<PAGE> 1
EXHIBIT 11A
GATX CORPORATION AND SUBSIDIARIES
COMPUTATION OF BASIC NET INCOME PER SHARE OF COMMON STOCK
(IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30 JUNE 30
------------------ -----------------
2000 1999 2000 1999
------- -------- ------ --------
<S> <C> <C> <C> <C>
Average number of shares of common stock
outstanding 47.6 49.5 48.0 49.4
Net income $ 41.5 $ 38.1 $ 82.1 $ 77.3
Deduct - Dividends paid and accrued on preferred
stock -- -- -- --
------ ------ ------ ------
Net income, as adjusted $ 41.5 $ 38.1 $ 82.1 $ 77.3
====== ====== ====== ======
Basic net income per share $ .87 $ .77 $ 1.71 $ 1.56
====== ====== ====== ======
</TABLE>
15