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
                  For the fiscal year ended December 31, 1994

                                       OR

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

                         Commission File Number 1-2328
                                                   

                                GATX Corporation

Incorporated in the                           IRS Employer Identification Number
 State of New York                                      36-1124040             
                                                  
                            500 West Monroe Street 
                          Chicago, Illinois 60661-3676
                                 (312) 621-6200

          Securities Registered Pursuant to Section 12(b) of the Act:

                                                        Name of each exchange
        Title of each class or series                    on which registered

Common Stock                                           New York Stock Exchange
                                                       Chicago Stock Exchange
                                                       London Stock Exchange

$2.50 Cumulative Convertible Preferred Stock           New York Stock Exchange
                                                       Chicago Stock Exchange

$2.50 Cumulative Convertible Preferred                 New York Stock Exchange
 Stock, Series B                                       Chicago Stock Exchange

$3.875 Cumulative Convertible Preferred Stock          New York Stock Exchange
                                                       Chicago Stock Exchange

          Securities Registered Pursuant to Section 12(g) of the Act:

                                      None

     Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K.                      
                             -------

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

     As of March 10, 1995, 19,935,798 common shares were outstanding, and the
aggregate market value of the common shares (based upon the March 10, 1995
closing price of these shares on the New York Stock Exchange) of GATX
Corporation held by nonaffiliates was approximately $899.6 million.

                      Documents Incorporated by Reference

     Portions of the GATX Annual Report to Shareholders for the year ended
December 31, 1994 are incorporated by reference into Parts I and II.
Portions of GATX's proxy statement dated March 15, 1995 are incorporated
by reference into Part III.




PART I


Item 1.  Business

GATX Corporation is a holding company whose subsidiaries engage in the
leasing and management of railroad tank cars and specialized freight cars;
own and operate tank storage terminals, pipelines and related facilities;
provide equipment and capital asset financing and related services; engage in
Great Lakes shipping; and provide distribution and logistics support
services, warehousing facilities, and related real estate services. 
Information concerning financial data of business segments and the basis for
grouping products or services is contained in Exhibit 13, GATX Annual Report
to Shareholders for the year ended December 31, 1994 on page 29 and pages 34
through 37, which is incorporated herein by reference (page references are to
the Annual Report to Shareholders). 

Industry Segments

                         Railcar Leasing and Management

The Railcar Leasing and Management segment (Transportation) is principally
engaged in leasing specialized railcars, primarily tank cars, under full
service leases.  As of December 31, 1994, its fleet consisted of
approximately 59,800 railcars, including 50,700 tank cars and 9,100
specialized freight cars, primarily Airslide covered hopper cars and plastic
pellet cars.  Transportation has upgraded its fleet over time by adding new
larger capacity cars and retiring older, smaller capacity cars. 
Transportation's railcars have a useful life of approximately 30 to 33 years. 
The average age of the railcars in Transportation's fleet is approximately 15
years.

The following table sets forth the approximate tank car fleet capacity of
Transportation as of the end of each of the years indicated and the number of
cars of all types added to Transportation's fleet during such years:


                                             Year Ended December 31,       
                                     1994    1993    1992    1991    1990 
                                     ----    ----    ----    ----    ----
                                                     
Tank car fleet capacity
  (in millions of gallons)          1,090   1,024     993     977     964

Number of cars added to fleet       4,900   3,000   1,600   1,500   1,700

Transportation's customers use its railcars to ship over 700 different
commodities, primarily chemicals, petroleum, food products and minerals.  For
1994, approximately 54% of railcar leasing revenue was attributable to
shipments of chemical products, 21% to petroleum products, 18% to food
products and 7% to other products.  Many of these products require cars with
special features; Transportation offers a wide variety of sizes and types of
cars to meet these needs.  Transportation leases railcars to over 700
customers, including major chemical, oil, food and agricultural companies. 
No single customer accounts for more than 5% of total railcar leasing
revenue.

Transportation typically leases new equipment to its customers for a term of
five years or longer, whereas renewals or leases of used cars are typically
for periods ranging from less than a year to seven years with an average
lease term of about three years.  The utilization rate of Transportation's
railcars as of December 31, 1994 was approximately 95%.


                                      -1-

Under its full service leases, Transportation maintains and services its
railcars, pays ad valorem taxes, and provides many ancillary services. 
Through its Car Status Service System, for example, the company provides
customers with timely information about the location and readiness of their
leased cars to enhance and maximize the utilization of this equipment. 
Transportation also maintains a network of service centers consisting of four
major service centers and 24 mobile trucks in 17 locations.  Transportation
also utilizes independent third-party repair shops.

Transportation purchases most of its new railcars from Trinity Industries,
Inc. (Trinity), a Dallas-based metal products manufacturer, under a contract
entered into in 1984 and extended from time to time thereafter, most recently
in 1992.  Transportation anticipates that through this contract it will
continue to be able to satisfy its customers' new car lease requirements. 
Transportation's engineering staff provides Trinity with design criteria and
equipment specifications, and works with Trinity's engineers to develop new
technology where needed in order to upgrade or improve car performance or in
response to regulatory requirements.

The full-service railcar leasing industry is comprised of Transportation,
Union Tank Car Company, General Electric Railcar Services Corporation,
Shippers Car Line division of ACF Industries, Incorporated, and many smaller
companies.  Of the approximately 193,000 tank cars owned and leased in the
United States at December 31, 1994, Transportation had approximately 50,700. 
Principal competitive factors include price, service and availability.

                            Terminals and Pipelines

GATX Terminals Corporation (Terminals) is engaged in the storage, handling
and intermodal transfer of petroleum and chemical commodities at key points
in the bulk liquid distribution chain.  All of its terminals are located near
major distribution and transportation points and most are capable of
receiving and shipping bulk liquids by ship, rail, barge and truck.  Many of
the terminals are also linked with major interstate pipelines.  In addition
to storing, handling and transferring bulk liquids, Terminals provides
blending and testing services at most of its facilities.  Terminals owns and
operates 25 terminals in 11 states, two pipeline systems, and eight terminals
in the United Kingdom; Terminals also has joint venture interests in 13
international facilities.  

As of December 31, 1994, Terminals had a total storage capacity of 76 million
barrels.  This includes 57 million barrels of bulk liquid storage capacity in
the United States, 7 million barrels in the United Kingdom, and an equity
interest in another 12 million barrels of storage capacity in Europe and the
Far East.  Terminals' smallest bulk liquid facility has a storage capacity of
100,000 barrels while its largest facility, located in Pasadena, Texas, has a
capacity of over 12 million barrels.  Capacity utilization at Terminals'
wholly-owned facilities was 94% at the end of 1994; throughput for the year
was 671 million barrels.


                                      -2-

For 1994, 76% of Terminals' revenue was derived from petroleum products and
21% from a variety of chemical products.  Demand for Terminals' facilities is
dependent in part upon demand for petroleum and chemical products and is also
affected by refinery output, foreign imports, and the expansion of its
customers into new geographical markets.

Terminals serves approximately 300 customers, including major oil and
chemical companies as well as trading firms and larger independent refiners. 
No single customer accounts for more than 6% of Terminals' revenue.  Customer
service contracts are both short term and long term.

Terminals along with two Dutch companies, Paktank N.V. and Van Ommeren N.V.,
are the three major international public terminalling companies.  The
domestic public terminalling industry consists of Terminals, Paktank
Corporation, International-Matex Tank Terminals, and many smaller independent
terminalling companies.  In addition to public terminalling companies, oil
and chemical companies, which generally do not make their storage facilities
available to others, also have significant storage capacity in their own
private facilities.  Terminals' pipelines compete with rail, trucks and other
pipelines for movement of liquid petroleum products.  Principal competitive
factors include price, location relative to distribution facilities, and
service.
                               Financial Services

GATX Financial Services, through its principal subsidiary, GATX Capital
Corporation, provides asset-based financing of transportation and industrial
equipment through capital leases, secured equipment loans, and operating
leases.  GATX Capital also provides related financial services which include
the arrangement of lease transactions for investment by other lessors and the
management of lease portfolios for third parties.  In these underwriting and
management activities, GATX Capital seeks fee income and residual
participation income.  In addition to its San Francisco headquarters, GATX
Capital has offices in six foreign countries.

The financial services industry is both crowded and efficient.  GATX Capital
is one of the larger non-bank capital services companies.  GATX Capital competes
with captive leasing companies, leasing subsidiaries of commercial banks,
independent leasing companies, lease underwriters and brokers, investment
bankers, and also with the manufacturers of equipment.  Financing companies
compete on the basis of service and effective rates.

GATX Capital participates in selected areas where it believes the application
of its strengths can result in above-market returns in exchange for assuming
appropriate levels of risk.  GATX Capital has developed a portfolio of assets
diversified across industries and equipment classifications, the largest of
which include air and rail.  At December 31, 1994, GATX Capital had
approximately 650 financing contracts with 450 customers, aggregating $1.3
billion of investments before reserves.  Of this amount, 46% consisted of
investments associated with commercial jet aircraft, 17% railroad equipment,  
 8% warehouse and production equipment, 8% marine equipment, 6% golf courses,
4% real estate, and 11% other equipment.

      


                                      -3-

                            Great Lakes Shipping

American Steamship Company (ASC), with the largest carrying capacity of the
domestic Great Lakes vessel fleets, provides modern and efficient waterborne
transportation of dry bulk materials to the integrated steel, electric
utility and construction industries.  ASC's fleet is entirely comprised of
self-unloading vessels which do not require any shoreside assistance to
discharge cargo.  ASC's eleven vessels range in size from 635 feet to 1,000
feet, transport cargoes from 17,000 net tons up to 70,000 net tons depending
on vessel size, and can unload at speeds from 2,800 net tons per hour up to
10,000 net tons per hour.  Because the Great Lakes are fresh water, Great
Lakes vessels are not subject to the severe rusting condition typical of salt
water vessels.  As a result, ASC's vessels have expected lives of 50 to 75
years.

In 1994, ASC carried 26.3 million tons of cargo.  The primary materials ASC
transported were iron ore, coal and limestone aggregates.  Other commodities
transported include sand, salt, potash, gypsum, grain, marble chips, and
slag.  ASC's revenue source by industry served during 1994 was 47% steel, 27%
power generation, 18% construction and 8% other.  No single customer accounts
for more than 24% of ASC's revenue.  
  
ASC competes with three other U.S. flag Great Lakes commercial fleets, which
include USS Great Lakes Fleet, Inc., Columbia Transportation, and Interlake
Steamship, and with all steel companies which operate captive fleets.  Great
Lakes shipping is the only major activity of GATX which consumes substantial
quantities of petroleum products; fuel for these operations is presently in
adequate supply.  Competition is based primarily on service and price.  ASC
is headquartered in Buffalo, New York, with one regional office.  

                           Logistics and Warehousing

GATX Logistics, Inc. (Logistics) is one of the largest third-party providers
in the United States of distribution and logistics support services,
warehousing facilities, and related real estate services.  Logistics operates
113 facilities covering approximately 23 million square feet of warehousing
space in North America with utilization of 92 percent at the end of 1994. 
Value-adding services are strategically the most important benefit GATX
Logistics provides.  Examples of these services are logistics planning,
information systems, just-in-time delivery systems, packaging, sub-assembly,
and returns management.  

GATX Logistics serves about 750 customers, many of which are Fortune 1000-
type companies.  Most customers are manufacturers, but the customer base also
includes retailers.  In the warehousing sector, GATX Logistics competes
primarily with in-house or private operations and with other national
operators as well as multi-regional and local operators.  In providing
transportation and logistics services, GATX Logistics competes with the major
trucking companies and providers of specialized distribution services.  

GATX Logistics' revenue source by industry served during 1994 was 21% motor
vehicle parts and components, 19% grocery, 17% consumer products, 9% farm and
construction equipment, 8% electronics, 5% major appliances and 21% other. 
No single customer accounts for more than 8% of Logistics' revenue.






                                      -4-


Trademarks, Patents and Research Activities

Patents, trademarks, licenses, and research and development activities are
not material to these businesses taken as a whole.

Seasonal Nature of Business

Great Lakes shipping is seasonal due to the effects of winter weather
conditions.  However, seasonality is not considered significant to the
operations of GATX and its subsidiaries taken as a whole.

Customer Base

GATX and its subsidiaries are not dependent upon a single customer or a few
customers.  The loss of any one customer would not have a material adverse
effect on any segment or GATX as a whole.

Employees

GATX and its subsidiaries have approximately 5,800 active employees, of whom
25% are hourly employees covered by union contracts.

Environmental Matters

Certain of GATX's operations present potential environmental risks
principally through the transportation or storage of various commodities. 
Recognizing that some risk to the environment is intrinsic to its operations,
GATX is committed to protecting the environment, as well as complying with
applicable environmental protection laws and regulations.  GATX, as well as
its competitors, is subject to extensive regulation under federal, state and
local environmental laws which have the effect of increasing the costs and
liabilities associated with the conduct of its operations.  In addition,
GATX's foreign operations are subject to environmental regulations in effect
in each respective jurisdiction.

GATX's policy is to monitor and actively address environmental concerns in a
responsible manner.  GATX has received notices from the U.S. Environmental
Protection Agency (EPA) that it is a potentially responsible party (PRP) for
study and clean-up costs at 11 sites under the requirements of the Federal
Comprehensive Environmental Response, Compensation and Liability Act of 1980
(Superfund).  Under Superfund and comparable state laws, GATX may be required
to share in the cost to clean-up various contaminated sites identified by the
EPA and other agencies.  In all but one instance, GATX is one of a number of
financially responsible PRPs and has been identified as contributing only a
small percentage of the contamination at each of the sites.  Due to various
factors such as the required level of remediation and participation in clean-
up efforts by others, GATX's total clean-up costs at these sites cannot be
predicted with certainty; however, GATX's best estimates for remediation and
restoration of these sites have been determined and are included in its
environmental reserves.  


                                      -5-

Future costs of environmental compliance are indeterminable due to unknowns
such as the magnitude of possible contamination, the timing and extent of the
corrective actions that may be required, the determination of the company's
liability in proportion to other responsible parties, and the extent to which
such costs are recoverable from third parties including insurers.  Also, GATX
may incur additional costs relating to facilities and sites where past
operations followed practices and procedures that were considered acceptable
at the time but in the future may require investigation and/or remedial work
to ensure adequate protection to the environment under current or future
standards.  If future laws and regulations contain more stringent
requirements than presently anticipated, expenditures may be higher than the
estimates, forecasts, and assessments of potential environmental costs
provided below.  However, these costs are expected to be at least equal to
the current level of expenditures.  In addition, GATX has provided
indemnities for environmental issues to the buyers of two divested companies
for which GATX believes it has adequate reserves.

GATX's environmental reserve at the end of 1994 was $96 million and reflects
GATX's best estimate of the cost to remediate its environmental conditions. 
Additions to the reserve were $27 million in 1994 and $17 million in 1993;
1994 included $13 million recorded in conjunction with terminal acquisitions. 
Expenditures charged to the reserve amounted to $12 million and $10 million
in 1994 and 1993, respectively.

In 1994, GATX made capital expenditures of $15 million for environmental and
regulatory compliance compared to $18 million in 1993.  These projects
included marine vapor recovery, discharge prevention compliance, waste water
systems, impervious dikes, tank modifications for emissions control and tank
car cleaning systems.  Environmental projects authorized or currently under
consideration would require capital expenditures of approximately $30 million
in 1995.  It is anticipated that GATX will make annual expenditures at a
similar level over the next five years.

Item 2.  Properties

Information regarding the location and general character of certain
properties of GATX is included in Item 1, Business, of this document and in
Exhibit 13, GATX Annual Report to Shareholders for the year ended December
31, 1994 on page 66, GATX Location of Operations (page reference is to the
Annual Report to Shareholders).  The major portion of Terminals' land is
owned; the balance is leased.  Most of the warehouses operated by GATX
Logistics are leased; the others are managed for third parties.

Item 3.  Legal Proceedings 

A railcar owned by Transportation was involved in a derailment near Dunsmuir,
California, in July 1991 that resulted in a spill of metam sodium into the
Sacramento River.  Various lawsuits seeking damages in unspecified amounts
have been filed against General American Transportation Corporation (GATC),
or an affiliated company, most of which have been consolidated in the
Superior Court of the State of California for the City and County of San
Francisco (Nos. 2617 and 2620).  GATC has now been dismissed by the class
plaintiffs in those cases but remains in the cases with respect to the
plaintiffs who have opted out of the class and with respect to indemnity and
contribution claims. There is one other case seeking recovery for response 
costs and natural resource damages:  State of California, et al, vs. 
Southern Pacific, et al,




                                      -6-

filed in the Eastern District of California (CIV-S-92 1117).  All other
actions have been consolidated with these two cases.   GATC also has been
named as a potentially responsible party by the State of California with
respect to the assessment and remediation of possible damages to natural
resources which claim has also been consolidated in the suit in the Eastern
District of California.  GATC has entered into provisional settlement
agreements with the United States of America, the State of California,
Southern Pacific and certain other defendants settling all material claims
arising out of the above incident in an amount not material to GATC.  Such
settlement, however, is conditional on further court action.  Further, it is
the opinion of management that if damages are assessed and taking into
consideration the probable insurance recovery, this matter will not have a
material effect on GATX's consolidated financial position or results of
operations.

Various lawsuits have been filed in the Superior Court for the State of
California and served upon Terminals, Calnev Pipe Line Company, or another
GATX subsidiary seeking an unspecified amount of damages arising out of the
May 1989 explosion in San Bernardino, California.  Those suits, all of which
were filed in the County of San Bernardino unless otherwise indicated, are: 
Aguilar, et al, v. Calnev Pipe Line Company, et al, filed February 1990 in
the County of Los Angeles (No. 0751026); Alba, et al, v. Southern Pacific
Railroad Co., et al, filed November 1989 (No. 252842); Terry, et al, v.
Southern Pacific, et al, filed December 1989 (No. 253604); Charles, et al, v.
Calnev Pipe Line, Inc., et al, filed May 1990 (No. 256269); Abrego, et al, v.
Southern Pacific Transportation Corporation, et al, filed May 1990 in the
County of Los Angeles (No. BC 000947); Glaspie, et al, v. Southern Pacific
Transportation, et al, filed May 1990 in the County of Los Angeles (No.
BC002047); Burney, et al, v. Southern Pacific, et al, filed May 1990 in the
County of Los Angeles (BC000876); Ledbetter, et al, v. City of San
Bernardino, et al, filed May 1990 (No. 256173); Mary Washington v. Southern
Pacific, et al, filed May 1990 and settled February 1995 (No. 256346);
Stewart, et al, v. Southern Pacific Railroad Co., et al, filed May 1990 and
settled May 1994 (No. 256464); Pearson v. Calnev Pipe Line Company, et al,
filed May 1990 in the County of San Bernardino (No. 256206); Pollack v.
Southern Pacific Transportation, et al, filed May 1992 (No. 271247); Davis v.
Calnev Pipe Line Company, et al, filed May 1990 (No. 256207); J. Roberts, et
al, v. Southern Pacific Transportation, et al, filed November 1992 and
settled February 1995 (No. 275936); Goldie, et al, v. Southern Pacific, et
al, filed May 1990 and settled July 1994; Irby, et al, v. Southern Pacific,
et al, filed April 1990 and settled May 1994 (No. 255715); Reese, et al, v.
Southern Pacific, et al  filed May 1990 and settled April 1994 (No. 256434);
Nancy Washington, et al, v. Southern Pacific, et al, filed May 1990 and
settled March 1994 (No. 256435); and Zamarripa, et al, vs. Southern Pacific 
Railroad Company, et al, filed November 1993 (No. 526684).  Based upon 
information known to management, it remains management's opinion that if 
damages are assessed and taking into consideration probable insurance 
recovery, the ultimate resolution of the lawsuits arising out of the May 1989 
explosion will not have a material effect on GATX's consolidated financial 
position or results of operations.

The San Bernardino County, California, District Attorney has notified Calnev
Pipe Line Company that the District Attorney expects to pursue an action
against Calnev for the alleged violation of Section 25507 of the California



                                      -7-

Health & Safety Code by failing to report, until May 23, 1994, a purported
release of hazardous materials first discovered in July 1993.  According to
the District Attorney, violations of that Section are criminal misdemeanors
punishable by a fine of $25,000 for each day that the release remained
unreported.  Calnev does not believe that it violated the reporting
requirement of the Code and intends to vigorously defend any action brought
by the District Attorney which alleges such a violation.

In October 1991, GATX and five of its senior officers were named as
defendants in Searls vs. Glasser, et al, filed in the U.S. District Court for
the Northern District of Illinois, a class action filed on behalf of certain
purchasers of GATX's common stock alleging violation of the securities laws,
common law fraud and negligent misrepresentation in various public statements
made by GATX during 1991 concerning 1992 forecasted earnings.  Upon the
completion of extensive discovery, the court granted a motion for summary
judgment in favor of GATX.  The plaintiffs have appealed that decision.  GATX
believes that the decision of the U.S. District Court will not be reversed on
appeal. 

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

None.

Executive Officers of the Registrant

Pursuant to General Instruction G(3), the following information regarding
executive officers is included in Part I in lieu of inclusion in the GATX
Proxy Statement:
                                                             Office
                                                              Held
          Name                        Office Held            Since     Age

James J. Glasser               Chairman of the Board
                                 and Chief Executive Officer  1978     60

Ronald H. Zech                 President and Chief Operating  1994     51
                                 Officer

David M. Edwards               Vice President Finance,        1994     43
                                 Chief Financial Officer and
                                 Secretary

William L. Chambers            Vice President, Human Resources 1993    57

Ralph L. O'Hara                Controller                     1986     50

E. Paul Dunn, Jr.              Treasurer                      1990     41

Officers are elected annually by the Board of Directors.  Previously, Mr.
Zech was President of GATX Financial Services from 1985 to 1994.  Mr. Edwards
was Senior Vice President-Finance and Administration of GATX Financial
Services from 1990 to 1994; from 1988 to 1990 he was Vice President of
Finance and Administration of GATX Realty Corporation, a wholly-owned
subsidiary of GATX Financial Services.  Mr. Chambers was Senior Vice
President of Human Resources and Corporate Relations for Beatrice Company
from 1986 to 1990;  from 1991 until 1993, he was engaged in human resource
consulting.  Mr. Dunn was Assistant Treasurer of The Hertz Corporation from
1985-1990.  



                                      -8-

PART II


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

Information required by this item is contained in Exhibit 13, GATX Annual
Report to Shareholders for the year ended December 31, 1994 on page 61, which
is incorporated herein by reference (page reference is to the Annual Report
to Shareholders).

Item 6.  Selected Financial Data

Information required by this item is contained in Exhibit 13, GATX Annual
Report to Shareholders for the year ended December 31, 1994, on pages 62 and 
63, which is incorporated herein by reference (page references are to the
Annual Report to Shareholders).

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

Information required by this item is contained in Item 1, Business, of this
document and in Exhibit 13, GATX Annual Report to Shareholders for the year
ended December 31, 1994, the management discussion and analysis of 1994
compared to 1993 on pages 31, 32, 33, 39, 41, 43 and 44, the financial data
of business segments on pages 34 through 37, and the management discussion
and analysis of 1993 compared to 1992 on pages 64 and 65, which is
incorporated herein by reference (page references are to the Annual Report to
Shareholders).

Item 8.  Financial Statements and Supplementary Data

The following consolidated financial statements of GATX Corporation, included
in Exhibit 13, GATX Annual Report to Shareholders for the year ended 
December 31, 1994, which is incorporated herein by reference (page references
are to the Annual Report to Shareholders):

             Statements of Consolidated Income and Reinvested Earnings -- Years
               ended December 31, 1994, 1993 and 1992, on page 38.
             Consolidated Balance Sheets -- December 31, 1994 and 1993, on
               page 40.
             Statements of Consolidated Cash Flows -- Years ended
               December 31, 1994, 1993 and 1992, on page 42.
             Notes to Consolidated Financial Statements on pages 45 through 60.

Quarterly results of operations are contained in Exhibit 13, GATX Annual
Report to Shareholders for the year ended December 31, 1994 on page 61, which
is incorporated herein by reference (page reference is to the Annual Report
to Shareholders).

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

None.


      
                                      -9-

PART III

Item 10.  Directors and Executive Officers of the Registrant

Information required by this item regarding directors is contained in
sections entitled "Nominees For Directors" and "Additional Information
Concerning Nominees" in the GATX Proxy Statement dated March 15, 1995, which
sections are incorporated herein by reference.  Information regarding
officers is included at the end of Part I.

Item 11.  Executive Compensation

Information required by this item regarding executive compensation is
contained in sections entitled "Compensation of Directors" and "Compensation
of Executive Officers" in the GATX Proxy Statement dated March 15, 1995,
which sections are incorporated herein by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and Management


Information required by this item regarding the Company's Common Stock is
contained in sections entitled "Nominees For Directors," "Security Ownership
of Management" and "Beneficial Ownership of Common Stock" in the GATX Proxy
Statement dated March 15, 1995, which sections are incorporated herein by
reference.  The following are the only persons known to the Company who
beneficially owned as of March 14, 1995 more than 5% of the Company's $3.875 
Cumulative Convertible Preferred Stock ("CCP Stock"):


Name and Address of       Shares Beneficially
Beneficial Owner          Owned                         Percent of Class
                                                      
Fiduciary Trust              330,700                        9.74
Company International (1)
Two World Trade Center,
New York, New York 10048

SAFECO Corporation (2)       201,000                        5.92
SAFECO Plaza
Seattle, Washington 98135

Froley, Revy Investment      174,900                        5.15 
Co., Inc (3)
10900 Wilshire Boulevard
Suite 11050
Los Angeles, California 90024
<FN>

(1)  According to Schedule 13Gs dated February 1, 1995, furnished to the   
     Company, United Nations Joint Staff Pension Fund ("UN") and its
     appointed Investment Advisor, Fiduciary Trust Company ("Fiduciary"), share
     voting and dispositive power with respect to 330,700 shares of the CCP
     Stock and Fiduciary has sole dispositive and sole voting power over 700
     shares of the CCP Stock.  The 330,700 shares of CCP Stock represent 1.42%
     of the shares of Company stock entitled to vote at the Company's Annual
     Meeting.






                                      -10-

(2)  According to a Form 13F filed with the Securities and Exchange 
     Commission on October 20, 1994, SAFECO Corporation has sole voting
     authority over and shares investment discretion over 201,000 shares of
     the CCP Stock, 111,000 of which are managed by General Insurance Company
     of America and 90,000 of which are managed by SAFECO Insurance Company
     of America.  The 201,000 shares of CCP Stock represent .9% of the shares of
     the Company stock entitled to vote at the Company's Annual Meeting.

(3)  According to a Form 13F filed with the Securities and Exchange
     Commission on November 17, 1994, Froley, Revy Investment Co., Inc. has
     sole voting authority and sole dispositive power over 174,900 shares of
     the CCP Stock.  The 174,900 shares of CCP Stock represent .7% of the
     shares of the Company stock entitled to vote at the Company's Annual
     Meeting.
</FN>


Item 13.  Certain Relationships and Related Transactions

None.


PART IV


Item 14.  Financial Statement Schedules, Reports on Form 8-K and Exhibits.

                  
a)        1. -Financial Statements

             The following consolidated financial statements of GATX
             Corporation included in the Annual Report to Shareholders
             for the year ended December 31, 1994, are filed in response
             to Item 8:

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

             2.  -Financial Statement Schedules:
                                                                      Page

             Schedule I  Condensed Financial
                             Information of Registrant................  17
             Schedule II
                         Valuation and Qualifying Accounts............  21

             All other schedules for which provision is made in the applicable
             accounting regulation of the Securities and Exchange Commission
             are not required under the related instructions or are
             inapplicable, and, therefore, have been omitted.



  
                                      -11-

B) EXHIBIT INDEX

Exhibit
 Number                    Exhibit Description                     Page
- ---------     --------------------------------------------        -----

3A.         Restated Certificate of Incorporation of GATX Corporation, as
            amended, incorporated by reference to GATX's Annual Report on Form
            10-K for the fiscal year ended December 31, 1991, file number
            1-2328.

3B.         By-Laws of GATX Corporation, as amended and restated as of
            July 29, 1994, file number 1-2328.  Submitted to the SEC along with
            the electronic submission of this Report on Form 10-K.

10A.        GATX Corporation 1985 Long Term Incentive Compensation Plan, as
            amended, and restated as of April 27, 1990, incorporated by
            reference to GATX's Annual Report on Form 10-K for the fiscal year
            ended December 31, 1990, file No. 1-2328.  Amendment to said Plan
            effective as of April 1, 1991, incorporated by reference to GATX's
            Annual Report on Form 10-K for the fiscal year ended December 31,
            1991, file number 1-2328.

10B.        Management Incentive Compensation Plan dated January 1, 1994, file
            number 1-2328. Submitted to the SEC along with the electronic
            submission of this Report on Form 10-K.

10C.        GATX Corporation Deferred Fee Plan for Directors, effective April
            1982, as amended, incorporated by reference to GATX's Annual
            Report on Form 10-K for the fiscal year ended December 31, 1991,
            file number 1-2328.

10D.        1984 Executive Deferred Income Plan Participation Agreement
            between GATX Corporation and participating directors and executive
            officers dated September 1, 1984, as amended, incorporated by
            reference to GATX's Annual Report on Form 10-K for the fiscal year
            ended December 31, 1991, file number 1-2328.

10E.        1985 Executive Deferred Income Plan Participation Agreement between
            GATX Corporation and participating directors and executive officers
            dated July 1, 1985, as amended, incorporated by reference to GATX's
            Annual Report on Form 10-K for the fiscal year ended December 31,
            1991, file number 1-2328.

10F.        1987 Executive Deferred Income Plan Participation Agreement between
            GATX Corporation and participating directors and executive officers
            dated December 31, 1986, as amended, incorporated by reference to
            GATX's Annual Report on Form 10-K for the fiscal year ended
            December 31, 1991, file number 1-2328.





                                      -12-

Exhibit
 Number                   Exhibit Description                     Page
- ---------     --------------------------------------------        -----


10G.        Amendment to Executive Deferred Income Plan Participation Agreements
            between GATX and certain participating directors and participating
            executive officers entered into as of January 1, 1990, incorporated
            by reference to GATX's Annual Report on Form 10-K for the fiscal
            year ended December 31, 1989, file number 1-2328.

10H.        Retirement Supplement to Executive Deferred Income Plan
            Participation Agreements entered into as of January 23, 1990,
            between GATX and certain participating directors incorporated by
            reference to GATX's Annual Report on Form 10-K for the fiscal year
            ended December 31, 1989, file number 1-2328 and between GATX and
            certain other participating directors incorporated by reference to
            GATX's Annual Report on Form 10-K for the fiscal year ended December
            31, 1990, file number 1-2328.

10I.        Amendment to Executive Deferred Income Plan Participation Agreements
            between GATX and participating executive officers entered into as of
            April 23, 1993,  incorporated by reference to GATX's Annual Report
            on Form 10-K for the fiscal year ended December 31, 1993, file
            number 1-2328.

10J.        Agreement for Continued Employment Following Change of Control or
            Disposition of a Subsidiary between GATX Corporation and certain
            executive officers dated as of January 1, 1992, incorporated by
            reference to GATX's Annual Report on Form 10-K for the fiscal year
            ended December 31, 1991, file number 1-2328 and between GATX and an
            additional executive officer dated as of January 1, 1992,
            incorporated by reference to GATX's Annual Report on Form 10-K for
            the fiscal year ended December 31, 1992, file number 1-2328.

10K.        Agreement dated July 29, 1994, supplementing the Agreement for
            Continued Employment Following Change of Control or Disposition of a
            Subsidiary between GATX Corporation and Ronald H. Zech, file number
            1-2328.  Submitted to the SEC along with the electronic submission
            of this Report on Form 10-K.

10L.        Director Retirement Plan effective January 1, 1992, incorporated by
            reference to GATX's Annual Report on Form 10-K for the fiscal year
            ended December 31, 1992, file number 1-2328.









                                      -13-

Exhibit
 Number                    Exhibit Description                     Page
- ---------     --------------------------------------------        -----


11.         Statements regarding computation of net income (loss)
            per share.                                                  22-23

12.         Statement regarding computation of ratios of earnings
            to combined fixed charges and preferred stockdividends       24
         
13.         Annual Report to Shareholders for the year ended
            December 31, 1994, pages 29-68, with respect to the
            Annual Report on Form 10-K for the fiscal year ended
            December 31, 1994, file number 1-2328. Submitted to the
            SEC along with the electronic submission of this Report
            on Form 10-K.
             
21.         Subsidiaries of the Registrant.                              25

23.         Consent of Independent Auditors.                             26
     
24.         Powers of Attorney with respect to the Annual Report on
            Form 10-K for the fiscal year ended December 31, 1994, file
            number 1-2328. Submitted to the SEC along with the
            electronic submission of this Report on Form 10-K.

27.         Financial Data Schedule for GATX Corporation for the fiscal
            year ended December 31, 1994, file number 1-2328.
            Submitted to the SEC along with the electronic submission
            of this Report on Form 10-K.

99A         Undertakings to the GATX Corporation Salaried Employees
            Retirement Savings Plan, incorporated by reference to
            GATX's Annual Report on Form 10-K for the fiscal year ended
            December 31, 1982, file number 1-2328.

99B         Undertakings to the GATX Corporation 1985 Long Term
            Incentive Plan, incorporated by reference to GATX's Annual
            Report on Form 10-K for the fiscal year ended December 31,
            1985, file number 1-2328.



                                      -14-

REPORT OF INDEPENDENT AUDITORS




To the Shareholders
and Board of Directors
GATX Corporation


We have audited the consolidated financial statements and related schedules
of GATX Corporation and subsidiaries listed in Item 14 (a)(1) and (2) of the
Annual Report on Form 10-K of GATX Corporation for the year ended
December 31, 1994.  These financial statements and related schedules are the
responsibility of the Company's management.  Our responsibility is to express
an opinion on these financial statements and related schedules 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
and related schedules.  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 Corporation and subsidiaries at December 31, 1994 and 1993, and the
results of their operations and their cash flows for each of the three years
in the period ended December 31, 1994, in conformity with generally accepted
accounting principles.  Also, in our opinion, the related financial statement
schedules, when considered in relation to the basic financial statements
taken as a whole, present fairly in all material respects, the information
set forth therein.

As discussed in the notes to the consolidated financial statements, in 1992
the company changed its method of accounting for postretirement benefits
other than pensions and income taxes.

                                            ERNST & YOUNG LLP




Chicago, Illinois
January 24, 1995



                                      -15-

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 CORPORATION
                                                        (Registrant)



                                                    /s/James J. Glasser         
                                             ----------------------------------
                                                       James J. Glasser
                                                    Chairman of the Board
                                                 and Chief Executive Officer
                                                        March 22, 1995


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


      /s/James J. Glasser       
- ----------------------------------
         James J. Glasser         Chairman of the Board
          March 22, 1995          and Chief Executive Officer

      /s/Ronald H. Zech         
- ----------------------------------
         Ronald H. Zech           President and Chief 
         March 22, 1995           Operating Officer

       /s/David M. Edwards      
- ----------------------------------
          David M. Edwards        Vice President Finance,
           March 22, 1995         Chief Financial Officer and
                                          Secretary

      /s/Ralph L. O'Hara        
- ----------------------------------
         Ralph L. O'Hara          Controller and
         March 22, 1995           Principal Accounting Officer


       
   Franklin A. Cole               Director    
   James W. Cozad                 Director            By  /s/David M. Edwards 
                                                        --------------------- 
   Robert J. Day                  Director                  (David M.Edwards,
   James M. Denny                 Director                  Attorney-in-Fact)
   James L. Dutt                  Director                  
   William C. Foote               Director
   Deborah M. Fretz               Director
   Richard A. Giesen              Director                                   
   Charles Marshall               Director                                  
   Michael E. Murphy              Director                                  
                                                      Date:  March 22, 1995





                                      -16-

            SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT

                                GATX CORPORATION
                                (PARENT COMPANY)

                              STATEMENTS OF INCOME

                                 (IN MILLIONS)




                                                    Year Ended December 31
                                                    1994     1993     1992 
                                                  -------- -------- --------
                                                           
Gross loss                                        $ (3.2)  $ (5.5)  $ (4.5)

Costs and expenses
           Interest                                 17.2     18.4     23.3
           Provision for depreciation                 .7       .4       .3
           Selling, general and administrative      18.3     23.2     18.8
                                                  -------- -------- --------

                                                    36.2     42.0     42.4
                                                  -------- -------- --------

Loss before income taxes, share of net
  income of subsidiaries and cumulative
           effect of accounting changes            (39.4)   (47.5)   (46.9)

Income taxes (credit)                              (14.2)   (17.5)   (13.3)
                                                  -------- -------- --------

Loss before share of net income
  of subsidiaries and cumulative 
           effect of accounting changes            (25.2)   (30.0)   (33.6)

Share of net income of subsidiaries                116.7    102.7     59.8
                                                  -------- -------- --------

Income before cumulative effect
           of accounting changes                    91.5     72.7     26.2

Cumulative effect of accounting changes                -        -    (42.7)
                                                  -------- -------- --------

Net income (loss)                                 $ 91.5   $ 72.7   $(16.5)
                                                  ======   ======   =======





                                      -17-

         SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT (CONT'D)

                                GATX CORPORATION
                                (PARENT COMPANY)

                                 BALANCE SHEETS

                                 (IN MILLIONS)



ASSETS

                                                              December 31   
                                                           1994        1993  
                                                         ---------   ---------
                                                               
Cash and cash equivalents                                $    1.1    $    .1
 
Property, plant and equipment                                 8.4        7.9 
Less - Allowances for depreciation                           (1.6)       (.9)
                                                         ---------     -------

                                                              6.8         7.0 

Investment in subsidiaries                                1,169.0     1,101.7

Other assets                                                 11.7        16.3


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

TOTAL ASSETS                                             $1,188.6    $1,125.1
                                                         ========    ========





                                      -18-




LIABILITIES, DEFERRED ITEMS AND SHAREHOLDERS' EQUITY

                                                              December 31    
                                                            1994        1993
                                                          ---------   ---------
                                                               
Accounts payable and accrued expenses                     $   27.7   $   21.6

Due to subsidiaries                                          444.2      450.9

Other deferred items                                          54.3       62.7
                                                          ---------   ---------

    Total liabilities and deferred items                     526.2      535.2
                                                          ---------   ---------


Shareholders' equity:
  Preferred Stock                                              3.4        3.4
  Common Stock                                                14.2       14.1
  Additional Capital                                         318.1      312.4
  Reinvested earnings                                        353.5      305.1
  Cumulative foreign currency
    translation adjustment                                    20.3        2.0
                                                          ---------   -------- 

                                                             709.5      637.0
  Less - Cost of shares in treasury                          (47.1)     (47.1)
                                                          ---------   ---------


    Total shareholders' equity                               662.4      589.9
                                                          ---------   -------- 

TOTAL LIABILITIES, DEFERRED ITEMS
  AND SHAREHOLDERS' EQUITY                                $1,188.6   $1,125.1
                                                          ========   ========


                         


                                      -19-

      SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT (CONT'D)

                                GATX CORPORATION
                                (PARENT COMPANY)

                            STATEMENTS OF CASH FLOWS

                                 (IN MILLIONS)


                                                    Year Ended December 31
                                                   1994      1993      1992  
                                                 --------  --------  --------
                                                            
OPERATING ACTIVITIES
  Net income (loss)                              $  91.5   $  72.7   $ (16.5)
  Adjustments to reconcile net
   income (loss) to net cash provided by
   (used in) operating activities:
     Provision for depreciation                       .7        .4        .3 
     Deferred income taxes (credit)                 (5.8)     (9.1)    (21.0)
     Cumulative effect of accounting changes            -         -     42.7
     Share of net income of subsidiaries
       less dividends received                     (49.0)    (33.7)     (3.5)
  Other (includes working capital)                   9.3       8.0      (7.7)
                                                 --------  --------  --------
NET CASH PROVIDED BY (USED IN) 
  OPERATING ACTIVITIES                              46.7      38.3      (5.7)


INVESTING ACTIVITIES
  Additions to property, plant & equipment           (.5)     (7.1)      (.1)
  Investment in subsidiaries                           -         -     (12.1)
                                                 --------  --------  --------
NET CASH (USED IN)  
  INVESTING ACTIVITIES                               (.5)     (7.1)    (12.2)


FINANCING ACTIVITIES
  Issuance of Common Stock under
   employee benefit programs                         4.6       4.7       1.2 
  Cash dividends to shareholders                   (43.1)    (40.7)    (38.6)
  Advances (to) from subsidiaries                   (6.7)      4.7      54.7
                                                 --------  --------  --------
NET CASH (USED IN) PROVIDED BY 
  FINANCING ACTIVITIES                             (45.2)    (31.3)     17.3

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

NET INCREASE (DECREASE) 
  IN CASH AND CASH EQUIVALENTS                   $   1.0   $   (.1)  $   (.6)
                                                 ========  ========  ========







                                      -20-


                SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
                       GATX CORPORATION AND SUBSIDIARIES
                                (IN MILLIONS)

                                                                           
                 

            COL. A            COL. B   COL. C     COL. D      COL. E  COL.F
                                                                           
                 
- -------------------------------------------------------------------------------

                                               ADDITIONS         

                       Balance at Charged to Charged to              Balance
                         Beginning Costs and Other Accounts-Deductions at End
                         of Period   Expenses  Describe    Describe  ofPeriod 
                                                
- -------------------------------------------------------------------------------
                                                       
Year ended December 31, 1994:
    Allowance for possible
      losses - Note A        $ 96.0    $ 19.2   $ 2.5(C)  $ 28.1(D)   $ 89.6

Year ended December 31, 1993:
    Allowance for possible
      losses - Note A        $110.9    $ 29.6   $ 2.1(C)  $ 46.6(D)   $ 96.0
      
Year ended December 31, 1992:
    Allowance for possible
      losses - Note A        $ 81.0    $ 82.5   $  .7(C)  $ 53.3(D)   $110.9
    Reserve for costs of
      closing or disposing of
      certain manufacturing
      facilities - Note B       2.7       -        -         2.7(E)      -



<FN>
  Note A -  Deducted from asset accounts.
  Note B -  Included in other deferred items in the consolidated balance
            sheets.
  Note C -  Represents recovery of amounts previously written off.
  Note D -  Represents principally reductions in asset values charged off
            or transferred to claims and uncollectible amounts.
  Note E -  Represents transfer to non-asset related reserves.
</FN>





                                      -21-

                                                                              
                                                           EXHIBIT 11
                       GATX CORPORATION AND SUBSIDIARIES

                 COMPUTATION OF NET INCOME (LOSS) PER SHARE OF
                   COMMON STOCK AND COMMON STOCK EQUIVALENTS
                    (IN MILLIONS, EXCEPT PER SHARE AMOUNTS)


                                                       Year Ended December 31       
  
                                              1994    1993   1992    1991  1990 
                                             ------  ------ ------  ------ -----

                                                            
Average number of shares
           of Common Stock outstanding         19.9    19.6   19.4    19.3  19.1
Shares issuable upon assumed exercise 
           of stock options, reduced by the 
           number of shares which could have 
           been purchased with the proceeds 
           from exercise of such options         .3      .3      *      .2    .2
                                             ------  ------ ------  ------ -----

Total                                          20.2    19.9   19.4    19.5  19.3
                                             ======  ====== ======  ====== =====



Net income (loss)                            $ 91.5  $ 72.7 $(16.5)$ 82.7  $ 82.9
Deduct - Dividends paid and
  accrued on Preferred Stock                   13.3    13.3   13.3    13.3   13.4
                                             ------  ------ ------  ------ ------

Net income (loss), as adjusted               $ 78.2 $ 59.4  $(29.8)$ 69.4  $ 69.5
                                             ======  ====== ======  ====== ======


Net income (loss) per share                  $ 3.88  $ 2.99 $(1.53) $ 3.56 $ 3.61
                                             ======  ====== ======  ====== ======




*        Common share equivalents are not considered in the computation of loss
per share.



                                      -22-

                                                                    EXHIBIT 11
                       GATX CORPORATION AND SUBSIDIARIES


         COMPUTATION OF NET INCOME (LOSS) PER SHARE OF COMMON STOCK AND
                COMMON STOCK EQUIVALENTS ASSUMING FULL DILUTION
          (PRINCIPALLY CONVERSION OF ALL OUTSTANDING PREFERRED STOCK)
                    (IN MILLIONS, EXCEPT PER SHARE AMOUNTS)



                                                       Year Ended December 31
   
                                              1994   1993    1992   1991    1990 
                                             ------ ------  ------ ------  ------
                                                            

Average number of shares used to 
         compute primary earnings per share    20.2   19.9    19.4   19.5    19.3
Common Stock issuable upon assumed
         conversion of Preferred Stock          4.0      *       *    4.1     4.1
                                             ------ ------  ------ ------  ------

Total                                          24.2   19.9    19.4   23.6    23.4
                                             ====== ======  ====== ======  ======

Net income (loss) as adjusted
  per primary computation                    $ 78.2 $ 59.4  $(29.8)$ 69.4  $ 69.5
Add - Dividends paid and
  accrued on Preferred Stock                   13.3      *       *   13.3    13.4
                                             ------ ------  ------ ------  ------

Net income (loss), as adjusted               $ 91.5 $ 59.4  $(29.8)$ 82.7  $ 82.9
                                             ====== ======  ====== ======  ======

Net income (loss) per share,                    
         assuming full dilution              $ 3.78 $ 2.99 $(1.53) $ 3.51  $ 3.54
                                             ====== ======  ====== ======  ======

* Conversion of Preferred Stock is excluded from computation of fully
  diluted earnings because of antidilutive effects.

Additional fully diluted computation (1)
  Average number of shares used to
    compute primary earnings per share..             19.6   19.4
  Common stock issuable upon assumed
    conversion of Preferred Stock, and
    stock option exercises...............             4.4    4.3
                                                    -----  -----
         

                                                     24.0   23.7
                                                   ======  =====

  Net income (loss) as adjusted
    per primary computation.............          $  59.4  $(29.8)
  Add - Dividends paid and accrued
    on Preferred Stock..................             13.3    13.3
                                                  -------  ------
         

                                                  $  72.7  $(16.5)
                                                  =======  =======

  Net income (loss) per share,
    assuming full dilution..............          $  3.03  $( .70)
                                                  =======  =======

  (1)  This calculation is submitted in accordance with Regulation S-K item
       601(b)(11) although it is contrary to paragraph 40 of APB Opinion No.  
       15 because it produces an antidilutive result.




                                      -23-

                                                                 EXHIBIT 12
                       GATX CORPORATION AND SUBSIDIARIES

          COMPUTATION OF RATIOS OF EARNINGS TO COMBINED FIXED CHARGES
                         AND PREFERRED STOCK DIVIDENDS
                        (IN MILLIONS EXCEPT FOR RATIOS)

<CAPTIONS>
                                                        1994     1993      1992 
                                                      -------- --------  -------
                                                                
Earnings available for fixed charges:
  Net income (loss)                                   $ 91.5   $ 72.7    $(16.5)
Add (deduct):
         Income taxes                                   48.8     51.4       9.6 
  Cumulative effect of accounting changes                  -        -      45.8
         Equity in net earnings of affiliated companies,
           net of distributions received                 3.7      8.0      31.7 
         Interest on indebtedness and amortization
           of debt discount and expense                148.2    151.8     176.1 
         Amortization of capitalized interest            1.1      1.1       1.1
         Portion of rents representative of 
           interest factor (deemed to be one-third)     37.9     31.4      25.5
                                                      -------- --------  -------

Total earnings available for fixed charges            $331.2   $316.4    $273.3
                                                      ======   ======    ======

Preferred dividend requirements                       $ 13.3   $ 13.3    $ 13.3 
Ratio to convert preferred
         dividends to pretax basis (A)                   171%     197%      281%
                                                      -------- --------  -------

Preferred dividend factor on pretax basis               22.7     26.2      37.4
Fixed charges:
         Interest on indebtedness and amortization
           of debt discount and expense                148.2    151.8     176.1
         Capitalized interest                            3.0      2.7       4.2 
         Portion of rents representative of interest
           factor (deemed to be one-third)              37.9     31.4      25.5
                                                      -------- --------  -------

Combined fixed charges and
  preferred stock dividends                           $211.8   $212.1    $243.2
                                                      ======   ======    ======

Ratio of earnings to combined fixed charges 
         and preferred stock dividends (B)              1.56x    1.49x     1.12x

<FN>
 (A)     To adjust preferred dividends to a pretax basis, income before income
         taxes and equity in net earnings of affiliated companies and, in 1992,
         the cumulative effect of accounting changes, is divided by income
         before equity in net earnings of affiliated companies and, in 1992, the
         cumulative effect of accounting changes.
 (B)     The ratios of earnings to combined fixed charges and preferred stock
         dividends represent the number of times "fixed charges and preferred
         stock dividends" were covered by "earnings."  "Fixed charges and
         preferred stock dividends" consist of interest on outstanding debt and
         capitalized interest, one-third (the proportion deemed representative
         of the interest factor) of rentals, amortization of debt discount and
         expense, and dividends on preferred stock adjusted to a pretax basis.
         "Earnings" consist of consolidated net income before income taxes,
         fixed charges, and, in 1992, the cumulative effect of accounting
         changes, less equity in net earnings of affiliated companies, net of
         distributions received.
</FN>



                                    -24-

                                                                EXHIBIT 21

                        SUBSIDIARIES OF THE REGISTRANT



The following is a list of subsidiaries included in GATX's consolidated
financial statements (excluding a number of subsidiaries which, considered in
the aggregate, would not constitute a significant subsidiary), and the state
of incorporation of each:

   General American Transportation Corporation (New York)--includes one
     foreign subsidiary and interests in two foreign affiliates, Business 
     Segment--Railcar Leasing and Management
     GATX Terminals Corporation (Delaware)--four domestic subsidiaries, one
       foreign subsidiary and interests in ten foreign affiliates, Business 
       Segment--Terminals and Pipelines
   GATX Financial Services, Inc. (Delaware)--48 domestic subsidiaries (which
     includes GATX Capital Corporation), nine domestic affiliates and 12
     foreign subsidiaries, Business Segment--Financial Services
   GATX Logistics, Inc. (Florida)--29 domestic subsidiaries and two foreign
     subsidiaries, Business Segment--Logistics and Warehousing 
   American Steamship Company (New York)--12 domestic subsidiaries,
              Business Segment--Great Lakes Shipping










                                      -25-

                                                                EXHIBIT 23
CONSENT OF INDEPENDENT AUDITORS





We consent to the incorporation by reference in the following:  (i)
Registration Statement No. 2-92404 on Form S-8, filed July 26, 1984; (ii)
Registration Statement No. 2-96593 on Form S-8, filed March 22, 1985; (iii)
Registration Statement No. 33-38790 on Form S-8 filed February 1, 1991; and
(iv) Registration Statement No. 33-41007 on Form S-8 filed June 7, 1991; of
GATX Corporation, of our report dated January 24, 1995 with respect to the
consolidated financial statements and schedules of GATX Corporation included
and/or incorporated by reference in the Annual Report on Form 10-K for the
year ended December 31, 1994.  


                                            ERNST & YOUNG LLP




Chicago, Illinois
March 21, 1995







                                      -26-