SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

                For the quarterly period ended September 27, 2002

                                       OR

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

               For the transition period from_________ to_________

                         Commission File Number: 1-5989

                           ANIXTER INTERNATIONAL INC.
             (Exact name of registrant as specified in its charter)

             Delaware                                    94-1658138
  (State or other jurisdiction of           (I.R.S. Employer Identification No.)
   incorporation or organization)



                                 4711 Golf Road
                             Skokie, Illinois 60076
                                 (847) 677-2600
          (Address and telephone number of principal executive offices)


     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
    ---   ---

     At November 4, 2002,  37,433,698  shares of the registrant's  Common Stock,
$1.00 par value, were outstanding.



                                TABLE OF CONTENTS



                          PART I. FINANCIAL INFORMATION

 Item 1. Financial Statements--------------------------------------------------1

 Item 2. Management's Discussion and Analysis of Financial Condition
          and Results of Operations-------------------------------------------12

 Item 3. Quantitative and Qualitative Disclosures About Market Risk------------*

 Item 4. Controls and Procedures----------------------------------------------20

                        PART II. OTHER INFORMATION

 Item 1. Legal Proceedings-----------------------------------------------------*

 Item 2. Changes in Securities-------------------------------------------------*

 Item 3. Defaults Upon Senior Securities---------------------------------------*

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

 Item 5. Other Information-----------------------------------------------------*

 Item 6. Exhibits and Reports on Form 8-K-------------------------------------21
 ________________
 * No reportable information under this item.


This report may contain various "forward-looking  statements" within the meaning
of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended,  which can be identified by the use
of  forward-looking  terminology  such as  "believes",  "expects",  "prospects",
"estimated", "should", "may" or the negative thereof or other variations thereon
or  comparable  terminology  indicating  the Company's  expectations  or beliefs
concerning  future  events.  The  Company  cautions  that  such  statements  are
qualified  by  important  factors  that  could  cause  actual  results to differ
materially from those in the forward-looking  statements,  a number of which are
identified  in this report.  Other  factors  could also cause actual  results to
differ  materially from expected  results  included in these  statements.  These
factors include general  economic  conditions,  technology  changes,  changes in
supplier  or  customer  relationships,  exchange  rate  fluctuations  and new or
changed competitors.

                                       PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

                                         ANIXTER INTERNATIONAL INC.
                                    CONSOLIDATED STATEMENTS OF OPERATIONS
                                                 (Unaudited)



(In millions, except per share amounts)

                                                     13 Weeks Ended                    39 Weeks Ended
                                             ------------------------------    ------------------------------
                                             September 27,    September 28,    September 27,    September 28,
                                                 2002             2001             2002             2001
                                             -------------    -------------    -------------    -------------
                                                                                    
Net sales                                    $      626.3     $      761.5     $    1,858.3     $    2,481.6
Cost of goods sold                                  476.4            590.8          1,418.9          1,898.4
                                             -------------    -------------    -------------    -------------
Gross profit                                        149.9            170.7            439.4            583.2

Operating expenses                                  126.8            146.8            373.3            461.9
Goodwill amortization                                   -              2.2                -              6.7
Restructuring costs                                     -             31.7                -             31.7
                                             -------------    -------------    -------------    -------------
Operating income (loss)                              23.1            (10.0)            66.1             82.9

Interest expense                                     (3.1)            (6.5)           (11.9)           (24.7)
Other, net                                           (2.0)            (3.2)             0.9            (11.4)
                                             -------------    -------------    -------------    -------------
Income (loss) before income taxes and
  extraordinary item                                 18.0            (19.7)            55.1             46.8

Income tax expense (benefit)                          7.2             (8.0)            22.0             18.9
                                             -------------    -------------    -------------    -------------
Income (loss) before extraordinary item              10.8            (11.7)            33.1             27.9

Extraordinary gain (loss) on early
  extinguishment of debt, net                         0.8             (0.2)            (0.2)            (1.0)
                                             -------------    -------------    -------------    -------------
Net income (loss)                            $       11.6     $      (11.9)    $       32.9     $       26.9
                                             =============    =============    =============    =============

Basic income (loss) per share:
  Income (loss) before extraordinary item    $       0.29     $      (0.32)    $       0.90     $       0.76
  Extraordinary gain (loss)                  $       0.02     $      (0.01)    $      (0.01)    $      (0.03)
  Net income (loss)                          $       0.31     $      (0.33)    $       0.89     $       0.74

Diluted income (loss) per share:
  Income (loss) before extraordinary item    $       0.28     $      (0.32)    $       0.87     $       0.74
  Extraordinary gain (loss)                  $       0.02     $      (0.01)    $      (0.01)    $      (0.03)
  Net income (loss)                          $       0.30     $      (0.33)    $       0.86     $       0.71


                See accompanying notes to the consolidated financial statements.




                                     ANIXTER INTERNATIONAL INC.
                                    CONSOLIDATED BALANCE SHEETS





(In millions, except share amounts)
                                                                      September 27,      December 28,
                                                                          2002               2001
ASSETS                                                                -------------      ------------
                                                                       (Unaudited)
                                                                                   
Current assets
   Cash                                                               $        5.0       $      27.2
   Accounts receivable (less allowances of
     $17.8 and $20.9 in 2002 and 2001, respectively)                         234.4             154.1
   Note receivable - unconsolidated subsidiary                                69.1             111.4
   Inventories                                                               498.2             495.7
   Deferred income taxes                                                      32.0              32.0
   Other current assets                                                       10.0               8.6
                                                                      -------------      ------------
      Total current assets                                                   848.7             829.0

Property and equipment, at cost                                              191.4             167.4
Accumulated depreciation                                                    (131.7)           (112.4)
                                                                      -------------      ------------
      Property and equipment, net                                             59.7              55.0

Goodwill (less accumulated amortization of
  $95.8 and $95.4 in 2002 and 2001, respectively)                            257.4             231.6
Other assets                                                                  79.5              83.2
                                                                      -------------      ------------
                                                                      $    1,245.3       $   1,198.8
                                                                      =============      ============


LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
   Accounts payable                                                   $      285.1       $     251.0
   Accrued expenses                                                           85.8              86.2
   Accrued restructuring                                                       5.3              11.1
   Income taxes payable                                                        4.8               4.4
                                                                      -------------      ------------
      Total current liabilities                                              381.0             352.7

Long-term debt                                                               201.3             241.1
Other liabilities                                                             45.2              41.9
                                                                      -------------      ------------
      Total liabilities                                                      627.5             635.7
Stockholders' equity
   Common stock --- $1.00 par value, 100,000,000 shares authorized,
    37,418,574 and 36,917,313 shares issued and outstanding
    in 2002 and 2001, respectively                                            37.4              36.9
   Capital surplus                                                            44.0              32.5
   Accumulated other comprehensive income                                    (49.7)            (59.5)
   Retained earnings                                                         586.1             553.2
                                                                      -------------      ------------
      Total stockholders' equity                                             617.8             563.1
                                                                      -------------      ------------
                                                                      $    1,245.3       $   1,198.8
                                                                      =============      ============

                See accompanying notes to the consolidated financial statements.


                                     ANIXTER INTERNATIONAL INC.
                               CONSOLIDATED STATEMENTS OF CASH FLOWS
                                            (Unaudited)





(In millions)
                                                                               39 Weeks Ended
                                                                      --------------------------------
                                                                      September 27,      September 28,
                                                                          2002               2001
                                                                      -------------      -------------
                                                                                   
Operating activities
  Net income                                                          $       32.9       $       26.9
  Adjustments to reconcile net income to net cash
   provided by continuing operating activities:
     Extraordinary loss                                                        0.2                1.0
     Non-cash restructuring costs                                                -                6.6
     (Gain) loss on sale or disposal of fixed assets and securities           (3.1)               0.3
     Depreciation and amortization                                            17.0               24.4
     Accretion of zero-coupon convertible notes                                9.6               11.0
     Income tax savings from employee stock plans                              2.4                  -
     Changes in current assets and liabilities, net                           76.3               99.7
     Restructuring costs                                                      (9.2)              23.3
     Other, net                                                                8.9                4.3
                                                                      -------------      -------------
        Net cash provided by continuing operating activities                 135.0              197.5

Investing activities
  Capital expenditures                                                       (10.2)             (19.5)
  Acquisition of business                                                   (110.4)                 -
  Proceeds from the sale of fixed assets                                       2.9                  -
  Proceeds from the sale of securities                                         2.0                  -
                                                                      -------------      -------------
        Net cash used in continuing investing activities                    (115.7)             (19.5)

Financing activities
  Proceeds from long-term borrowings                                         110.4              743.5
  Repayment of long-term borrowings                                          (58.4)            (868.6)
  Retirement of notes payable                                                (99.3)             (33.6)
  Proceeds from issuance of common stock                                       7.1               20.3
  Purchases of common stock for treasury                                         -              (46.9)
  Other, net                                                                  (0.6)              (2.3)
                                                                      -------------      -------------
        Net cash used in continuing financing activities                     (40.8)            (187.6)
                                                                      -------------      -------------

Decrease in cash from continuing operations                                  (21.5)              (9.6)
Net cash used in discontinued operations                                      (0.7)              (4.6)
Cash at beginning of period                                                   27.2               20.8
                                                                      -------------      -------------
Cash at end of period                                                 $        5.0       $        6.6
                                                                      =============      =============


                See accompanying notes to the consolidated financial statements.



                           ANIXTER INTERNATIONAL INC.
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Summary of Significant Accounting Policies

Basis of Consolidation and Presentation

     The  accompanying  consolidated  financial  statements  should  be  read in
conjunction  with the  consolidated  financial  statements  included  in Anixter
International  Inc.'s ("the  Company")  Annual  Report on Form 10-K for the year
ended December 28, 2001. The consolidated financial information furnished herein
reflects all adjustments (consisting of normal recurring accruals) which are, in
the opinion of management, necessary for a fair presentation of the consolidated
financial  statements  for the periods  shown.  The results of operations of any
interim  period  are not  necessarily  indicative  of the  results  that  may be
expected  for a full fiscal year.  Certain  amounts for the prior year have been
reclassified to conform to the 2002 presentation.

Recently Issued Accounting Pronouncements

     In April 2002, the Financial  Accounting  Standards  Board ("FASB")  issued
Statement of Financial  Accounting  Standards  ("SFAS") No. 145,  "Rescission of
FASB Statements No. 4, 44, 64, Amendment of FASB Statement No. 13, and Technical
Corrections",  effective for fiscal years beginning after May 15, 2002. SFAS No.
145 rescinds FASB  Statement  No. 4, 44, 64 and amends SFAS No. 13,  "Accounting
for Leases",  to eliminate an inconsistency  between the required accounting for
sale-leaseback  transactions  and the  required  accounting  for  certain  lease
modifications  that have  economic  effects  that are similar to  sale-leaseback
transactions.  Additionally,  SFAS No.  145 will  require  gains  and  losses on
extinguishment  of debt to be  classified  as  income  or loss  from  continuing
operations rather than as extraordinary  items as previously required under SFAS
No. 4. The Company will adopt SFAS No. 145 as required on January 4, 2003.  As a
result,  any gain or loss from the  extinguishment  of debt will be  recorded as
other income or expense from continuing operations before income taxes. Any gain
or loss on extinguishment  of debt that was classified as an extraordinary  item
in prior periods will be reclassified  in accordance  with this  statement.  The
adoption  of SFAS No.  145 is not  expected  to have a  material  effect  on the
Company's results of operations,  financial position or debt covenants. See Note
8 for information regarding the Company's extinguishment of debt.

     In June 2002, the FASB issued SFAS 146,  "Accounting  for Costs  Associated
with Exit or Disposal Activities". SFAS 146 nullifies Emerging Issues Task Force
Issue No. 94-3  ("EITF  94-3"),  "Liability  Recognition  for  Certain  Employee
Termination  Benefits  and Other  Costs to Exit an Activity  (including  Certain
Costs  Incurred in a  Restructuring)".  SFAS 146 requires that a liability for a
cost  associated  with an exit or  disposal  activity  be  recognized  when  the
liability  is  incurred.  Therefore,  SFAS 146  eliminates  the  definition  and
requirements  for recognition of exit costs in EITF 94-3. The provisions of SFAS
146 are  effective  for exit or disposal  activities  that are  initiated  after
December  31,  2002.  The  adoption  of SFAS No. 146 is not  expected  to have a
material effect on the Company's  results of operations,  financial  position or
debt covenants.

Note 2. Acquisition

     On September 20, 2002, the Company completed the purchase of the operations
and assets of Pentacon,  Inc.,  ("Pentacon") a leading  distributor of fasteners
and other  small  parts to  original  equipment  manufacturers  and  provider of
inventory  management  services,  pursuant to Pentacon's plan of  reorganization
filed under Chapter 11 of the United  States  Bankruptcy  Code.  Pentacon has 30
distribution and sales facilities in the United States, along with sales offices
and agents in Europe, Canada, Mexico and Australia.  The Company paid a total of
$108.2 million for assets with a net book value of approximately  $87.1 million.

The net assets primarily consist of accounts receivable,  inventory,  office and
warehouse  equipment  and  furnishings,  accounts  payable and select  operating
liabilities.  The Company  agreed to hire the existing  Pentacon  employees  and
assume the lease  obligations  for current  operating  facilities.  The acquired
assets will be used in substantially the same manner in which they were utilized
by   Pentacon.   The  Company   will  incur   approximately   $3.2   million  of
transaction-related  costs that will be capitalized as part of the  acquisition.
In addition,  the Company  agreed to pay $1.2  million in  retention  bonuses of
which $1.0  million  will be  expensed  in the  fourth  quarter of 2002 and $0.1
million  in each of 2003  and  2004.  The  acquisition  was  accounted  for as a
purchase and the results of operations of the acquired  business are included in
the consolidated  financial statements from the date of acquisition.  Assets and
liabilities  have been  recorded at estimated  fair value based on a preliminary
allocation  of the purchase  price which  resulted in the  recognition  of $24.3
million of  goodwill.  The  valuation of Pentacon  will be completed  during the
fourth  quarter.  The valuation will identify the intangible  assets with finite
lives,  intangible  assets with  indefinite  lives and goodwill.  The intangible
assets with finite lives will be amortized over their useful lives. Goodwill and
intangible  assets  with  indefinite  useful  lives will not be  amortized.  The
acquisition  was accretive to earnings in the current quarter and is expected to
be accretive to earnings for the three months ending January 3, 2003.

     The following  unaudited  consolidated pro forma  information  reflects the
results of the Company's  operations for the 13 and 39 weeks ended September 27,
2002 and September 28, 2001 as though the Pentacon  acquisition  had occurred on
December 30, 2000. The pro forma results are not  necessarily  indicative of the
actual  results  that  would have  occurred  had the  purchase  been made at the
beginning of the period presented, nor do they purport to indicate the result of
the future operations of the Company.


                                                      13 weeks ended                    39 weeks ended
                                               ------------------------------    ------------------------------
(In millions, except                           September 27,    September 28,    September 27,    September 28,
  per share amounts)                               2002             2001             2002             2001
                                               -------------    -------------    -------------    -------------
                                                                                      
Net sales                                      $       672.0    $       826.1    $     2,012.1    $     2,687.7
Income (loss) before extra-
 ordinary item                                 $        10.6    $        (9.1)   $        36.1    $        32.2
Net income (loss)                              $        11.4    $        (9.3)   $        35.9    $        31.2
Income (loss) per diluted share before
 extraordinary item                            $        0.28    $       (0.25)   $        0.95    $        0.85
Net income (loss) per diluted share            $        0.30    $       (0.26)   $        0.94    $        0.83


     The pro forma adjustments (before income taxes and extraordinary item) that
were  made as if the  purchase  had  occurred  at the  beginning  of each of the
periods presented are as follows:



                                                      13 weeks ended                     39 weeks ended
                                               ------------------------------    ------------------------------
(In millions)                                  September 27,    September 28,    September 27,    September 28,
                                                   2002             2001             2002             2001
                                               -------------    -------------    -------------    -------------
                                                                                      
Rental expense                                 $         0.1    $         0.3    $         0.7    $         0.9
Legal and professional fees                              0.9                -              4.5                -
Amortization of goodwill                                   -              0.7                -              2.0
Interest expense, net                                      -              3.0              4.9              9.5
                                               -------------    -------------    -------------    -------------
Income before taxes and
 extraordinary item                            $         1.0    $         4.0    $        10.1    $        12.4
                                               =============    =============    =============    =============


     The pro forma  adjustments  included in each of the periods presented above
related to; 1) rental expense for leased  facilities that were not acquired,  2)
legal and  professional  fees  that  were  directly  related  to the  bankruptcy
proceedings, 3) the exclusion of the total interest expense incurred by Pentacon
which is partially offset by the interest expense incurred by Anixter  resulting
from $110.4 million of borrowings  used to fund the acquisition at an annualized
interest rate of 4.75% over the respective  period, 4) the exclusion of the 2001
goodwill  expense  incurred by Pentacon which is partially offset by the Anixter
amortization of the $24.3 million of goodwill on a  straight-line  basis over 30
years.

Note 3. Income (Loss) per Share

     The following  table sets forth the computation of basic and diluted income
per common share:


                                                                    13 weeks ended                   39 weeks ended
                                                            ------------------------------    -------------------------------
(In millions, except per share amounts)                     September 27,    September 28,    September 27,    September 28,
                                                                2002             2001             2002             2001
                                                            -------------    -------------    -------------    --------------
                                                                                                   
Basic Income (Loss) Per Share:

    Reported income (loss) before extraordinary item        $        10.8    $       (11.7)   $        33.1    $         27.9
    Goodwill amortization                                               -              2.2                -               6.7
                                                            -------------    -------------    -------------    --------------
    Adjusted income (loss) before extraordinary item                 10.8             (9.5)            33.1              34.6
    Extraordinary gain (loss)                                         0.8             (0.2)            (0.2)             (1.0)
                                                            -------------    -------------    -------------    --------------
    Adjusted net income (loss)                              $        11.6    $        (9.7)   $        32.9    $         33.6
                                                            =============    =============    =============    ==============

    Weighted-average common shares outstanding                       37.1             36.4             36.9              36.5

    Reported income (loss) per share before
        extraordinary item                                  $        0.29    $       (0.32)   $        0.90    $         0.76
    Goodwill amortization per share                                     -             0.06                -              0.18
    Adjusted income (loss) per share before
        extraordinary item                                           0.29            (0.26)            0.90              0.95
    Extraordinary gain (loss)                                        0.02            (0.01)           (0.01)            (0.03)
    Adjusted net income (loss) per share                    $        0.31    $       (0.27)   $        0.89    $         0.92


Diluted Income (Loss) Per Share:

    Reported income (loss) before extraordinary item        $        10.8    $       (11.7)   $        33.1    $         27.9
    Goodwill amortization                                               -              2.2                -               6.7
                                                            -------------    -------------    -------------    --------------
    Adjusted net income (loss) before extraordinary item             10.8             (9.5)            33.1              34.6
    Extraordinary gain (loss)                                         0.8             (0.2)            (0.2)             (1.0)
                                                            -------------    -------------    -------------    --------------
    Adjusted net income (loss)                              $        11.6    $        (9.7)   $        32.9    $         33.6
                                                            =============    =============    =============    ==============

    Weighted average common shares outstanding                       37.1             36.4             36.9              36.5
    Effect of dilutive securities:
         Stock options and warrants                                   0.9                -              1.1               1.3
                                                            -------------    -------------    -------------    --------------
    Weighted-average common shares outstanding                       38.0             36.4             38.0              37.8
                                                            =============    =============    =============    ==============

    Reported income (loss) per share before
        extraordinary item                                  $        0.28    $       (0.32)   $        0.87    $         0.74
    Goodwill amortization per share                                     -             0.06                -              0.18
    Adjusted income (loss) per share before
        extraordinary item                                           0.28            (0.26)            0.87              0.92
    Extraordinary gain (loss) per share                              0.02            (0.01)           (0.01)            (0.03)
    Adjusted net income (loss) per share                    $        0.30    $       (0.27)   $        0.86    $         0.89


Note 4. Summarized Financial Information of Anixter Inc.

     The Company guarantees, fully and unconditionally, substantially all of the
debt of its  subsidiaries  which includes  Anixter Inc.  Certain debt agreements
entered into by Anixter Inc. contain various restrictions including restrictions
on payments to the Company.  Such  restrictions have not had nor are expected to
have an adverse  impact on the Company's  ability to meet its cash  obligations.
The following summarizes the financial information for Anixter Inc.:

                                  ANIXTER INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS

(In millions)                                  September 27,     December 28,
                                                   2002              2001
                                               -------------     ------------
Assets:                                         (Unaudited)
   Current assets                              $       847.5    $       827.1
   Property, net                                        59.7             55.0
   Goodwill, net                                       257.4            231.6
   Other assets                                         82.9             83.1
                                               -------------     ------------
                                               $     1,247.5     $    1,196.8
                                               =============     ============
Liabilities and Stockholders' Equity:
   Current liabilities                         $       374.8     $      352.9
   Other liabilities                                    44.8             41.5
   Long-term debt                                       60.6             19.3
   Subordinated notes payable to parent                208.3            244.8
   Stockholders' equity                                559.0            538.3
                                               -------------     ------------
                                               $     1,247.5     $    1,196.8
                                               =============     ============


                                  ANIXTER INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)


                                             13 weeks ended                    39 weeks ended
                                     ------------------------------    ------------------------------
(In millions)                        September 27,    September 28,    September 27,    September 28,
                                         2002             2001             2002             2001
                                     -------------    -------------    -------------    -------------
                                                                            
Net sales                            $       626.3    $       761.5    $     1,858.3    $     2,481.6
Operating income (loss)              $        23.2    $        (9.4)   $        66.1    $        84.1
 Income (loss) before income taxes
   and extraordinary loss            $        17.3    $        (19.1)  $        54.0    $        47.2
Income (loss) before
   extraordinary loss                $        10.2    $        (11.2)  $        32.0    $        27.5
Extraordinary loss                   $           -    $          0.2   $         0.3    $         1.0
Net income (loss)                    $        10.2    $        (11.4)  $        31.7    $        26.5


Note 5. Restructuring and Other Charges

     Due  to  increased  general  economic  softness  and  deteriorating  market
conditions in the  communications  products market,  during the third quarter of
2001 the Board of Directors  approved the restructuring plan (as outlined below)
and the  Company  incurred  unusual  restructuring  and other  charges  of $31.7
million.  As of  September  27,  2002,  the Company has  implemented  all of the
restructuring  initiatives.  The expected annualized expense reduction from this
initiative is estimated to be $48.0 million.

     Staff Reductions - In 2001, the Company recorded a restructuring  charge of
$9.8  million  relating  to  severance  and  outplacement   costs.  The  Company
implemented a plan to reduce  approximately  700  employees  across all business
functions and  geographical  areas.  The expected  headcount  reductions were to
occur  in the  following  functional  areas  -  administrative  100,  sales  and
marketing 350 and operations 250. These reductions approximated 13% of the total
workforce  prior to the  announcement.  The  Company  expects to  realize  $40.0
million  in  annual  savings  from  this  staff  reduction.  Most  of the  staff
reductions  occurred  during  the last half of 2001.  During the 13 and 39 weeks
ended  September  27,  2002,  the Company  paid $0.6  million and $3.8  million,
respectively,  in severance and outplacement benefits. As of September 27, 2002,
the Company has completed all staff reductions  associated with this initiative,
resulting in estimated savings of $10.0 million and $29.6 million for the 13 and
39 weeks ended  September 27, 2002.  During the second  quarter of 2002,  Europe
recorded an  additional  charge of $0.4 million for  severance  associated  with
headcount reductions.  The Company's consolidated results of operations were not
impacted by this charge,  as it was offset by the reversal of excess accruals in
North America and Asia Pacific.

     Facility  Restructuring  - In 2001,  the Company  recorded a  restructuring
charge of $13.9  million to cover the costs of vacating  900,000  square feet of
space in  approximately 35 warehouses and sales locations  primarily  located in
North America. The reduction in square feet represented approximately 18% of the
total square footage the Company occupied prior to the restructuring initiative.
The major  components of the charge included the following items - $19.1 million
for the gross value of  committed  future lease  payments and related  costs and
$2.0 million for impaired asset write-offs.  These charges were partially offset
by management's  estimate of realizing sublet income totaling $7.2 million.  The
sublet income was estimated based on a review of each facility with a local real
estate broker to determine the potential for  subletting  each of the properties
and the expected  rental income per square foot. The Company  expects to realize
$8.0 million in annual expense savings from the facility  restructuring.  During
the 13 and 39 weeks ended  September 27, 2002, the Company paid $2.1 million and
$5.1 million,  respectively,  associated with the facility restructuring.  As of
September  27,  2002,  the Company has  vacated all of the space,  resulting  in
estimated  operating expense savings of $2.0 million and $5.8 million for the 13
and 39 weeks ended  September  27, 2002.  In  addition,  the  remaining  accrued
expense of $6.2 million for the facility  restructuring  is reasonable given our
current  understanding  of our sublet  income  opportunities.  During the second
quarter  of  2002,  Europe  recorded  an  additional  charge  for  the  facility
consolidation  in the  Company's  UK operation of $1.0  million.  The  Company's
consolidated  results of operations were not impacted by this charge,  as it was
offset by the  reduction of excess  accruals in North  America and Asia Pacific.
The Company has classified $3.5 million of the net lease  obligations due to the
consolidation of facilities as long-term and estimates that it will be paid over
the respective lease terms through the year 2008.

     Korea - In 2001,  the Company  decided to exit the Korean  market and, as a
result,  recorded  restructuring  and other charges of $6.2  million.  The major
portions  of the  charge  included  reserving  for  the net  remaining  accounts
receivable  balance of $3.1 million,  legal proceedings  brought against Anixter
Korea of $2.1  million  and other  closure  costs of $1.0  million.  Exiting the
Korean market had no material  impact on the Company's  consolidated  revenue as
Korean sales  accounted for less than 0.2% of the Company's  total sales.  There
was no cash paid out in 2002. The remaining  accrued  expense of $1.4 million is
needed to cover the legal proceedings against Anixter Korea.

     Other Items - In 2001,  the Company  expensed  purchased  software  that it
decided not to implement due to the general  economic  downturn and provided for
legal costs associated with the restructuring.  The total charge for these items
was $1.8 million.  The remaining  accrual  balance of $0.3 million is needed for
legal costs associated with the restructuring.

     Activity related to the accrued costs during 2002 is identified below:


                                      Staff         Facility
(In millions)                      Reductions    Restructuring     Korea      Other      Total
                                   ----------    -------------    -------    -------    -------
                                                                         
Balance at December 28, 2001       $      4.3    $       11.0     $   1.6    $   0.8    $  17.7
Accrual adjustments                       0.4             1.0        (0.4)      (0.7)       0.3
Cash payments                            (3.2)           (3.0)          -       (0.3)      (6.5)
Reclassification                            -            (0.5)          -        0.5          -
Foreign exchange                            -               -         0.2          -        0.2
                                   ----------    -------------    -------    -------    -------
Balance at June 28, 2002                  1.5             8.5         1.4        0.3       11.7
Cash payments                            (0.6)           (2.1)          -          -       (2.7)
Foreign exchange and other                  -            (0.2)          -          -       (0.2)
                                   ----------    -------------    -------    -------    -------
Balance at September 27, 2002      $      0.9    $        6.2     $   1.4    $   0.3    $   8.8
                                   ==========    =============    =======    =======    =======

     The Company's  remaining  liability at September 27, 2002 was $8.8 million,
of which $5.3 million was classified as  short-term.  Accrual  adjustments  were
made  during the second  quarter of 2002 as excess  accruals  in Korea and North
America were used to cover additional  facility and severance  charges in Europe
and Latin  America.  A  reclassification  was made during the second  quarter to
appropriately  classify  facility  restructuring  payments made during 2002 that
were originally  recorded as other.  Cash payments during 2002 consisted of $3.8
million for severance,  $5.1 million for facility restructuring and $0.3 million
for other restructuring  related costs. During the 26 weeks ended June 28, 2002,
Europe  and  Latin  America  incurred  restructuring  costs in  excess  of their
accruals of $1.4 million and $0.2 million, respectively. These costs were offset
by a  reduction  in  restructuring  accruals in North  America and Asia  Pacific
totaling $0.9 million and $0.7 million, respectively. There was no impact on the
Company's  consolidated results of operations as a result of restructuring costs
in 2002.

Note 6. Comprehensive Income

     Comprehensive income, net of tax, consisted of the following:


                                             13 weeks ended                    39 weeks ended
                                     ------------------------------    ------------------------------
(In millions)                        September 27,    September 28,    September 27,    September 28,
                                         2002             2001             2002             2001
                                     -------------    -------------    -------------    -------------
                                                                            
Net income (loss)                    $        11.6    $       (11.9)   $        32.9    $        26.9
Cumulative effect of adoption of
    SFAS No. 133                                 -                -                -              2.7
Change in cumulative translation
    adjustment                                (3.0)            (1.4)            15.0             (8.6)
Change in fair market value
    of derivatives                            (0.1)             0.8             (5.2)             1.9
                                     -------------    -------------    -------------    -------------
Comprehensive income (loss)          $         8.5    $       (12.5)   $        42.7    $        22.9
                                     =============    =============    =============    =============


Note 7. Business Segments

     The Company is engaged in the distribution of communications  and specialty
wire and cable  products from top suppliers to  contractors,  installers and end
users, including  manufacturing,  natural resources companies,  utilities and is
also a  leading  distributor  of "C"  Class  inventory  components  to  original
equipment  manufacturers.  The Company is organized by geographic  regions,  and
accordingly, has identified North America (United States and Canada), Europe and
Asia Pacific and Latin America as operating  segments.  The Company  obtains and
coordinates  financing,  legal and other related  services which are rebilled to
subsidiaries.  Interest expense and other  non-operating items are not allocated
to the segments or reviewed on a segment basis.  Segment  information for the 13
and 39 weeks ended September 27, 2002 and September 28, 2001 was as follows:


                                               13 weeks ended                    39 weeks ended
                                       ------------------------------    -------------------------------
(In millions)                          September 27,    September 28,    September 27,     September 28,
                                           2002             2001             2002              2001
                                       -------------    -------------    -------------    --------------
                                                                              
Net sales:
    North America                      $       496.5    $       601.1    $     1,476.9    $      1,920.1
    Europe                                      86.2            107.4            255.4             400.4
    Asia Pacific and Latin America              43.6             53.0            126.0             161.1
                                       -------------    -------------    -------------    --------------
                                       $       626.3    $       761.5    $     1,858.3    $      2,481.6
                                       =============    =============    =============    ==============

Operating income (loss)*:
    North America                      $        23.8    $        (5.9)   $        62.8    $        70.5
    Europe                                      (0.3)             1.6              4.6             16.2
    Asia Pacific and Latin America              (0.4)            (5.7)            (1.3)            (3.8)
                                       -------------    -------------    -------------    -------------
                                       $        23.1    $       (10.0)   $        66.1    $        82.9
                                       =============    =============    =============    =============


 (In millions)                         September 27,     December 28,
                                           2002             2001
                                       -------------    -------------

Total assets:
    North America                      $       959.3    $       875.4
    Europe                                     173.1            197.9
    Asia Pacific and Latin America             112.9            125.5
                                       -------------    -------------
                                       $     1,245.3    $     1,198.8
                                       =============    =============

     *The  13  and  39  weeks  ended  September  28  2001,   includes   goodwill
amortization expense of $2.1 million and $6.3 million,  respectively,  for North
America  and $0.1  million and $0.2  million,  respectively,  for Asia  Pacific.
Europe had $0.2 million for the 39 weeks ended September 28, 2001. Additionally,
2001 includes restructuring costs for North America, Europe and Asia Pacific and
Latin America of $23.1 million, $2.3 million and $6.3 million, respectively.


Note 8. Extinguishment of Debt

     During the 39 weeks ended  September 27, 2002 and  September 28, 2001,  the
Company  repurchased  a portion  of its 7%  zero-coupon  notes and its 8% senior
notes  and  subsequently  wrote-off  debt  issuance  costs  associated  with the
convertible  notes  and  cancellation  of  a  $110.0  million  revolving  credit
agreement due 2001. The following table reflects the repurchase  activity during
the 13 and 39 weeks ended September 27, 2002 and September 28, 2001:


                                                13 weeks ended                               39 weeks ended
                                   -----------------------------------------    ----------------------------------------
(In millions)                         September 27,         September 28,          September 27,         September 28,
                                          2002                  2001                   2002                  2001
                                   ------------------    -------------------    ------------------    ------------------
                                     Face                  Face                   Face                  Face
                                    Amount      Cost      Amount       Cost      Amount      Cost      Amount      Cost
                                   --------    ------    --------     ------    --------    ------    --------    ------
                                                                                          
8% Senior notes                    $   3.6     $  3.7    $   6.0      $  6.3    $   10.6    $ 11.1    $   32.2    $ 33.6

7% Zero-coupon notes               $  50.3     $ 47.7    $     -      $    -    $   90.7    $ 88.2    $      -    $    -

Debt issuance costs
   written-off                     $   1.3     $    -    $     -      $    -    $    2.3    $    -    $    0.3    $    -



     Accordingly,  for the 13  weeks  ended  September  27,  2002,  the  Company
recorded  an  extraordinary  gain  on the  early  extinguishment  of debt in its
consolidated  statements of operations  of $1.2 million  ($0.8  million,  net of
tax).  For the 13 weeks  ended  September  28,  2001,  the  Company  recorded an
extraordinary  loss on the early  extinguishment  of debt of $0.3 million  ($0.2
million,  net of tax).  For the 39 weeks ended  September 27, 2002 and September
28, 2001, the Company recorded an extraordinary loss on the early extinguishment
of debt of $0.3 million and $1.7 million ($0.2 million and $1.0 million,  net of
tax), respectively.

Note 9. Subsequent Event

     Subsequent to September 27, 2002, the Company has repurchased an additional
$8.8 million of its 7% zero-coupon  convertible notes that mature June, 2020 for
$8.5 million.  The Company will  write-off  $0.2 million of debt issuance  costs
associated with the convertible notes. As a result,  after related income taxes,
the Company will realize a net  extraordinary  gain of $0.1 million on the early
extinguishment of debt.

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

     The following is a discussion of the  historical  results of operations and
financial  condition of Anixter  International  Inc. (the "Company") and factors
affecting the Company's financial  resources.  This discussion should be read in
conjunction  with the  consolidated  financial  statements,  including the notes
thereto, set forth herein under "Financial  Statements" and the Company's Annual
Report  on Form 10-K for the year  ended  December  28,  2001.  This  discussion
contains  forward-looking  statements,  which are qualified by reference to, and
should  be  read  in  conjunction  with,  the  Company's   discussion  regarding
forward-looking statements as set forth in this report.

Acquisition of Pentacon, Inc.

     On September 20, 2002, the Company completed the purchase of the operations
and assets of Pentacon,  Inc.,  ("Pentacon") a leading  distributor of fasteners
and other  small  parts to  original  equipment  manufacturers  and  provider of
inventory  management  services,  pursuant to Pentacon's plan of  reorganization
filed under Chapter 11 of the United  States  Bankruptcy  Code.  Pentacon has 30
distribution and sales facilities in the United States, along with sales offices
and agents in Europe, Canada, Mexico and Australia.  The Company paid a total of
$108.2 million for assets with a net book value of approximately  $87.1 million.
The net assets primarily consist of accounts receivable,  inventory,  office and
warehouse  equipment  and  furnishings,  accounts  payable and select  operating
liabilities.  The Company  agreed to hire the existing  Pentacon  employees  and
assume the lease  obligations  for current  operating  facilities.  The acquired
assets will be used in substantially the same manner in which they were utilized
by   Pentacon.   The  Company   will  incur   approximately   $3.2   million  of
transaction-related  costs that will be capitalized as part of the  acquisition.
In addition,  the Company  agreed to pay $1.2  million in  retention  bonuses of
which $1.0  million  will be  expensed  in the  fourth  quarter of 2002 and $0.1
million  in each of 2003  and  2004.  The  acquisition  was  accounted  for as a
purchase and the results of operations of the acquired  business are included in
the consolidated  financial statements from the date of acquisition.  Assets and
liabilities  have been  recorded at estimated  fair value based on a preliminary
allocation  of the purchase  price which  resulted in the  recognition  of $24.3
million of  goodwill.  The  valuation of Pentacon  will be completed  during the
fourth  quarter.  The valuation will identify the intangible  assets with finite
lives,  intangible  assets with  indefinite  lives and goodwill.  The intangible
assets with finite lives will be amortized over their useful lives. Goodwill and
intangible assets with indefinite useful lives will not be amortized. Pentacon's
annual sales are  approximately  $200 million.  The acquisition was accretive to
earnings in the current  quarter and is expected to be accretive to earnings for
the three months ending January 3, 2003.

Accounts Receivable Securitization

     On  October  6, 2000,  the  Company  entered  into an  accounts  receivable
securitization  program.  The program is conducted  through Anixter  Receivables
Corporation ("ARC"),  which is a wholly owned  unconsolidated  subsidiary of the
Company.  The investment is accounted for using the equity  method.  The program
allows the Company to sell, on an ongoing  basis without  recourse a majority of
the accounts receivable originating in the United States to ARC at a discount of
2.12% and consists of a series of 364-day facilities.  At September 27, 2002 and
December 28, 2001, the  outstanding  balance of accounts  receivable sold to ARC
totaled  $264.7 million and $296.0  million,  respectively.  Accordingly,  these
accounts receivable were removed from the balance sheet.


2001 Restructuring

     Following is an update on the progress of the Company's  restructuring plan
that was announced during the third quarter of 2001.

     Staff reductions - The Company has completed all of the  approximately  700
staff  reductions  (approximately  13%  of  the  total  workforce  prior  to the
announcement)  that were  originally  anticipated in the  restructuring  charge.
During the 13 and 39 weeks ended  September  27,  2002,  the  Company  paid $0.6
million and $3.8 million,  respectively,  in severance and termination benefits.
During the second quarter of 2002, the Company recorded an additional  charge of
$0.4 million for severance  associated with headcount  reductions in Europe. The
Company's  results of  operations  were not impacted by this  charge,  as it was
offset by the reversal of excess accruals in North America and Asia Pacific. The
Company estimates that staff reductions resulted in savings of $10.0 million and
$29.6 million for the 13 and 39 weeks ended  September  27, 2002,  respectively.
Annualized savings of $40.0 million are expected to be realized.

     Facility  Restructuring  - The  Company  vacated  substantially  all of the
900,000 square feet of space located in 35 warehouses and sales  locations.  The
reduction  in square  feet  represented  approximately  18% of the total  square
footage the Company occupied prior to the restructuring initiative.  The Company
expects  to  realize  annualized  expense  savings  of $8.0  million  from these
actions. Substantially all of the savings will occur in the current year as most
of the space was vacated during the fourth quarter of 2001. During the 13 and 39
weeks ended  September  27,  2002,  the Company  paid out $2.1  million and $5.1
million,  respectively,  related to exit costs for these facilities. The Company
estimates that operating  expense savings were $2.0 million and $5.8 million for
the 13 and 39 weeks ended  September 27, 2002.  During the second  quarter,  the
Company recorded an additional  charge for the facility  consolidation in our UK
operation of $1.0 million. The Company's consolidated results of operations were
not impacted by the charge, as it was offset by the reduction of excess accruals
in North America and Asia Pacific.

     Korea - The Company closed operations in Korea during the fourth quarter of
2001. The remaining accrued expense of $1.4 million is needed to cover the legal
proceedings against Anixter Korea.

     Other Items -The  remaining  accrued  expense of $0.3 million is needed for
legal costs associated with the restructuring.

Financial Liquidity and Capital Resources

Cash Flow

     Consolidated  net cash  provided by  continuing  operating  activities  was
$135.0  million for the 39 weeks  ended  September  27, 2002  compared to $197.5
million for the same period in 2001.  Cash provided by operating  activities was
lower than 2001 due to the decline in sales,  which resulted in lower  operating
profitability.  Working  capital  reductions  provided  $76.3  million  in  2002
compared to reductions of $99.7 million in 2001. In 2002,  $9.2 million was paid
in  conjunction  with  restructuring  charges  recorded  for the 13 weeks  ended
September  28,  2001.  Consolidated  net cash used in investing  activities  was
$115.7  million for the 39 weeks ended  September  27, 2002 versus $19.5 million
for the same period in 2001. In the third quarter of 2002, the Company completed
the acquisition of certain assets and  liabilities of Pentacon,  Inc. for $110.4
million.  In 2002,  $2.9 million was  received  from the sale of real estate and
other  fixed  assets  and $2.0  million  from the  sale of  securities.  Capital
expenditures decreased $9.3 million from the same period in 2001 as spending was
reduced  in  the  current  period  due  to  weak  economic  conditions.  Capital
expenditures  are expected to be  approximately  $20.0  million in 2002 with the
majority  being  related to the  construction  of a new  headquarters  building.


Consolidated net cash used in financing  activities was $40.8 million for the 39
weeks  ended  September  27,  2002  in  comparison  to  $187.6  million  in  the
corresponding 2001 period. This change is primarily the result of a net decrease
in long-term borrowings of $47.3 million in 2002 as compared to a $158.7 million
decrease in 2001.  In addition,  2001 includes  $46.9 million of treasury  stock
purchases  partially  offset by  proceeds  of $20.3  million  received  from the
exercise of 1,167,027 stock options and the employee stock purchase program.  In
2002,  the Company  did not  repurchase  stock,  but  received  proceeds of $7.1
million  from the  exercise  of 501,261  stock  options and the  employee  stock
purchase program.  Cash used by discontinued  operations was $0.7 million in the
39  weeks  ended  September  27,  2002  compared  to  $4.6  million  used in the
corresponding 2001 period.

Financings

     Certain debt agreements entered into by the Company's  subsidiaries contain
various  restrictions  including  restrictions on payments to the Company.  Such
restrictions  have not had nor are  expected  to have an  adverse  impact on the
Company's  ability to meet its cash  obligations.  At September 27, 2002, $357.0
million was available  under the bank revolving lines of credit at Anixter Inc.,
of which  $12.9  million  was  available  to pay the  Company  for  intercompany
liabilities. Additionally, Anixter Inc. is limited to declaring dividends to the
Company in the amount of $50.1 million.

     During the 39 weeks ended  September  27, 2002,  the Company  retired $90.7
million  of the 7%  zero-coupon  convertible  notes and $10.6  million of the 8%
senior notes. As a result,  the Company recorded an extraordinary  loss of $0.01
per diluted share.  Subsequent to September 27, 2002, the Company repurchased an
additional  $8.8  million of its 7%  zero-coupon  convertible  notes that mature
June, 2020 for $8.5 million. The Company may continue to pursue opportunities to
repurchase outstanding debt securities,  with the volume and timing to depend on
market conditions.

     Consolidated  interest  expense was $11.9 million and $24.7 million for the
39 weeks ended  September  27, 2002 and September  28, 2001,  respectively.  The
decrease is due to lower debt levels. In addition,  in 2001 the Company incurred
$1.7 million in interest expense related to the cancellation of certain interest
rate hedge agreements for which there were no longer outstanding borrowings. The
average outstanding  long-term debt balance for the 39 weeks ended September 27,
2002 and September 28, 2001 was $208.4 million and $402.7 million, respectively.
The  effective  interest  rate for the 39 weeks  ended  September  27,  2002 and
September  28,  2001  was  7.6%.  Included  in the  Consolidated  Statements  of
Operations  "other,  net"  classification,  are net expenses  incurred by ARC, a
wholly owned  unconsolidated  subsidiary,  of $1.5 million and $9.1 million, for
the 39 weeks ended  September  27, 2002 and  September  28, 2001,  respectively.
Included in the ARC net expense amount was interest expense, incurred by ARC, of
$2.5  million and $8.6  million for the 39 weeks  ended  September  27, 2002 and
September 28, 2001, respectively. The accounting rules require that the interest
expense  be  classified  as  other  expense  as it is  recorded  as  part of the
Company's  investment  adjustment related to its 100% ownership of ARC. However,
it is considered to be part of the Company's financing strategy and therefore is
viewed as interest expense by the Company. The average outstanding debt incurred
by ARC for the 39 weeks  ended  September  27, 2002 and  September  28, 2001 was
$127.1 million and $208.8 million,  respectively. The effective interest rate on
the ARC debt was 2.5% and 5.4% for the 39 weeks  ended  September  27,  2002 and
September 28, 2001, respectively.

     In the 39 weeks ended September 28, 2001, the Company repurchased 2,079,000
shares at an average cost of $22.57.  Purchases were made in the open market and
were financed from cash generated by operations.  No shares were  repurchased in
2002.  The Company has the  authorization  to  purchase  0.6 million  additional
shares with the volume and timing to depend on market conditions.


Liquidity Considerations and Other

     With the deterioration of market  conditions in the communication  products
industry,  the  Company's two largest  customers  have  experienced  significant
downturns in their  business.  This has resulted in each of them incurring large
losses and multiple  restructuring  charges.  If these conditions persist for an
extended  period  of time,  these  customers  may  experience  future  liquidity
problems.  The Company holds a  significant  amount of accounts  receivable  and
inventory  relating to these customers.  The Company believes that the inventory
and  logistics  services that it provides to these two customers are critical to
their  on-going  operations.  While the Company  believes  the  current  risk is
minimal, if these customers were to default on their obligations to the Company,
the effect could be material.

Results of Operations

     The Company competes with  distributors and manufacturers who sell products
directly  or  through  existing  distribution  channels  to end  users  or other
resellers.  The  Company's  relationship  with the  manufacturers  for  which it
distributes  products could be affected by decisions made by these manufacturers
as the result of changes in management or ownership as well as other factors. In
addition,  the  Company's  future  performance  could be  affected  by  economic
downturns,  potentially  rapid changes in applicable  technologies or regulatory
changes  that  substantially  change  the cost  and/or  availability  of  public
networking bandwidth.

     Quarter ended  September 27, 2002: Net income for the third quarter of 2002
was  $11.6  million  compared  with a net loss of $11.9  million  for the  third
quarter of 2001.  On September 20, 2002,  the Company  completed the purchase of
the operations and certain assets and liabilities of Pentacon,  Inc. The results
of  operations  of the  acquired  business  are  included  in  the  consolidated
financial  statements  from the date of  acquisition.  Net sales  and  operating
profit  for  the  acquired   business   were  $7.0  million  and  $0.4  million,
respectively,  and are included in the North America  geographic  market. In the
third quarter of 2001, due to a combination of increased  economic  softness and
continued  deterioration  of market  conditions  in the  communication  products
industry,  the Company incurred unusual restructuring and other charges of $31.7
million associated with reducing its workforce, closing or consolidating certain
facilities and exiting the Korean market.  In addition,  the Company recorded an
after-tax  gain of $0.8  million  in the  third  quarter  of 2002 for the  early
extinguishment of $50.3 million of its 7% zero-coupon convertible notes and $3.6
million of its 8% senior  notes  compared to a loss of $0.2 million in the third
quarter of 2001 for the early  extinguishment  of $6.0  million of the 8% senior
notes.

     The Company's net sales during the third quarter of 2002 decreased 17.8% to
$626.3  million  from $761.5  million in the same  period in 2001.  Net sales by
major geographic market are presented in the following table:

                                                  13 weeks ended
                                         -------------------------------
     (In millions)                       September 27,     September 28,
                                             2002              2001
                                         -------------     -------------
     North America                       $       496.5     $       601.1
     Europe                                       86.2             107.4
     Asia Pacific and Latin America               43.6              53.0
                                         --------------    -------------
                                         $        626.3    $       761.5
                                         ==============    =============

     Sales  declined  in  every  geographic  region  as  the  economic  softness
experienced in the first half of the year  continued in the third quarter.  When
compared to the corresponding  period in 2001, North America sales for the third
quarter  of 2002  decreased  17.4% to $496.5  million.  Sales  fell  across  all
customer  markets,  with enterprise,  wire and cable and integrated supply sales
down 10.5%, 13.3% and 44.8%, respectively. In 2001, sales included $22.2 million
of service provider sales of which $12.6 million and $9.6 million, respectively,
are now  included in wire and cable and  integrated  supply sales for that year.
Due to the  significant  fall in  spending in the  telecommunications  industry,
sales to the service provider market in 2002 were minimal.

     Europe  sales  decreased  19.7%  due to  declining  sales  in all  customer
markets. In 2001, sales for Europe included $5.4 million to the service provider
market which did not repeat in 2002. Excluding the effect of changes in exchange
rates, Europe sales decreased 28.7%.

     Asia  Pacific  and Latin  America  net sales were down 17.6% from the third
quarter of 2001, due to general economic softness in both regions. Excluding the
effect of changes in  exchange  rates,  Asia  Pacific  and Latin  America  sales
decreased 16.7%.

     Operating  income increased to $23.1 million in 2002 from an operating loss
of $10.0 million in the third quarter of 2001. In 2001,  due to a combination of
increased economic softness and continued  deterioration of market conditions in
the telecom and  technology  related  products  industry,  the Company  incurred
unusual  restructuring  and  other  charges  of $31.7  million  associated  with
reducing its workforce, closing or consolidating some facilities and exiting the
Korean market.  Operating income (loss) by major geographic  market is presented
in the following table:


                                                  13 weeks ended
                                         -------------------------------
     (In millions)                       September 27,     September 28,
                                             2002              2001
                                         -------------     -------------

     North America*                      $        23.8     $        (5.9)
     Europe*                                      (0.3)              1.6
     Asia Pacific and Latin America*              (0.4)             (5.7)
                                         -------------     -------------
                                         $        23.1     $       (10.0)
                                         =============     =============

     *The 13 weeks ended  September  28,  2001  includes  goodwill  amortization
expense of $2.1 million for North  America and $0.1 million for Asia Pacific and
Latin  America.  Additionally,  2001  includes  restructuring  costs  for  North
America,  Europe  and Asia  Pacific  and Latin  America of $23.1  million,  $2.3
million and $6.3 million, respectively.

     Excluding  2001 goodwill  amortization,  North America  reported  operating
income of $23.8  million for the third quarter of 2002 compared to a net loss of
$3.8 million in the  corresponding  period of 2001.  Gross margins  increased to
24.0%  in 2002  from  22.1%  for the same  period  of  2001.  In 2001,  sales to
integrated  supply  customers,  which have lower gross margins,  accounted for a
larger percentage of the overall sales mix. Excluding 2001 goodwill amortization
and  restructuring  costs,  operating  profit increased 23.3% in 2002 from $19.3
million  in  the   corresponding   period  of  2001.   Excluding  2001  goodwill
amortization and restructuring  costs,  operating margins increased to 4.8% from
3.2% in 2001. Operating expenses declined 15.9%, primarily due to a reduction in
headcount  and  facility   expenses   resulting  from  the  third  quarter  2001
restructuring  along with lower variable costs  associated  with the lower sales
volume. Headcount declined 11.7%.

     Europe  reported an operating  loss of $0.3 million in the third quarter of
2002 reflecting the decline in sales.  Excluding 2001 goodwill  amortization and
restructuring  costs,  Europe had net  operating  income of $3.9  million in the
corresponding  period of 2001.  Europe's  gross margins  increased from 24.8% in
2001,  to 25.0% in 2002,  as 2001  included  $5.4 million of low margin  service
provider sales.  While cost savings from the 2001  restructuring  were achieved,
operating  expenses declined by only 3.8% reflecting the minimal operating costs
incurred  on the 2001  service  provider  sales  and the  impact of  changes  in
exchange  rates. In addition,  due to the lower sales base in 2002,  fixed costs
are a greater percentage of the cost structure.  Excluding the effect of changes
in exchange rates,  operating expenses declined 11.4%. Changes in exchange rates
had a minimal effect on operating income.

     Excluding  2001 goodwill  amortization  of and  restructuring  costs,  Asia
Pacific and Latin America  operating  income  decreased $1.1 million,  from $0.7
million in the third quarter of 2001 to $0.4 million loss in 2002.  The decrease
in operating  profit is the result of a 17.6% decrease in sales partially offset
by a 9.5%  decrease in  operating  expenses  reflecting  the decline in variable
costs  associated  with the reduction in sales.  Changes in exchange rates had a
minimal effect on operating loss.

     Other, net income (expense) includes the following:

                                                  13 weeks ended
                                          -------------------------------
     (In millions)                        September 27,     September 28,
                                              2002              2001
                                          -------------     -------------

     Accounts receivable securitization   $        (0.6)    $        (1.7)
     Foreign exchange                              (0.2)             (1.3)
     Other                                         (1.2)             (0.2)
                                          -------------     -------------
                                          $        (2.0)    $        (3.2)
                                          =============      ============

     The consolidated tax provision on continuing  operations  increased to $7.2
million in 2002 from an income tax benefit of $8.0 million in the third  quarter
of 2001. As previously  mentioned,  due to a combination  of increased  economic
softness and continued  deterioration of market  conditions in the communication
products industry,  the Company incurred unusual restructuring and other charges
of $31.7 million in the third  quarter of 2001 which  generated a tax benefit of
$12.7  million.  The 2002  effective  tax rate is 40% compared to 40.5% in 2001.
Non-deductible  losses in certain foreign entities in 2002 offset the benefit of
no longer  having  non-deductible  goodwill  amortization  which was recorded in
2001.

     39 weeks  ended  September  27,  2002:  Net income  for the 39 weeks  ended
September  27, 2002 was $32.9  million  compared  with $26.9  million for the 39
weeks ended September 28, 2001. On September 20, 2002, the Company completed the
purchase of the operations and certain assets and liabilities of Pentacon,  Inc.
The  results  of  operations  of  the  acquired  business  are  included  in the
consolidated  financial  statements from the date of acquisition.  Net sales and
operating  profit for the acquired  business were $7.0 million and $0.4 million,
respectively,  and are included in the North America  geographic  market. In the
third quarter of 2001, due to a combination of increased  economic  softness and
continued  deterioration  of market  conditions  in the  communication  products
industry,  the Company incurred unusual restructuring and other charges of $31.7
million associated with reducing its workforce, closing or consolidating certain
facilities  and exiting the Korean  market.  The Company  recorded an  after-tax
extraordinary loss of $0.2 million in 2002 for the early extinguishment of $90.7
million of its 7%  zero-coupon  notes and $10.6  million of its 8% senior  notes
compared to a loss of $1.0 million in 2001 for the early extinguishment of $32.2
million  of the 8% senior  notes and debt  issuance  costs  associated  with the
cancellation of a $110.0 million revolving credit agreement due 2001.

     The  Company's  net sales  during the 39 weeks  ended  September  27,  2002
decreased 25.1% to $1,858.3  million from $2,481.6 million in the same period in
2001. Net sales by major geographic market are presented in the following table:

                                                  39 weeks ended
                                         -------------------------------
     (In millions)                       September 27,     September 28,
                                             2002              2001
                                         -------------     -------------
     North America                       $     1,476.9     $     1,920.1
     Europe                                      255.4             400.4
     Asia Pacific and Latin America              126.0             161.1
                                         -------------     -------------
                                         $     1,858.3     $     2,481.6
                                         =============     =============

     When compared to the corresponding  period in 2001, North America sales for
the 39 weeks ended September 27, 2002 decreased 23.1% to $1,476.9 million. Sales
fell across all customer markets, with enterprise, wire and cable and integrated
supply sales down 14.7%, 25.0% and 43.0%, respectively.  In 2001, sales included
$128.8  million of  service  provider  sales of which  $93.2  million  and $35.6
million,  respectively, are now included in wire and cable and integrated supply
sales  for  that  year.  Due  to  the  significant   fall  in  spending  in  the
telecommunications  industry,  sales to the service provider market in 2002 were
minimal.

     Europe  sales  decreased  36.2%  due to  declining  sales  in all  customer
markets.  2001 sales for Europe  includes $44.2 million to the service  provider
market  which did not  repeat in 2002.  Excluding  the  effects  of  changes  in
exchange rates, Europe sales declined by 38.8%.

     Asia Pacific and Latin America  sales for the 39 weeks ended  September 27,
2002 were down 21.7% from the  corresponding  period of 2001,  due to  continued
general  economic  softness in both  regions.  The effect of changes in exchange
rates on sales in these geographies was insignificant.

     Operating income for the 39 weeks ended September 27, 2002 decreased 20.3%,
or $16.8  million,  from $82.9 million in the  corresponding  period of 2001. In
2001,  due  to a  combination  of  increased  economic  softness  and  continued
deterioration  of  market  conditions  in the  telecom  and  technology  related
products industry,  the Company incurred unusual restructuring and other charges
of  $31.7  million   associated   with  reducing  its   workforce,   closing  or
consolidating some facilities and exiting the Korean market.

     Operating  income  (loss) by major  geographic  market is  presented in the
following table:

                                                  39 weeks ended
                                         -------------------------------
     (In millions)                       September 27,     September 28,
                                              2002             2001
                                         -------------     -------------
     North America*                      $        62.8     $        70.5
     Europe*                                       4.6              16.2
     Asia Pacific and Latin America*              (1.3)             (3.8)
                                         -------------      ------------
                                         $        66.1     $        82.9
                                         =============      ============

     *The 39 weeks ended  September  28,  2001  includes  goodwill  amortization
expense of $6.3  million  for North  America,  $0.2  million for Europe and $0.2
million  for  Asia  Pacific  and  Latin  America.  Additionally,  2001  includes
restructuring costs for North America, Europe and Asia Pacific and Latin America
of $23.1 million, $2.3 million and $6.3 million, respectively.

     Excluding 2001 goodwill amortization expense and restructuring costs, North
America  operating  income for the 39 weeks ended  September 27, 2002  decreased
38.0%  from  the  corresponding  period  in  2001.  Due to  competitive  pricing
pressures and a one-time high margin sale in 2001,  partially  offset by a lower
mix of low margin integrated supply sales,  North America gross margins declined
slightly to 23.5% in 2002 from 23.9% for the same period in 2001. Primarily as a
result of the decline in sales volume,  operating  margins  (excluding  goodwill
amortization and restructuring  costs) declined to 4.2% in 2002 from 5.2% in the
same  period in 2001.  The 2002  operating  income  includes a reversal  of $0.9
million of excess  restructuring  accruals.  Operating  expenses declined 20.3%,
primarily due to a reduction in headcount and facility  expenses  resulting from
the third quarter 2001 restructuring  along with lower variable costs associated
with the lower sales volume. Headcount declined 11.7%.

     Excluding  restructuring  costs  of  $1.4  million  in  2002  and  goodwill
amortization and restructuring  costs in 2001, Europe operating income decreased
67.8%  reflecting the decline in sales.  Europe's  gross margins  increased from
22.4% in 2001 to 26.4% in 2002,  as 2001  included  $44.2  million of low margin
service  provider  sales.  While cost savings from the 2001  restructuring  were
achieved,  operating  expenses  declined  by only 13.6%  reflecting  the minimal
operating  costs  incurred on the 2001 service  provider sales and the impact of
changes in exchange  rates.  In  addition,  due to the lower sales base in 2002,
fixed costs are a greater percentage of the cost structure. Excluding the effect
of changes in exchange  rates,  Europe  operating  expenses  declined  16.3% and
operating income declined 69.2%.

     Excluding 2001 goodwill  amortization and restructuring costs, Asia Pacific
and Latin America  operating  income  decreased $4.0 million,  from $2.7 million
income in the 39 weeks  ended  September  28, 2001 to $1.3  million  loss in the
corresponding  period of 2002.  Excluding a reversal of net excess restructuring
accruals of $0.5 million in the second  quarter of 2002,  Asia Pacific and Latin
America  would have lost $1.8 million in the 39 weeks ended  September  27, 2002
due to the significant decline in sales. Changes in exchange rates had a minimal
effect on operating income.

     Other, net income (expense) includes the following:

                                                        39 weeks ended
                                                -------------------------------
   (In millions)                                September 27,     September 28,
                                                    2002              2001
                                                -------------     -------------

   Gain on sale of fixed assets and securities  $         3.3     $           -
   Accounts receivable securitization                    (1.5)             (9.1)
   Foreign exchange                                       0.2              (2.3)
   Other                                                 (1.1)                -
                                                -------------     -------------
                                                $         0.9     $       (11.4)
                                                =============     =============

     The consolidated tax provision on continuing  operations increased to $22.0
million in 2002 from $18.9 million in 2001. As  previously  mentioned,  due to a
combination of increased economic softness and continued deterioration of market
conditions in the communication  products industry, the Company incurred unusual
restructuring  and other  charges of $31.7  million in the third quarter of 2001
which  generated a tax benefit of $12.7 million.  The 2002 effective tax rate is
40.0%  compared  to 40.5% in 2001.  Non-deductible  losses  in  certain  foreign
entities in 2002 offset the benefit of no longer having non-deductible  goodwill
amortization which was recorded in 2001.


Item 4. Controls and Procedures

     Within the 90 day period  prior to the filing of this  report,  evaluations
were  carried  out  under  the  supervision  and with the  participation  of the
Company's management,  including our Chief Executive Officer and Chief Financial
Officer,  of the  effectiveness  of the design and  operation of our  disclosure
controls and  procedures (as defined in Rule 13a-14 (c) and 15d-14 (c) under the
Securities  Exchange  Act of 1934).  Based  upon  those  evaluations,  the Chief
Executive  Officer and Chief  Financial  Officer  concluded  that the design and
operation  of these  disclosure  controls  and  procedures  were  effective.  No
significant  changes  have been made in our  internal  controls  or in the other
factors that could significantly affect these controls subsequent to the date of
the evaluations.


                           PART II. OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K

(a)  Exhibits

        99.1  Robert  W.  Grubbs,   President  and  Chief   Executive   Officer,
              Certification  Pursuant  to 18 U.S.C.  Section  1350,  as  adopted
              pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

        99.2  Dennis  J.  Letham,   Senior  Vice  President  Finance  and  Chief
              Financial  Officer,  Certification  Pursuant to 18 U.S.C.  Section
              1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act
              of 2002.

(b)  Reports on Form 8-K

     On  September  20,  2002,  the Company  filed a Current  Report on Form 8-K
announcing  the  completion  of the  purchase  of the  operations  and assets of
Pentacon, Inc.


                                   SIGNATURES

Pursuant  to the  requirements  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.

                                           ANIXTER INTERNATIONAL INC.

Date: November 7, 2002          By:         /s/ Robert W. Grubbs
                                      -----------------------------------------
                                                Robert W. Grubbs
                                       President and Chief Executive Officer

Date: November 7, 2002          By:        /s/ Dennis J. Letham
                                     ------------------------------------------
                                               Dennis J. Letham
                                         Senior Vice President - Finance
                                           and Chief Financial Officer


               President and Chief Executive Officer Certification

I, Robert W. Grubbs, certify that:

(1)      I  have  reviewed  this  quarterly  report  on  Form  10-Q  of  Anixter
         International Inc.;

(2)      Based on my  knowledge,  this  quarterly  report  does not  contain any
         untrue  statement of a material  fact or omit to state a material  fact
         necessary to make the statements made, in light of circumstances  under
         which such  statements  were made, not  misleading  with respect to the
         period covered by this quarterly report;

(3)      Based on my knowledge,  the financial  statements,  and other financial
         information  included in this quarterly  report,  fairly present in all
         material  respects the financial  condition,  results of operations and
         cash flows of the  registrant as of, and for, the periods  presented in
         this quarterly report;

(4)      The registrant's  other  certifying  officers and I are responsible for
         establishing  and  maintaining  disclosure  controls and procedures (as
         defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
         we have:

         a)       designed  such  disclosure  controls and  procedures to ensure
                  that  material   information   relating  to  the   registrant,
                  including its consolidated  subsidiaries,  is made known to us
                  by others  within  those  entities,  particularly  during  the
                  period in which this quarterly report is being prepared;

         b)       evaluated the  effectiveness  of the  registrant's  disclosure
                  controls and  procedures  as of a date within 90 days prior to
                  the filing  date of this  quarterly  report  (the  "Evaluation
                  Date"); and

         c)       presented in this quarterly  report our conclusions  about the
                  effectiveness of the disclosure  controls and procedures based
                  on our evaluation as of the Evaluation Date;

(5)      The registrant's other certifying officers and I have disclosed,  based
         on our most recent  evaluation,  to the  registrant's  auditors and the
         audit  committee  of  registrant's   board  of  directors  (or  persons
         performing the equivalent functions):

         a)       all  significant  deficiencies  in the design or  operation of
                  internal   controls   which   could   adversely   affect   the
                  registrant's ability to record, process,  summarize and report
                  financial  data  and  have  identified  for  the  registrant's
                  auditors any material weaknesses in internal controls; and

         b)       any fraud,  whether or not material,  that involves management
                  or  other  employees  who  have  a  significant  role  in  the
                  registrant's internal controls; and

(6)      The registrant's other certifying officers and I have indicated in this
         quarterly  report  whether there were  significant  changes in internal
         controls or in other factors that could  significantly  affect internal
         controls  subsequent  to  the  date  of  our  most  recent  evaluation,
         including   any   corrective   actions   with  regard  to   significant
         deficiencies and material weaknesses.


November 7, 2002                       /s/ Robert W. Grubbs
                                     -------------------------------------------
                                           Robert W. Grubbs
                                           President and Chief Executive Officer





                       Senior Vice President - Finance and
                      Chief Financial Officer Certification


I, Dennis J. Letham, certify that:

(1)      I  have  reviewed  this  quarterly  report  on  Form  10-Q  of  Anixter
         International Inc.;

(2)      Based on my  knowledge,  this  quarterly  report  does not  contain any
         untrue  statement of a material  fact or omit to state a material  fact
         necessary to make the statements made, in light of circumstances  under
         which such  statements  were made, not  misleading  with respect to the
         period covered by this quarterly report;

(3)      Based on my knowledge,  the financial  statements,  and other financial
         information  included in this quarterly  report,  fairly present in all
         material  respects the financial  condition,  results of operations and
         cash flows of the  registrant as of, and for, the periods  presented in
         this quarterly report;

(4)      The registrant's  other  certifying  officers and I are responsible for
         establishing  and  maintaining  disclosure  controls and procedures (as
         defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
         we have:

         a)       designed  such  disclosure  controls and  procedures to ensure
                  that  material   information   relating  to  the   registrant,
                  including its consolidated  subsidiaries,  is made known to us
                  by others  within  those  entities,  particularly  during  the
                  period in which this quarterly report is being prepared;

         b)       evaluated the  effectiveness  of the  registrant's  disclosure
                  controls and  procedures  as of a date within 90 days prior to
                  the filing  date of this  quarterly  report  (the  "Evaluation
                  Date"); and

         c)       presented in this quarterly  report our conclusions  about the
                  effectiveness of the disclosure  controls and procedures based
                  on our evaluation as of the Evaluation Date;

(5)      The registrant's other certifying officers and I have disclosed,  based
         on our most recent  evaluation,  to the  registrant's  auditors and the
         audit  committee  of  registrant's   board  of  directors  (or  persons
         performing the equivalent functions):

         a)       all  significant  deficiencies  in the design or  operation of
                  internal   controls   which   could   adversely   affect   the
                  registrant's ability to record, process,  summarize and report
                  financial  data  and  have  identified  for  the  registrant's
                  auditors any material weaknesses in internal controls; and

         b)       any fraud,  whether or not material,  that involves management
                  or  other  employees  who  have  a  significant  role  in  the
                  registrant's internal controls; and

(6)      The registrant's other certifying officers and I have indicated in this
         quarterly  report  whether there were  significant  changes in internal
         controls or in other factors that could  significantly  affect internal
         controls  subsequent  to  the  date  of  our  most  recent  evaluation,
         including   any   corrective   actions   with  regard  to   significant
         deficiencies and material weaknesses.


November 7, 2002                       /s/ Dennis J. Letham
                                     -------------------------------------------
                                           Dennis J. Letham
                                           Senior Vice President-Finance and
                                           Chief Financial Officer