of such guarantees
was $148.2 and $131.1 million at December 31, 1996 and 1996  respectively.  Fees
received are generally recognized over the guarantee period.
     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 at least  annually for  potential  exposure
using the same criteria  discussed in the  Allowance  for Losses on  Investments
footnote, and the allowance is adjusted accordingly.
     The Company is engaged in various  matters of litigation and has unresolved
claims  pending.  While the amounts  claimed are  substantial  and the  ultimate
liability  with respect to such claims  cannot be determined at this time, it is
the  opinion of  management  that  damages,  if any,  required to be paid by the
Company in the discharge of such  liability are not likely to be material to the
Company's financial position or results of operations.

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  for  under  SFAS 13.  Fair  value is a  subjective  and  imprecise
measurement that is based on assumptions and market data.


                                    PAGE 43
<PAGE>

     The use of different market  assumptions and valuations  methodologies  may
have a  material  effect  on the  estimated  fair  value  amounts.  Accordingly,
managements  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 assumtions  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 banker's acceptances.

Secured Loans
     The fair values of the fixed rate loans are estimated using discounted cash
flow analysis 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 Term Notes and Nonrecourse Obligations
     The fair value of fixed rate senior term notes and non-recourse obligations
are  estimated by  discounting  future  contractual  cash flows using the market
interest rate for each note based on the Company's current incremental borrowing
rates for similar  borrowing  arrangements.  The fair values of variable  senior
notes and  nonrecourse  obligations  are  assumed to be equal to their  carrying
values.

Interest Rate and Currency Swaps
     The fair value of the  interest  rate and currency  swaps are  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 table below  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.

                                          Carrying         Fair
At December 31, 1996                        Amount        Value
- --------------------                        ------        -----
ASSETS
Secured Loans                            $ 222,602    $ 219,389

LIABILITIES
Senior term notes                          935,600      954,428
Nonrecourse obligations                    268,044      269,917
Interest rate and
  currency swaps                              (240)       5,420


                                          Carrying         Fair
At December 31, 1995                        Amount        Value
- --------------------                        ------        -----
ASSETS
Secured Loans                             $239,873     $252,443

LIABILITIES
Senior term notes                          679,600      726,700
Nonrecourse obligations                    193,446      199,797
Interest rate and
  currency swaps                               103        (964)

                                    PAGE 44
<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, 1996 and 1995, 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, 1996. 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 consolidated financial statements referred to above
present  fairly,  in all material  respects,   the  consolidated   financial 
position  of  GATX Capital Corporation and subsidiaries at December 31, 1996 and
1995 and the consolidated results of their  operations and their cash flows for
each of the three years in the period ended  December 31,  1996,  in  conformity
with  generally  accepted accounting principles.

                                              ERNST & YOUNG LLP

San Francisco, California
January 28, 1997


<PAGE>





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 , and No.35-65053 on Form S-3 filed
January 5, 1996 of GATX  Capital  Corporation  of our report  dated  January 28,
1997,  with respect to the  consolidated  financial  statements  of GATX Capital
Corporation incorporated by reference in this  Annual  Report on Form  10-K
for the year  ended December 31, 1996. 

                              ERNST & YOUNG LLP 
                              San Francisco, California 
                              March 27, 1997






<PAGE>




<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>    
            THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
            FROM THE CONSOLIDATED FINANCIAL STATEMENTS OF INCOME AND THE
            CONSOLIDATED BALANCE SHEETS AND IS QUALIFIED IN ITS ENTIRETY
            TO SUCH FINANCIAL STATEMENTS.
<MULTIPLIER> 1000
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                          18,482
<SECURITIES>                                         0
<RECEIVABLES>                                  941,398<F1>
<ALLOWANCES>                                   114,096
<INVENTORY>                                     12,393<F2>
<CURRENT-ASSETS>                                     0<F4>
<PP&E>                                         429,880<F3>
<DEPRECIATION>                                       0<F3>
<TOTAL-ASSETS>                               1,848,629
<CURRENT-LIABILITIES>                                0<F4>
<BONDS>                                      1,216,073<F5>
<COMMON>                                         1,031<F6>
                                0
                                      1,027<F6>
<OTHER-SE>                                     341,619<F7>
<TOTAL-LIABILITY-AND-EQUITY>                 1,848,629
<SALES>                                         36,286
<TOTAL-REVENUES>                               360,363
<CGS>                                           32,991
<TOTAL-COSTS>                                  110,280
<OTHER-EXPENSES>                                72,742<F8>
<LOSS-PROVISION>                                12,744
<INTEREST-EXPENSE>                              86,106
<INCOME-PRETAX>                                 78,491
<INCOME-TAX>                                    32,636
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    45,855
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
<FN>
<F1>CONSISTS  OF DIRECT FINANCE LEASE  RECEIVABLES OF 461,757,  LEVERAGED  LEASE
RECEIVABLES OF 257,039, AND SECURED LOANS OF 222,602.
<F2>CONSISTS OF ASSETS HELD FOR SALE OR LEASE.
<F3>CONSISTS OF COST OF EQUIPMENT LEASED TO OTHERS UNDER OPERATING LEASES,
NET OF DEPRECIATION.
<F4>GATX CAPITAL CORPORATION HAS AN UNCLASSIFIED BALANCE SHEET.
<F5>CONSISTS OF SENIOR TERM NOTES OF 735,600, OBLIGATIONS UNDER
CAPITAL LEASES OF 12,429, AND NONRECOURSE OBLIGATIONS OF 268,044.
<F6>PAR VALUE ONLY.
<F7>CONSISTS  OF RETAINED  EARNINGS OF 185,686,  ADDITIONAL  PAID-IN  CAPITAL OF
151,902  ,UNREALIZED GAINS ON MARKETABLE EQUITY SECURITIES,  NET OF TAX OF 5,574
AND FOREIGN CURRENCY TRANSLATION ADJUSTMENT OF (1,543).  
<F8>CONSISTS OF COTS OF GOODS SOLD OF 32,991 AND OPERATING LEASE EXPENSE OF 52,404,
<F9>CONSISTS  OF SELLING,  GENERAL AND  ADMINISTRATIVE  EXPENSES OF 68,298,  AND
OTHER EXPENSES OF 4,444.
 </FN>






<PAGE>




</TABLE>

Exhibit 99
Medium Term Notes

                                            Interest
        Amount               Maturity         Rate
Fixed
            $50,000,000       1/1/96             9.380

             $5,000,000      01/30/98           10.000
             $2,000,000      02/25/98            9.760
             $7,000,000      03/10/98           10.000
            $10,000,000      03/16/98           10.000
             $2,000,000      03/19/98           10.000
             $6,000,000      03/19/98           10.000
             $5,000,000      03/20/98            9.930
            $10,000,000      04/01/98           10.000
             $5,000,000      03/22/99            9.900
            $16,000,000      04/15/99            9.900
             $4,000,000      05/10/00           10.200
             $2,000,000      03/21/01           10.000
             $5,000,000      03/22/01           10.000
            $16,000,000      04/11/01           10.000
            $32,600,000      05/05/99            9.850

            $25,000,000      01/15/97            7.900
            $10,000,000      05/05/97            8.200
             $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
            $10,000,000      01/10/02            9.500
            $15,000,000      01/10/02            9.500
            $20,000,000      06/03/03            7.200

             $4,000,000      02/02/98            5.400
            $10,000,000      06/09/98            6.150
             $5,000,000      02/02/99            5.560
            $30,000,000      06/09/00            6.440
             $5,000,000      02/02/00            5.810
            $10,000,000      12/5/00             6.165
             $5,000,000      02/02/01            5.880
            $15,000,000      03/15/01            6.660
            $10,000,000      06/09/01            6.535
            $15,000,000      12/5/01             6.270
             $4,000,000      02/04/02            6.100
             $5,000,000      04/04/02            7.460
            $15,000,000      05/17/02            7.170
            $15,000,000      05/17/02            7.170
            $15,000,000      12/16/02            6.360
            $21,500,000      04/25/03            7.070
             $6,000,000      02/02/04            6.340
             $5,000,000      04/14/04            7.920
             $5,000,000      04/14/04            7.920
             $3,000,000      02/02/05            6.375
            $25,000,000      10/13/05            6.860
            $15,000,000      11/30/05            6.690
            $10,000,000      11/30/05            6.690
             $3,000,000      02/02/06            6.450
             $3,500,000      02/02/07            6.480

            $10,000,000      06/11/98            6.550
             $5,000,000      06/11/99            6.800
             $5,000,000      06/11/99            6.760
            $10,000,000      06/12/00            6.950
            $10,000,000      05/21/01            6.930
             $5,000,000      05/20/04            7.290
             $5,000,000      05/20/04            7.290
             $8,000,000      05/10/06            7.640
            $10,000,000      05/31/06            7.350
           $200,000,000      12/15/06            6.875

Floating
            $20,000,000      04/07/97
            $20,000,000      02/16/99
            $25,000,000      01/16/97

          -------------
           $935,600,000
          =============





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