1


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                  FORM 10-Q/A

                       AMENDMENT TO APPLICATION OR REPORT
                  FILED PURSUANT TO SECTION 12, 13 OR 15(D) OF
                      THE SECURITIES EXCHANGE ACT OF 1934

                                ITEL CORPORATION
               (EXACT NAME OF REGISTRANT AS SPECIFIED IN CHARTER)

                                AMENDMENT NO. 1

  The undersigned registrant hereby amends the following items, financial
statements, exhibits or other portions of its Quarterly Report on Form 10-Q for
the quarter ended June 30, 1994, as set forth in the pages attached hereto:

   PART I.

   Item 1.  Condensed Consolidated Financial Statements.

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

  Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this amendment to be signed on its behalf by the
undersigned, thereunto duly authorized.

              ITEL CORPORATION



              /s/ JAMES E. KNOX
              James E. Knox,
              Senior Vice President
              General Counsel and Secretary



March 9, 1995 
   2

                         PART I.  FINANCIAL INFORMATION
                                ITEL CORPORATION
                            CONDENSED BALANCE SHEETS
                                 (IN THOUSANDS)




                                                                                                 JUNE 30, 1994 (UNAUDITED)
                                                         CONSOLIDATED                             SUPPLEMENTAL INFORMATION  
                                             ------------------------------------             ------------------------------
                                                JUNE 30,          DECEMBER 31,                                      ALL
                                                  1994                1993                       ANIXTER           OTHER
                                             --------------     ----------------                 -------           -----
                                               (UNAUDITED)    (RESTATED-SEE NOTE 1)
                                                              
                                                                                                     
Current assets:
   Cash and equivalents                      $     61,200         $    31,000                    $ 12,500         $ 48,700
   Accounts receivable (net of
      allowances for doubtful
      accounts of $4,800 and
      $6,200, respectively                        292,500             284,000                     291,900              600
   Inventories, primarily
      finished goods                              258,000             322,200                     258,000                -
   Other assets                                     6,100               7,000                       5,000            1,100
                                               ----------          ----------                   ---------        ---------

      Total current assets                        617,800             644,200                     567,400           50,400





Property, at cost                                  60,900              68,500                      58,700            2,200
Accumulated depreciation                          (30,600)            (36,100)                    (28,400)          (2,200)
                                               ----------          ----------                   ---------        --------- 

   Net property                                    30,300              32,400                      30,300                -

Goodwill (net of accumulated
   amortization of $42,500 and
   $58,400, respectively)                         190,900             286,200                     190,900                -
Discontinued and assets held
   for sale, net                                  267,500             270,900                           -          267,500
Marketable equity securities
   available-for-sale (cost of
   $75,600 and $163,000,
   respectively)                                   75,600             126,400                           -           75,600
Investment in ANTEC                                56,100                   -                           -           56,100
Other assets                                       11,100              20,500                       3,400            7,700
                                               ----------          ----------                   ---------        ---------

                                               $1,249,300          $1,380,600                   $ 792,000        $ 457,300
                                               ==========          ==========                   =========        =========




See accompanying notes to the condensed consolidated financial statements.
Supplemental consolidating data are shown for Anixter and All other.
Transactions between Anixter and All other have been eliminated from the
consolidated columns.





                                       2
   3

                                ITEL CORPORATION
                            CONDENSED BALANCE SHEETS
                                 (IN THOUSANDS)




                                                                                                 JUNE 30, 1994 (UNAUDITED)
                                                         CONSOLIDATED                             SUPPLEMENTAL INFORMATION   
                                             ------------------------------------             -------------------------------
                                                JUNE 30,          DECEMBER 31,                                       ALL
                                                  1994                1993                       ANIXTER            OTHER
                                             --------------     ----------------                 -------            -----
                                               (UNAUDITED)    (RESTATED-SEE NOTE 1)
                                                                                                                    
Current liabilities:
  Accounts payable                             $  187,200         $  173,200                   $  160,600        $   26,600        
  Accrued expenses                                 68,000            114,100                       54,400            13,600
                                               ----------         ----------                   ----------        ----------

          Total current liabilities               255,200            287,300                      215,000            40,200

Income taxes, net, primarily deferred             127,000             99,600                      (17,400)          144,400
Other liabilities                                  12,300             12,300                       10,700             1,600

Intercompany payable
   (receivable)                                         -                  -                       51,100           (51,100)
Long-term debt - subsidiaries                     262,900            206,300                      262,900                 -
               - Corporate                        167,500            288,500                            -           167,500
                                               ----------         ----------                   ----------        ----------

          Total liabilities                       824,900            894,000                      522,300           302,600

Minority interest                                   7,700             81,300                        5,300             2,400

Stockholders' equity:
   Common stock                                    32,200             33,000                          300            31,900
   Capital surplus                                351,200            383,500                      331,400            19,800
   Retained earnings                               40,600             22,400                      (61,400)          102,000
   Cumulative translation
     adjustments                                   (7,300)            (9,900)                      (5,900)           (1,400)
                                               ----------         ----------                   ----------        ----------
                                                  416,700            429,000                      264,400           152,300
   Unrealized losses on marketable
     equity securities available-for sale
     (net of deferred income tax benefit)               -            (23,700)                           -                 -
                                               ----------         ----------                   ----------        ----------

          Total stockholders' equity              416,700            405,300                      264,400           152,300

                                               $1,249,300         $1,380,600                   $  792,000        $  457,300
                                               ==========         ==========                   ==========        ==========






See accompanying notes to the condensed consolidated financial statements.
Supplemental consolidating data are shown for Anixter and All other.
Transactions between Anixter and All other have been eliminated from the
consolidated columns.





                                       3
   4

                                ITEL CORPORATION
                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)



                                                                    THREE-MONTH PERIODS                   SIX-MONTH PERIODS
                                                                      ENDED JUNE 30,                        ENDED JUNE 30,    
                                                                 -----------------------               -----------------------
                                                                 1994               1993               1994              1993  
                                                               --------           --------           --------          --------
                                                                            (RESTATED-SEE NOTE 1)              (RESTATED-SEE NOTE 1)

                                                                                                           
Revenues                                                       $ 422,900         $ 438,000         $ 785,700          $  831,100

Cost of operations                                              (404,700)         (418,400)         (752,300)           (794,500)
Amortization of goodwill                                          (1,500)           (2,100)           (3,000)             (4,200)
                                                               ---------         ---------         ---------          ----------
Operating income                                                  16,700            17,500            30,400              32,400

Interest expense and other, net                                   (6,300)          (17,900)          (14,000)            (33,700)
Non-recurring item - ANTEC offering                               48,200                 -            48,200                   -
Equity earnings in ANTEC                                           2,600                 -             5,400                   -
Marketable equity securities losses                              (34,400)                -           (39,600)                  -
                                                               ---------         ---------         ---------          ----------
Income (loss) from continuing
  operations before income taxes                                  26,800              (400)           30,400              (1,300)

Income tax (expense) benefit                                     (10,000)           (1,300)          (10,900)             (2,200)
                                                               ---------         ---------         ---------          ----------
Income (loss) from continuing
  operations                                                      16,800            (1,700)           19,500              (3,500)

Loss from discontinued
  operations (net of related taxes)                                 (400)           (1,400)           (1,300)             (4,700)
                                                               ---------         ---------         ---------          ----------
Net income (loss)                                                 16,400            (3,100)           18,200              (8,200)
Preferred stock dividends
  and amortization                                                     -            (1,500)                -              (3,000)
                                                               ---------         ---------         ---------          ----------
Income (loss) applicable to common stock                       $  16,400         $  (4,600)        $  18,200           $ (11,200)
                                                               =========         =========         =========           =========
Income (loss) per common and common
  equivalent share:
    Continuing operations                                      $     .51         $    (.11)        $     .59           $    (.23)
    Net income (loss)                                          $     .50         $    (.16)        $     .55           $    (.39)
                                                               =========         =========         =========           =========
Weighted average common and
  common equivalent shares                                        33,030            28,667            33,123              28,548
                                                               =========         =========         =========           =========





      See accompanying notes to the condensed consolidated financial statements.





                                       4
   5

                                ITEL CORPORATION
                  SUPPLEMENTAL CONDENSED STATEMENTS OF INCOME
                       THREE-MONTH PERIODS ENDED JUNE 30,      
                                  (UNAUDITED)
                                 (IN THOUSANDS)




                                           ANIXTER                          ANTEC                           ALL OTHER       
                                   -----------------------         ----------------------            -----------------------
                                    1994             1993            1994            1993              1994                1993
                                    ----             ----            ----            ----              ----                ----
                                                                                                              (Restated-See Note 1) 
                                                                                                  
Revenues                          $ 422,900       $ 328,200           N/A          $ 109,800         $        -       $         -

Cost of operations                 (403,700)       (313,000)                        (103,700)            (1,000)           (1,700)
Amortization of
  goodwill                           (1,500)         (1,400)                            (700)                 -                 -
                                  ---------       ---------                        ---------         ----------       -----------   
Operating income (loss)              17,700          13,800                            5,400             (1,000)           (1,700)

Interest expense
  and other, net                     (4,200)         (6,000)                          (1,100)            (2,100)          (10,800)
Non-recurring items, net                  -               -                                -             48,200                 -
Equity earnings in ANTEC                  -               -                                -              2,600                 -
Marketable equity
  securities loss                         -               -                                -            (34,400)                -
                                  ---------       ---------                        ---------         ----------       -----------   
Income (loss) from
  continuing operations
  before income taxes                13,500           7,800                            4,300             13,300           (12,500)

Income tax (expense)
  benefit                            (6,200)         (4,300)                          (2,000)            (3,800)            5,000
                                  ---------       ---------                        ---------         ----------       -----------   
Income (loss) from
  continuing operations               7,300           3,500                            2,300              9,500            (7,500)

Loss from discontinued
  operations (net of
  related taxes)                          -               -                                -               (400)           (1,400)
                                  ---------       ---------                        ---------         ----------       -----------   
Net income (loss)                 $   7,300       $   3,500                        $   2,300         $    9,100       $    (8,900)
                                  =========       =========                        =========         ==========       ===========



See accompanying notes to the condensed consolidated financial statements.
Supplemental consolidating data are shown for Anixter, ANTEC and All Other.
Transactions between Anixter, ANTEC and All Other have been eliminated from the
consolidated columns.





                                       5
   6


                                ITEL CORPORATION
                SUPPLEMENTAL CONDENSED STATEMENTS OF OPERATIONS
                        SIX-MONTH PERIODS ENDED JUNE 30,
                                  (UNAUDITED)
                                 (IN THOUSANDS)






                                                      ANIXTER                     ANTEC                             ALL OTHER       
                                            --------------------------      ---------------------           ------------------------
                                                1994             1993         1994           1993           1994           1993
                                                ----             ----        -----           ----           ----           ----
                                                                                                               (Restated-See Note 1)
                                                                                                    
Revenues                                      $ 785,700       $ 626,500       N/A          $ 204,600     $      -     $        -
                                      
Cost of operations                             (750,200)       (597,900)                    (193,100)      (2,100)        (3,500)
Amortization of goodwill                         (3,000)         (2,800)                      (1,400)           -              -
                                              ---------       ---------                    ---------     --------     ----------
Operating income (loss)                          32,500          25,800                       10,100       (2,100)        (3,500)
                                      
Interest expense and other, net,                 (8,100)        (10,900)                      (2,000)      (5,900)       (20,800)
Non-recurring item, net                               -               -                            -       48,200              -
Equity earnings in ANTEC                              -               -                            -        5,400              -
Marketable equity securities losses                   -               -                            -      (39,600)             -
                                              ---------       ---------                    ---------     --------     ----------
Income (loss) from continuing         
  operations before income taxes                 24,400          14,900                        8,100        6,000        (24,300)
                                      
Income tax (expense) benefit                    (10,900)         (8,000)                      (3,900)           -          9,700
                                              ---------       ---------                    ---------     --------     ----------
Income (loss) from continuing         
  operations                                     13,500           6,900                        4,200        6,000        (14,600)
                                              ---------       ---------                    ---------     --------     ----------
Loss from discontinued opera-         
  tions (net of related taxes)                        -               -                           -        (1,300)        (4,700)
                                      
Net income (loss)                             $  13,500       $   6,900                    $   4,200     $  4,700     $  (19,300)
                                              =========       =========                    =========     ========     ==========    

                                      




See accompanying notes to the condensed consolidated financial statements.
Supplemental consolidating data are shown for Anixter, ANTEC and All Other.
Transactions between Anixter, ANTEC and All Other have been eliminated from the
consolidated columns.





                                       6
   7

                                ITEL CORPORATION
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS        
                                  (UNAUDITED)
                                 (IN THOUSANDS)


                                                                                        SIX-MONTH PERIODS
                                                                                          ENDED JUNE 30,    
                                                                                     -----------------------
                                                                                    1994                 1993 
                                                                                   ------               ------
                                                                                                (RESTATED-SEE NOTE 1)
                                                                                               
Operating activities:
   Income (loss) from continuing operations                                       $ 19,500             $  (3,500)
   Adjustments to reconcile income (loss) from continuing operations
      to net cash used by continuing operating activities:
         Depreciation                                                                4,400                 5,000
         Amortization of goodwill                                                    3,000                 4,200
         Deferred income tax expense                                                10,700                     -
         Non-recurring item                                                        (48,200)                    -
         Marketable equity securities losses                                        39,600                     -
         Equity earnings in ANTEC                                                   (5,400)
         Other, net                                                                  5,900                10,500
         Changes in assets and liabilities, net of effects of
            acquisitions and asset purchases                                       (61,500)              (51,700)
                                                                                 ---------             --------- 
      Net cash used by continuing operating activities                             (32,000)              (35,500)
   Discontinued operations, net                                                      2,100                56,700
                                                                                 ---------             ---------
      Net cash provided (used) by operating activities                             (29,900)               21,200

Investing activities:
   Sales of marketable equity securities                                            47,800                     -
   Purchases of property, net                                                       (7,700)               (5,000)
   Sale of (investment in) ANTEC                                                    82,800                     -
   Receipts from and (advances to) Q-TEL                                             7,600               (19,000)
   Other, net                                                                            -                (9,900)
                                                                                 ---------             --------- 
         Net investing activities                                                  130,500               (33,900)
                                                                                 ---------             --------- 
         Net cash provided before financing activities                             100,600               (12,700)

Financing activities:
   Borrowings                                                                      725,200               338,600
   Reductions in borrowings                                                       (784,000)             (331,300)
   Proceeds from issuance of common stock                                            5,200                14,200
   Purchases of treasury stock                                                     (13,200)                    -
   Other, net                                                                       (3,600)               (6,500)
                                                                                 ---------             --------- 
      Net financing activities                                                     (70,400)               15,000
                                                                                 ---------             ---------
Cash provided                                                                       30,200                 2,300
Cash and equivalents at beginning of period                                         31,000                22,000
                                                                                 ---------             ---------
Cash and equivalents at end of period                                             $ 61,200             $  24,300
                                                                                 =========             =========
                                                                                                      
Supplemental cash flow information:
   Interest paid (including allocations to
      discontinued operations) during the period                                  $ 33,100             $  48,600
                                                                                 =========             =========
   Income taxes paid during the period                                            $  1,600             $   2,200
                                                                                 =========             =========
 

      See accompanying notes to the condensed consolidated financial statements.





                                       7
   8


                                ITEL CORPORATION
            NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)


NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of presentation:  The accompanying condensed consolidated financial
statements should be read in conjunction with the consolidated financial
statements included in Itel Corporation's ("Itel") Annual Report on Form 10-K
for the year ended December 31, 1993.  The condensed 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 condensed consolidated financial statements for the
periods shown.

Principles of consolidation:  The condensed consolidated financial statements
include the accounts of Itel and its subsidiaries (collectively "the Company")
after elimination of intercompany transactions.

Reclassifications:  Due to the May 1994 sale of ANTEC common stock (see Note
4), the 1994 consolidated financial statements and related notes reflect ANTEC
Corporation and its subsidiaries (collectively "ANTEC") as an equity
investment.  All prior consolidated financial statements and related notes
reflect ANTEC as a consolidated subsidiary of Itel.  The 1993 consolidated
financial statements and related notes have been reclassified to reflect the
Company's investment in its Rail car leasing business as discontinued
operations (see Note 2).


NOTE 2.  DISCONTINUED AND ASSETS HELD FOR SALE

On July 25, 1994, Itel sold substantially all its remaining interests in its
fleet of railcars for $35 million in cash and $169.5 million in notes
receivable for an aggregate purchase price of $204.5 million. The notes
receivable will not be due until the end of 1998 and interest can be deferred
until that time at the election of the obligors.  The net gain from this
transaction is estimated to exceed $200 million.






                                       8
   9


The finance business of Signal Capital Corporation ("Signal Capital") has been
included as assets held for sale since acquisition in 1988.  The finance
business is being liquidated and no material amounts of new loans or
investments are being made by Signal Capital.  Since the date of acquisition,
the portfolio has been reduced from $1.44 billion to $165 million at June 30,
1994.  Proceeds were used to repay indebtedness.


NOTE 3.  MARKETABLE EQUITY SECURITIES LOSSES

In the second quarter of 1994, the Company wrote down the value of its
investment in marketable equity securities by $34.4 million.  Also in the first
quarter of 1994, the Company recorded a $5.2 million pre-tax loss on the sale
of its investment in Catellus Development Corporation ("Catellus").


NOTE 4.  NON-RECURRING ITEM - ANTEC OFFERING

Non-recurring items reflect a $48 million pre-tax gain on the ANTEC Offering
relating to the May 1994 public offering of shares of common stock of ANTEC
(the "ANTEC Offering").  Itel provided deferred taxes relating to the
recognized pre-tax book gain.  Itel sold 4.0 million shares of ANTEC common
stock at $21.75 per share.  Net proceeds from the ANTEC Offering were
approximately $83 million.  As a result of the ANTEC Offering, Itel's ownership
of ANTEC common stock was reduced from 53% to 33%.





                                       9
   10

                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS


FINANCIAL LIQUIDITY AND CAPITAL RESOURCES

SALE OF RAIL CAR LEASING BUSINESS:   On July 25, 1994, Itel sold substantially
all its remaining interests in its fleet of railcars for $35 million in cash
and $169.5 million in notes receivable for an aggregate purchase price of
$204.5 million.  The notes receivable will not be due until the end of 1998 and
interest can be deferred until that time at the election of the obligors.  The
net gain from this transaction is estimated to exceed $200 million.  Results of
operations reflect the Rail car leasing business as discontinued operations.

ANTEC PUBLIC OFFERING:   In May 1994, Itel completed a public offering of
shares of common stock of ANTEC.  Itel sold 4.0 million shares at $21.75 per
share.  Net proceeds from the ANTEC Offering were approximately $83 million.
As a result of the ANTEC Offering, Itel's ownership of ANTEC common stock was
reduced from 53% to 33%.

LIQUIDATION OF SIGNAL CAPITAL:  Signal Capital has been classified as assets
held for sale since its acquisition in 1988.  The finance business is being
liquidated and no material amounts of new loans or investments are being made
by Signal Capital.  Since the date of acquisition the portfolio has been
reduced from $1.44 billion to $165 million at June 30, 1994, including a
reduction of approximately $10 million in 1994.

CASH FLOW:  Due to the May 1994 sale of ANTEC common stock, the 1994
consolidated financial statements and related notes reflect ANTEC as an equity
investment.  All prior consolidated financial statements and related notes
reflect ANTEC as a consolidated subsidiary of Itel.





                                       10
   11

Consolidated net cash used by continuing operating activities was ($32.0)
million for the first six months of 1994 compared to ($35.5) million for the
same period in 1993.  Cash used by continuing operating activities in both
periods reflect substantial working capital investment resulting from high
sales volume at Anixter Inc. ("Anixter"). Consolidated cash provided (used) for
net investing activities was $130.5 million for the first six months of 1994
versus ($33.9) million for the same period in 1993.  Consolidated investing
activities in 1994 include approximately $82.8 million of proceeds from the
ANTEC Offering and approximately $47.8 million from the sale of the Company's
investment in Catellus.  The 1993 period reflects a $19.0 million investment in
Q-TEL S.A. de C.V. of Mexico ("Q-TEL").  Consolidated cash provided (used) by
net financing activities was ($70.4) million for the first six months of 1994
in comparison to $15.0 million for the first six months of 1993.  The
consolidated net financing activities in the 1994 period reflect significant
repayment of subordinated and senior debt using proceeds from the ANTEC
Offering and the sale of the Company's investment in Catellus.  Cash from
discontinued operations, net was $2.1 million for the first six months of 1994
versus $56.7 million for the same period in 1993.  Cash from discontinued
operations in both periods reflects cash received principally from the
reduction of Signal Capital assets which are held for sale.

Based upon discussions with financial analysts and similar disclosures provided
by competitors of Itel's businesses, the Company considers operating income
before amortization of goodwill and operating income plus depreciation and
amortization of goodwill ("cash flow") to be meaningful and readily comparable
measures of Itel's relative performance.  Cash flow by the Company's major
business segments is presented in the following table.  Consolidated results in
1993 included ANTEC, while 1994 consolidated results present ANTEC as an equity
investment.  Itel reduced its





                                       11
   12

interest in ANTEC to approximately 33% of ANTEC's outstanding shares in 1994,
with a substantial impact on the comparability of consolidated cash flow.


                                                                     SIX-MONTH PERIODS
                                                                       ENDED JUNE 30,
                                                                       --------------
                                                                   1994            1993
                                                                   ----            ----
                                                                       (IN MILLIONS)
                                                                       -------------
                                                                           
Anixter                                                            $39.9         $32.5
All other                                                           (2.1)         (3.5)
                                                                   -----         ----- 
                                                                    37.8          29.0
ANTEC                                                                N/A          12.6
                                                                   -----         -----
                                                                   $37.8         $41.6
                                                                   =====         =====


FINANCINGS:  In March 1994, the Company increased Anixter's secured revolving
line of credit to $345 million, lowered the interest rate spreads and extended
the expiration to 1997.  The revolving line of credit is non-recourse to Itel
and may be extended for two additional one-year periods at the option of the
lenders.


DEBT MATURITIES AND REPAYMENTS:   In the first six months of 1994, the Company
retired $100 million of the Corporate Term Loan.  This loan is secured by the
Company's investments in the capital stock of Anixter, ANTEC and Signal Capital
and its investment in marketable equity securities.

In the first six months of 1994 and 1993, respectively, the Company retired
approximately $221 million and $75 million of the face value of subordinated
debt at Itel.  

NET OPERATING LOSS CARRYFORWARDS:  To the extent of certain taxable income 
realized by the Company, liquidity is enhanced by potential tax benefits. 
As of December 31, 1993, the Company had cumulative net operating loss ("NOL")
carryforwards for Federal income tax purposes of approximately $345 million
expiring principally in 1995 through 2007, and investment tax-credit ("ITC")
carryforwards of approximately $16 million





                                       12
   13

expiring in 1994 through 2001.  Certain of these carryforwards have not been
examined by the Internal Revenue Service and, therefore, may be subject to
adjustment.  The availability of NOL and ITC carryforwards to reduce the
Company's future Federal income tax liability is subject to various limitations
under the Internal Revenue Code of 1986, as amended.

The July sale of Itel's fleet of railcars will generate a taxable gain for
Federal income tax purposes of approximately $500 million, which, when combined
with the other items of taxable income and loss projected to occur in 1994, is
expected to fully exhaust the aforementioned carryovers (see Note 2 of the
Notes to the Condensed Consolidated Financial Statements).


OTHER LIQUIDITY CONSIDERATIONS:  Certain debt agreements entered into by Itel's
subsidiaries contain various restrictions including restrictions on payments to
Itel.  Such restrictions have not had nor are expected to have an adverse
impact on Itel's ability to meet its cash obligations.


CAPITAL EXPENDITURES AND ACQUISITIONS

Consolidated capital expenditures were $8.0 million and $5.0 million for the
first six months of 1994 and 1993, respectively.

RESULTS OF OPERATIONS

On July 25, 1994, Itel sold substantially all its remaining interests in its
fleet of rail cars.  Results of operations reflect the Rail car leasing
business as discontinued operations.

In May 1994, Itel sold in a public offering 4.0 million shares of common stock
of ANTEC.  As a result of the ANTEC Offering, Itel's ownership of ANTEC common
stock was





                                       13
   14

reduced from 53% to approximately 33%.  Due to the above sale of ANTEC common
stock, all 1994 financial information reflects ANTEC as an equity investment.
All prior financial information reflects ANTEC as a consolidated subsidiary of
Itel.

QUARTER ENDED JUNE 30, 1994:  Income from continuing operations for the second
quarter of 1994 was $16.8 million compared with a loss of ($1.7) million in the
second quarter of 1993.  Results in 1994 include a $48.2 million pre-tax gain
on the ANTEC Offering and a ($34.4) million pre-tax charge associated with the
write-down of the Company's investment in marketable equity securities.  Net
income (loss) was $16.4 million and ($3.1) million in the second quarter of
1994 and 1993, respectively.

Anixter's revenues during the second quarter of 1994 increased 29% to $422.9
million from $328.2 million in 1993 resulting from the continued growth of the
U.S. wiring systems business and continued penetration in the expansion
countries.  ANTEC revenues, which were reflected in the consolidated results in
1993 but not in 1994, increased 30% to $143.1 million in the second of 1994
from $109.8 million in 1993 due to 1994 acquisitions and international growth.

Anixter operating income before amortization of goodwill increased 26% to $19.2
million from $15.2 million due primarily to significantly improved volume and
earnings in the U.S. and Canada.  ANTEC operating income before amortization of
goodwill, which was reflected in the consolidated results in 1993 but not in
1994, increased 84% to $11.2 million from $6.1 million in the second quarter of
1993 due to increased volume.

Consolidated net interest expense and other for the second quarter declined to
$6.3 million from $17.9 million in 1993 due primarily to the use of proceeds
from the continued monetization of Itel's non-core assets to significantly
reduce high-cost subordinated debt.





                                       14
   15

SIX MONTHS ENDED JUNE 30, 1994:  Income from continuing operations for the
first six months of 1994 was $19.5 million compared with a loss of ($3.5)
million in the first six months of 1993.  Results in 1994 include a $48.2
million pre-tax gain on the ANTEC Offering and a ($34.4) million pre-tax charge
associated with the write-down of the Company's investment in marketable equity
securities.  Results in 1994 also include a pre-tax loss of ($5.2) million
relating to the sale of the Company's investment in Catellus.  Net income
(loss) was $18.2 million and ($8.2) million in the first six months of 1994 and
1993, respectively.

Anixter's revenues during the first six months of 1994 increased 25% to $785.7
million from $626.5 million in 1993 resulting from the continued growth of the
U.S. wiring systems business and continued penetration in the expansion
countries.  ANTEC revenues, which were reflected in the consolidated results in
1993 but not in 1994, increased 37% to $280.8 million in the first six months
of 1994 from $204.6 million in 1993 due to 1994 acquisitions and international
growth.

Anixter operating income before amortization of goodwill increased 24% to $35.5
million from $28.6 million due primarily to significantly improved volume and
earnings in the U.S. and Canada.  ANTEC operating income before amortization of
goodwill, which was reflected in the consolidated results in 1993 but not in
1994, increased 91% to $22.0 million from $11.5 million in the first six months
of 1993 due to increased volume.

Consolidated net interest expense and other for the first six months declined
to $14.0 million from $33.7 million in 1993 due primarily to the use of
proceeds from the continued monetization of Itel's non-core assets to
significantly reduce high-cost subordinated debt.





                                       15
   16

                          PART II.  OTHER INFORMATION

ITEM 6.                              EXHIBITS AND REPORTS ON FORM 8-K

           (a)    Exhibits

                  10.1 (a) (i)      Note, dated July 25, 1994, from SCAP
                                    Associates, L.L.C. to Itel Rail Holdings 
                                    Corporation.

                           (ii)     Guaranty of that Note, dated July 25, 1994,
                                    in favor of Continental Bank and Itel Rail
                                    Holdings Corporation, by Signal Capital
                                    Holdings Corporation.

                       (b) (i)      Note, dated July 25, 1994, from Signal 
                                    Capital Holdings Corporation to Itel Rail 
                                    Holdings Corporation.

                           (ii)     Guaranty of that Note, dated July 25, 1994,
                                    in favor of Continental Bank and Itel Rail
                                    Holdings Corporation, by SCAP Associates,
                                    L.L.C.

                       (c)          Pledge and Security Agreement, dated July
                                    25, 1994, by SCAP Associates, L.L.C., in
                                    favor of Continental Bank as Collateral
                                    agent for Continental Bank and Itel Rail
                                    Holdings Corporation.




           (b)    Reports on Form 8-K


                  None





                                       16
   17

                                   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.

                                ITEL CORPORATION


Date:  August 12, 1994            By:      /s/ Rod F. Dammeyer 
                                     ------------------------------------------
                                               Rod F. Dammeyer
                                        President and Chief Executive Officer



Date:  August 12, 1994            By:      /s/ John P. McNicholas, Jr.
                                     ------------------------------------------
                                               John P. McNicholas, Jr.
                                        Vice President - Controller and 
                                            Chief Accounting Officer