SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    Form 10-Q

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


For quarterly period ended       March 31, 2000
                           -----------------------------------------------------

Commission File Number               1-7654
                      ----------------------------------------------------------

                               XTRA CORPORATION
- --------------------------------------------------------------------------------
            (Exact name of registrant as specified in its charter)

                  DELAWARE                            06-0954158
          --------------------------          --------------------------
      (State or other jurisdiction of              (I.R.S. Employer
       incorporation or organization)             Identification No.)


               200 Nyala Farms Road, Westport, Connecticut 06880
- --------------------------------------------------------------------------------
                   (Address of principal executive offices)


                                (203) 221-1005
- --------------------------------------------------------------------------------
             (Registrant's telephone number, including area code)

- --------------------------------------------------------------------------------
             (Former name, former address and former fiscal year,
                         if changed since last report)

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

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

              Class                       Outstanding at April 28, 2000
     -----------------------            ---------------------------------
     Common Stock, Par Value                        12,072,005
     $.50 Per Share


                        XTRA CORPORATION AND SUBSIDIARIES


                                     INDEX



                                                                      Page No.
                                                                      --------

Part I.  Financial Information
         ---------------------

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

         Management Representation ........................................... 3

         Consolidated Balance Sheets
          March 31, 2000 and September 30, 1999 .............................. 4

         Consolidated Statements of Operations
          For the Three Months and Six Months Ended
          March 31, 2000 and 1999 ............................................ 5

         Consolidated Statements of Cash Flows
          For the Six Months Ended
          March 31, 2000 and 1999 ............................................ 6

         Consolidated Statements of Stockholders' Equity
          For the Six Months Ended
          March 31, 2000 and 1999 ............................................ 7

         Notes to Consolidated Financial Statements .......................... 8

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

Item 3.  Quantitative and Qualitative Disclosures about Market Risk ..........20
         ----------------------------------------------------------

Part II. Other Information
         -----------------

     Item 5.  Other Matters ..................................................21

     Item 6.  Exhibits and Reports on Form 8-K ...............................23


     Signatures ..............................................................24

     Exhibit Index ...........................................................25

                                       2


                        PART I - FINANCIAL INFORMATION

                       XTRA CORPORATION AND SUBSIDIARIES

                      ITEM 1 - MANAGEMENT REPRESENTATION


     The financial statements included herein have been prepared by the Company,
without audit, pursuant to the rules and regulations of the Securities and
Exchange Commission. Certain information and footnote disclosures normally
included in financial statements prepared in accordance with generally accepted
accounting principles have been condensed or omitted pursuant to such rules and
regulations. The Company believes, however, that the disclosures are adequate to
make the information presented not misleading.

     The Board of Directors is assisted in its review of financial statements by
its Audit Committee, composed of non-employee Directors. During the year, the
Committee meets periodically with both management and the independent public
accountants to oversee each in carrying out its responsibilities. The
independent public accountants have full and free access to the Audit Committee
and meet with its members, with and without management being present, to discuss
auditing and financial reporting matters.

     These financial statements should be read in conjunction with the financial
statements and the notes thereto included in the Company's latest Annual Report
on Form 10-K.

     This financial information reflects, in the opinion of management, all
adjustments consisting of only normal recurring adjustments necessary to present
fairly the results for the interim periods. The results of operations for such
interim periods are not necessarily indicative of the results to be expected for
the full year.

                                       3


                       XTRA CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                             (Millions of dollars)


                                                        March 31,
                                                          2000     September 30,
                                                      (unaudited)    1999 (1)
                                                      -----------  ------------
Assets
- ------
                                                             
Property and equipment                                 $ 2,261       $ 2,266
Accumulated depreciation                                  (846)         (827)
                                                      -----------  ------------
     Net property and equipment                          1,415         1,439
Lease contracts receivable                                  34            38
Trade receivables, net                                      78            78
Other assets                                                23            14
Cash                                                         1             4
                                                      -----------  ------------
                                                       $ 1,551       $ 1,573
                                                      ===========  ============


Liabilities and Stockholders Equity
- -----------------------------------
Liabilities:
Debt                                                   $   808       $   852
Deferred income taxes                                      331           309
Accounts payable and accrued expenses                       70            75
                                                      -----------  ------------
     Total liabilities                                   1,209         1,236
                                                      -----------  ------------

Commitments and contingencies:

Stockholders equity:
Common stock, par value $.50 per share; authorized:
   30,000,000 shares; issued and outstanding;
   12,069,505 shares at March 31, 2000
   and 12,812,400 shares at September 30, 1999               6             6
Retained earnings                                          343           341
Unearned compensation - restricted stock                    (2)           (3)
Accumulated other comprehensive income                      (5)           (7)
                                                      -----------  ------------
     Total stockholders' equity                            342           337
                                                      -----------  ------------
                                                       $ 1,551       $ 1,573
                                                      ===========  ============

(1) Derived from XTRA Corporations audited September 30, 1999 financial
    statements.

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

                                       4


                       XTRA CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                 (Millions of dollars, except per share amounts)
                                  (Unaudited)



                                                            Three Months Ended           Six Months Ended
                                                                 March 31,                  March 31,
                                                             2000        1999           2000       1999
                                                          ----------  ----------     ----------  ---------
                                                                                     
Revenues                                                    $ 115       $ 110          $ 242        $ 232

Operating expenses
     Depreciation on rental equipment                          38           38            75           76
     Rental equipment lease financing expense                   2           --             4           --
     Rental equipment operating expenses                       27           27            55           53
     Selling and administrative expense                        11           12            23           25
     Revenue equipment writedown                               --           25            --           25
     Restructuring costs                                       --           13            --           13
                                                          ----------  ----------     ----------  ---------
                                                               78          115           157          192
                                                          ----------  ----------     ----------  ---------
          Operating income (loss)                              37           (5)           85           40

Interest expense                                               15           14            29           28
                                                          ----------  ----------     ----------  ---------
          Income (loss) from operations before provision
          (benefit) for income taxes and unusual item          22          (19)           56           12

Unusual item:  costs related to terminated merger              --           --            --            1
                                                          ----------  ----------     ----------  ---------
          Pretax income (loss)                                 22          (19)           56           11

Provision (benefit) for income taxes                            9           (8)           22            4
                                                          ----------  ----------     ----------  ---------
          Net income (loss)                                 $  13       $  (11)        $  34        $   7
                                                          ==========  ==========     ==========  =========

Earnings per basic common share                             $1.12       $(0.82)        $2.74        $0.46
Weighted average basic shares outstanding (in millions)      12.0         13.9          12.3         14.6

Earnings per diluted common share                           $1.12       $(0.82)        $2.74        $0.46
Weighted average diluted shares outstanding (in millions)    12.0         13.9          12.3         14.6





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

                                       5


                       XTRA CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Millions of dollars)
                                  (Unaudited)

                                                             Six Months Ended
                                                                 March 31,
                                                              2000     1999
                                                             ------  -------
Cash flows from operations:
   Net income                                                $  34    $   7
   Add non-cash income and expense items:
     Depreciation and amortization, net                         75       75
     Restructuring charges and revenue equipment writedown      --       38
     Deferred income taxes, net                                 21        4
     Bad debt expense                                            3        2
   Add other cash items:
     Net change in receivables, other assets,
      payables and accrued expenses                            (18)      (9)
     Cash receipts from lease contracts receivable              13       13
     Recovery of property and equipment net book value          32       10
                                                             ------  -------
        Total cash provided from operations                    160      140
                                                             ------  -------

Cash used for investment activities:
   Additions to property and equipment                         (89)    (129)
                                                             ------  -------
       Total cash used for investing activities                (89)    (129)
                                                             ------  -------

Cash flows from financing activities:
   Borrowings of long-term debt                                 45       79
   Payments of long-term debt                                  (89)      --
   Repurchase of common stock                                  (30)     (90)
                                                             ------  -------
       Total cash used for financing activities                (74)     (11)
                                                             ------  -------

Net decrease in cash                                            (3)      --
Cash at beginning of period                                      4        3
                                                             ------  -------
Cash at end of period                                        $   1    $   3
                                                             ======  =======

Total interest paid                                          $  29    $  28
Total net income taxes paid                                  $   1    $  --


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

                                       6


                       XTRA CORPORATION AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                    Six months ended March 31, 2000 and 1999
                             (Millions of dollars)
                                  (Unaudited)



                                                   Common                               Unearned       Accumulated
                                                    Stock     Capital in              Compensation-       Other           Total
                                                   $ 0.50      Excess of   Retained    Restricted     Comprehensive   Stockholders'
                                                  Par Value    Par Value   Earnings       Stock           Income          Equity
                                                  ---------   ----------   --------   -------------   -------------   -------------
                                                                                                    
Balance at September 30, 1998                      $   8        $  57      $ 354         $  --          $  (11)          $  408

Comprehensive Income:
  Net income                                           --           --         7             --             --                7
  Foreign currency translation adjustment              --           --         --            --              3                3
Total comprehensive income                             --           --         --            --             --               10
 Shares granted under restricted stock plan,
   options exercised, forfeitures, and related
   tax benefits                                        --            3         --            --             --                3
Common stock repurchased                               (1)         (60)       (29)           --             --              (90)
                                                  ---------   ----------   --------   -------------   -------------   -------------
Balance at March 31, 1999                           $   7        $  --      $ 332         $  --          $  (8)           $ 331
                                                  =========   ==========   ========   =============   =============   =============
Balance at September 30, 1999                       $   6        $  --      $ 341         $  (3)         $  (7)             337

Comprehensive Income:
  Net income                                           --           --         34            --             --               34
  Foreign currency translation adjustment              --           --         --            --              2                2
Total comprehensive income                             --           --         --            --             --               36
Shares granted under restricted stock plan,
  options exercised, forfeitures, and related
  tax benefits                                        --           --         (2)            1             --               (1)
Common stock repurchased                               --           --        (30)           --             --              (30)
                                                  ---------   ----------   --------   -------------   -------------   -------------
 Balance at March 31, 2000                          $   6        $  --      $ 343         $  (2)         $  (5)           $ 342
                                                  =========   ==========   ========   =============   =============   =============


The accompanying notes are an intergral part of these consolidated financial
statements

                                       7


                        XTRA CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

(1)  The consolidated financial statements include the accounts of XTRA
     Corporation and its wholly owned subsidiaries (the "Company"). All material
     intercompany accounts and transactions have been eliminated. Certain
     amounts in prior period financial statements have been reclassified to be
     consistent with the current period's presentation.

(2)  The effective income tax rates used in the interim financial statements are
     estimates of the fiscal years' rates. The effective income tax rate for
     fiscal 1999 was 40%. For the fiscal 2000 the Company is recording a
     provision for income taxes using an estimated effective income tax rate of
     39.5%. The Company's effective income tax rate for fiscal 1999 and its
     estimated effective income tax rate for fiscal 2000 are higher than the
     statutory U.S. Federal income tax rate due primarily to state income taxes.

(3)  The Company's long-term debt includes a current portion of $82 million at
     March 31, 2000 and $94 million at September 30, 1999.

     At March 31, 2000, the Company had $412 million remaining available under
     its current shelf registration for future debt issuance. The Company had
     $137 million of unused credit available under its $250 million Revolving
     Credit Agreement at March 31, 2000.


                                       8


(4)  XTRA Corporation's assets consist substantially of the aggregate assets,
     liabilities, earnings and equity of XTRA, Inc., a wholly-owned direct
     subsidiary.  XTRA Corporation generally guarantees the debt of XTRA, Inc.
     The condensed consolidated financial data for XTRA, Inc. included in the
     consolidated financial information of the Company is summarized below:


                                                          (unaudited)
Selected Balance Sheet Data:                         March 31,    March 31,
- ----------------------------                           2000         1999
(Millions of dollars)                              ------------  ------------

Net property and equipment                           $   1,406    $   1,462
Receivables, net                                           112          101
Other assets                                                23           19
                                                   ------------  ------------
   Total assets                                      $   1,541    $   1,582
                                                   ============  ============

Debt                                                 $     808    $     881
Deferred income taxes                                      331          291
Other liabilities                                           64           83
                                                   ------------  ------------
   Total liabilities                                     1,203        1,255
                                                   ------------  ------------

Stockholders equity                                        338          327
                                                   ------------  ------------
   Total liabilities and stockholders equity         $   1,541    $   1,582
                                                   ============  ============

Selected Income Statement Data:
- -------------------------------
(Millions of dollars)
                                            For the three months ended March 31,
                                                   2000              1999
                                            ----------------    ----------------
Revenues                                        $     115         $     110
Pretax income (loss)                                   22               (15)
Net income (loss)                                      13                (8)

                                              For the six months ended March 31,
                                                   2000              1999
                                            ----------------    ----------------
Revenues                                         $    242         $     232
Pretax income                                          55                15
Net income                                             33                11


                                       9


(5)  The following table provides a reconciliation of the numerators and
     denominators of the basic and diluted earnings per share computations:



                                                                          (unaudited)
                                                           Three Months Ended      Six Months Ended
                                                                 March 31,              March 31,
                                                            2000        1999        2000        1999
                                                         ----------  ----------  ----------  ----------
                                                                                 
Net income (loss) (numerator)                             $     13    $    (11)   $     34    $      7
                                                         ==========  ==========  ==========  ==========

Computation of  Basic Shares Outstanding
- ----------------------------------------
(in thousands, except per share amounts)
- ----------------------------------------

Weighted average number of basic
   shares outstanding (denominator)                         12,015      13,895      12,307      14,642
                                                         ==========  ==========  ==========  ==========

Basic earnings per common share                           $   1.12       (0.82)   $   2.74    $   0.46
                                                         ==========  ==========  ==========  ==========

Computation of Diluted Shares Outstanding
- -----------------------------------------
(in thousands, except per share amounts)
- ----------------------------------------

Weighted average number of basic shares outstanding         12,015      13,895      12,307      14,642

Common stock equivalents for diluted shares outstanding         11           0           7           5
                                                         ----------  ----------  ----------  ----------
Weighted average number of diluted
   shares outstanding (denominator)                         12,026      13,895      12,314      14,647
                                                         ==========  ==========  ==========  ==========

Diluted earnings per common share                         $   1.12       (0.82)   $   2.74    $   0.46
                                                         ==========  ==========  ==========  ==========



(6)  Pursuant to the aggregation criteria of SFAS 131, an entity may aggregate
     operating segments if it has similar characteristics and if they are
     similar on the following five dimensions: (1) nature of products and
     services, (2) nature of production process, (3) types of customers, (4)
     distribution methods, and (5) nature of its regulatory environment. The
     Company's operating divisions and related transportation equipment have
     been aggregated into two reportable segments: North America and
     International.

                                      10


     The North American reporting segment consists of the Company's XTRA Lease
     and Intermodal divisions, which lease over-the-road and intermodal
     equipment predominantly within the United States. The International
     division leases marine containers worldwide. The following tables provide
     information about the Company's reportable segments:



                                                                 (unaudited)
Segment Information:                   Three months ended March 31,        Six months ended March 31,
- --------------------                  ------------------------------     ------------------------------
                                       North                              North
(Dollars in millions)                 America  International   Total     America  International   Total
- ---------------------                 -------  --------------  ------    -------  --------------  -----
                                                                                
2000:
Revenues                                $ 100           $ 15   $ 115       $ 212           $ 30   $ 242
Operating income                           35              2      37          81              4      85


1999:
Revenues                                $  94           $ 16   $ 110       $ 198           $ 34   $ 232
Operating income (loss)                    30            (35)     (5)         73            (33)     40

Reconciliation of
- -----------------
combined operating
- ------------------                      Three months ended                  Six months ended
profit:                                      March 31,                          March 31,
- -------                             ------------------------------    -----------------------------
                                          2000              1999             2000              1999
                                         -----             -----            -----             -----
Operating income (loss) for                 37                (5)              85                40
 reportable segment
Interest expense                            15                14               29                28
Non-recurring charges                        -                 -                -                 1
                                     -----------------------------    -----------------------------
Pretax income (loss)                        22               (19)              56                11
                                    ==============================    =============================



                                      11


                        XTRA CORPORATION AND SUBSIDIARIES
                ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     The discussion below contains certain forward-looking statements, including
estimates of economic and industry conditions, equipment utilization, and
capital expenditures. Actual results may vary from those contained in such
forward-looking statements. See "Cautionary Statements for Purposes of the `Safe
Harbor' Provisions of the Private Securities Litigation Act of 1995" contained
in Part II, Item 5.

     XTRA Corporation leases, primarily on an operating basis, freight
transportation equipment including over-the-road trailers, intermodal trailers,
chassis, marine containers, and domestic containers. XTRA's equipment
utilization, lease rates, and therefore, profitability, are impacted by the
supply of and demand for available equipment, the level of economic activity in
North America, world trade activity, the actions of its competitors, and other
factors in the freight transportation industry. Utilization and profitability
are usually seasonally lower in the second and third fiscal quarters than in the
first and fourth fiscal quarters. In general, the Company's receivable
collection experience has been good. However, industry downturns tend to
lengthen the collection period of certain receivables.

     The Company's pretax profits have been cyclical, principally due to the
variability of the Company's revenues and the high percentage of fixed costs. To
moderate this cyclicality, the Company attempts to maintain a balance between
the amount of equipment leased on a per diem and term basis and maintains a mix
of various types of freight transportation equipment available for lease. The
Company has historically maintained a high proportion of its debt at fixed rates
to reduce the impact of fluctuations in interest rates.

     XTRA's marine container leasing operation reduces XTRA's dependence on the
North American transportation industry. Although the marine container business
is international, substantially all transactions are denominated in U.S.
dollars.

The Three Months Ended March 31, 2000
- -------------------------------------
Versus the Three Months Ended March 31, 1999:
- ---------------------------------------------

Revenues and Changes in Business Conditions
- -------------------------------------------

     Revenues are a function of lease rates and working units; the latter
depends on fleet size and equipment utilization. Utilization is calculated as
the ratio of revenue-earning units to the total fleet. The total fleet is
derived from billing information, usage reports and other information from
customers, assumptions based on historical experience, and equipment inventories
taken at Company depots, and is an approximation. Utilization is impacted by the
supply of, and demand for, available equipment, the level of economic activity
in North America, and world trade activity.

     The following table sets forth the Company's average equipment utilization
(dollar-weighted by net investment in equipment), average fleet size in units,
and average net investment

                                      12


in units, and average net investment in revenue equipment for the three months
ended March 31, 2000 and 1999. The Company's average fleet size and average net
investment include equipment owned by the Company, equipment leased-in from
third parties under operating and capital leases, and equipment leased to third
parties under finance leases.


                                              Three Months Ended
                                                   March 31,
                                               2000        1999
                                            ---------   ---------
XTRA Lease
- ----------
Utilization                                       83%         83%
Units                                         89,000      83,000
Net investment in equipment (in millions)   $    960    $    824

XTRA Intermodal
- ---------------
Utilization                                       81%         78%
Units                                         51,000      54,000
Net investment in equipment (in millions)   $    230    $    273

Total North America
- -------------------
Utilization                                       82%         81%
Units                                        140,000     137,000
Net investment in equipment (in millions)   $  1,190    $  1,097

International
- -------------
Utilization                                       82%         69%
Units                                        142,000     163,000
Net investment in equipment (in millions)   $    290    $    361

Consolidated
- ------------
Utilization                                       82%         78%
Units                                        282,000     300,000
Net investment in equipment (in millions)   $  1,480    $  1,458


     Consolidated revenues increased by 5% or $5 million for the three months
ended March 31, 2000 compared to the same period a year ago. The Company's
average equipment utilization increased from 78% in the second quarter of fiscal
year 1999 to 82% in the second quarter of fiscal 2000. Average net investment in
equipment was relatively unchanged from the same quarter of the prior year.

     The Company's North American revenues increased $6 million from the same
quarter a year ago due primarily to an increase in working units, partially
offset by a slight decline in lease rates. The Company's North American
utilization averaged 82% in the second quarter of fiscal 2000, as compared to
81% in the comparable prior year period. XTRA Lease's revenues

                                      13


increased $7 million from the comparable prior year quarter due to strong levels
of domestic freight leading to more over-the-road trailer working units. XTRA
Lease's utilization averaged 83%, the same as the comparable prior quarter, on a
larger fleet than the year earlier quarter. XTRA Intermodal's revenues decreased
$1 million from the same quarter of fiscal 1999 due primarily to a decline in
intermodal trailer working units and a slight decline in lease rates. XTRA
Intermodal's utilization averaged 81% in the second quarter of fiscal 2000,
compared to 78% in the same period of fiscal 1999.

     The Company's North American over-the-road trailer fleet averaged 87,000
units, or 64% of average net investment in equipment in the second quarter of
fiscal year 2000, compared to 81,000 units, or 56% of average net investment in
equipment, in the comparable prior year period. Most of XTRA's capital
expenditures were for over-the-road equipment during the fiscal 1999 and the
same investment focus is anticipated for fiscal year 2000.

     The Company continues to downsize its North American intermodal trailer
fleet as the railroads shift toward more domestic container usage. XTRA's
intermodal trailer fleet averaged 19,000 units, or 8% of average net investment
in equipment in the second quarter of 2000, versus 22,000 units, or 10% of
average net investment in equipment, in the comparable prior year period.

     International revenues decreased $1 million from the same quarter of the
prior year, due primarily to lower lease rates than the prior year quarter,
primarily offset by an increase in working units. The combination of increased
working units and a significant reduction in fleet size resulted in an
improvement in utilization to 82% from 69% in the comparable prior year period.
The Company's average international fleet size decreased to 142,000 units in the
second quarter of fiscal 2000 from 163,000 units in the comparable prior year
period. During the second quarter of fiscal 2000, the Company sold 3,000 marine
containers under its disposal program; bringing the total number of disposals to
21,000 marine containers since beginning the disposal program last year. XTRA
expects through the normal course of operations to dispose of an additional
5,000 containers during the second half of fiscal year 2000. XTRA does not
currently anticipate making any further investment in the marine container
business.

Operating Expenses
- ------------------

     Total operating expenses increased by 1% or $1 million, excluding one-time
charges, for the three months ended March 31, 2000 from the same period of
fiscal 1999. Depreciation expense remained the same from the comparable prior
year period. Rental equipment lease financing expenses of $2 million were
incurred in the second quarter of fiscal 2000 versus no comparable expense in
the second quarter of fiscal 1999. Rental equipment operating expense remained
the same versus the comparable prior year period. Selling and administrative
expenses decreased by 8% or $1 million as a result of the efficiencies of
forming the Shared Service Center and the marine container management
outsourcing, partially offset by higher payroll and higher information
technology costs.


                                      14


Interest Expense
- ----------------

     Interest expense increased by $1 million or 7% for the three months ended
March 31, 2000 from the same period of fiscal 1999, due to higher average
interest rates, partially offset by lower average debt.

Pretax Income
- -------------

     Pretax income, excluding one-time charges, increased 16% or $3 million for
the three months ended March 31, 2000 over the same period a year ago primarily
due to an increase in utilization.

Provision for Income Taxes
- --------------------------

     The effective income tax rates used in the interim financial statements are
estimates of the fiscal years' rates. The effective income tax rate for fiscal
1999 was 40%. For the three months ended March 31, 2000 the Company recorded a
provision for income taxes using an estimated effective income tax rate of
39.5%. The Company's effective income tax rate for fiscal 1999 and its estimated
effective income tax rate for fiscal 2000 are higher than the statutory U.S.
Federal income tax rate due primarily to state income taxes.


                                      15


The Six Months Ended March 31, 2000
Versus the Six Months Ended March 31, 1999:
- -------------------------------------------

  The following table sets forth the Company's average equipment utilization
(dollar-weighted by net investment in equipment), average fleet size in units,
and average net investment in revenue equipment for the six months ended March
31, 2000 and 1999.  The Company's average fleet size and average net investment
include equipment owned by the Company, equipment leased-in from third parties
under operating and capital leases, and equipment leased to third parties under
finance leases.


                                                            Six Months Ended
                                                                March 31,
                                                            2000        1999
                                                         ---------   ---------
XTRA Lease
- ----------
Utilization                                                    88%         87%
Units                                                      89,000      82,000
Net investment in equipment (in millions)                $    952    $    810

XTRA Intermodal
- ---------------
Utilization                                                    84%         82%
Units                                                      51,000      54,000
Net investment in equipment (in millions)                $    236    $    275

Total North America
- -------------------
Utilization                                                    87%         85%
Units                                                     140,000     136,000
Net investment in equipment (in millions)                $  1,188    $  1,085

International
- -------------
Utilization                                                    80%         71%
Units                                                     143,000     164,000
Net investment in equipment (in millions)                $    295    $    370

Consolidated
- ------------
Utilization                                                    85%         82%
Units                                                     283,000     300,000
Net investment in equipment (in millions)                $  1,483    $  1,455


     Revenues increased by 4% or $10 million for the six months ended March 31,
2000 compared to the same period a year ago.  The Company's average equipment
utilization increased from 82% in the first six months of fiscal year 1999 to
85% in the first six months of fiscal 2000.  Average net investment in equipment
increased by $28 million from the same period of the prior year due primarily to
an increase in the net investment in over-the-road trailers, which was partially
offset by a decline in the net investment in the marine container and intermodal
trailer fleets.

     The Company's North American revenues increased $14 million from the same
period a year ago due primarily to an increase in working units partially offset
by a slight decline in lease

                                      16


rates. The Company's North American utilization averaged 87% in the first six
months of fiscal 2000, as compared to 85% in the comparable prior year period.
XTRA Lease's revenues increased $16 million from the comparable prior year
period due to strong levels of domestic freight leading to more over-the-road
trailer working units and a modest increase in lease rates. XTRA Lease's
utilization averaged 88%, a 1% increase from the comparable prior period, on a
larger fleet than the year earlier period. XTRA Intermodal's revenues decreased
$2 million from the same period of fiscal 1999 due primarily to a decline in
intermodal trailer working units and lower lease rates. XTRA Intermodal's
utilization averaged 84% in the first six months of fiscal 2000, compared to 82%
in the same period of fiscal 1999.

     The Company's North American over-the-road trailer fleet averaged 86,000
units, or 63% of average net investment in equipment in the first six months of
fiscal year 2000, compared to 80,000 units, or 55% of average net investment in
equipment, in the comparable prior year period. Most of XTRA's capital
expenditures were for over-the-road equipment during the fiscal 1999 and the
same investment focus is anticipated for fiscal year 2000.

     The Company continues to downsize its North American intermodal trailer
fleet as the railroads shift toward more domestic container usage. XTRA's
intermodal trailer fleet averaged 19,000 units, or 8% of average net investment
in equipment in the first half of 2000, versus 22,000 units, or 10% of average
net investment in equipment, in the comparable prior year period.

     International revenues decreased $4 million from the first half of the
prior year, due primarily to lower lease rates than the prior year period,
partially offset by an increase in working units. Equipment utilization improved
to 80% from 71% in the comparable prior year period. The Company's average
international fleet size decreased to 143,000 units in the second half of fiscal
2000 from 164,000 units in the comparable prior year period. During the first
half of fiscal 2000, the Company sold 8,000 marine containers under its disposal
program; bringing the total number of disposals to 21,000 marine containers
since beginning the disposal program last year. XTRA expects through the normal
course of operations to dispose of an additional 5,000 containers during the
second half of fiscal year 2000. XTRA does not currently anticipate making any
further investment in the marine container business.

Operating Expenses
- ------------------

     Total operating expenses increased by 2% or $3 million, excluding one-time
charges, for the six months ended March 31, 2000 from the same period of fiscal
1999. Depreciation expense decreased by $1 million from the comparable prior
year period. Rental equipment lease financing expenses of $4 million were
incurred in the second half of fiscal 2000 versus no comparable expense in the
second half of fiscal 1999. Rental equipment operating expense increased by $2
million due primarily to higher maintenance, tire and storage costs. Selling and
administrative expenses decreased by 8% or $2 million as a result of the
efficiencies of forming the Shared Service Center and the marine container
management outsourcing partially offset by higher payroll, information
technology costs and bad debt expense.


                                      17


Interest Expense
- ----------------

     Interest expense increased by $1 million or 4% for the six months ended
March 31, 2000 from the same period of fiscal 1999, due to higher average
interest rates and higher average debt.

Unusual Item: Costs Related to Terminated Merger
- ------------------------------------------------

     During the first half of fiscal 1999, the Company terminated its proposed
merger with Wheels MergerCo. As a result, XTRA recorded $1 million in second
quarter of 1999 as an unusual item on the income statement.

Pretax Income
- -------------

     Pretax income, excluding the impact of the unusual and one-time items noted
above, increased 12% or $6 million for the six months ended March 31, 2000 over
the same period a year ago primarily due to an increase in utilization.

Provision for Income Taxes
- --------------------------

     The effective income tax rates used in the interim financial statements are
estimates of the fiscal years' rates. The effective income tax rate for fiscal
1999 was 40%. For the six months ended March 31, 2000 the Company recorded a
provision for income taxes using an estimated effective income tax rate of
39.5%. The Company's effective income tax rate for fiscal 1999 and its estimated
effective income tax rate for fiscal 2000 are higher than the statutory U.S.
Federal income tax rate due primarily to state income taxes.

Share Repurchases
- -----------------

     On September 17, 1999, the Board of Directors approved a new $100 million
stock repurchase authorization, which became effective upon the completion of
the prior $200 million stock repurchase program. Combined repurchases for fiscal
1999 and the first six months of fiscal 2000 aggregated $141 million or 3.4
million shares, which represents 22% of the total shares outstanding at the
beginning of fiscal 1999. As of March 31, 2000, the Company had $81 million of
authorization remaining under its current $100 million stock repurchase
authorization.

Liquidity and Capital Resources
- -------------------------------

     During the six months ended March 31, 2000, the Company generated cash
flows from operations of $159 million. During the same period, the Company
acquired $113 million of property and equipment, including $89 million purchased
and $24 million of equipment financed under an off balance sheet lease. Net debt
outstanding (debt less cash) decreased $41 million.

     Cash flows from operations (recovery of property and equipment) includes
$10 million of sale proceeds from equipment purchased in the prior year fiscal
year and refinanced under an off balance sheet lease during the first quarter of
fiscal 2000.

                                      18


     As of April 28, 2000, committed capital expenditures for revenue equipment
for fiscal 2000 amounted to approximately $198 million. This amount could
increase if business conditions warrant.

     The Company entered into a $34 million, 10-year operating lease agreement
during the first quarter of fiscal year 2000.

     During the first quarter of fiscal year 2000, the Company issued $45
million of Medium-Term Notes with a weighted average interest rate of 7.0% and a
weighted average life of 3 years.

     As of April 28, 2000, XTRA Inc. had $412 million available for future
issuance under current shelf registration for future debt issuance.

     During the first quarter of fiscal 2000, the Company increased its bank
commitments under the Revolving Credit Agreement to $250 million. The Company
had $127 million of unused credit available under its $250 million Revolving
Credit Agreement as of April 28, 2000.

Year 2000
- ---------

     As of May 1, 2000, the Company has not encountered any significant business
disruptions as a result of internal or external Year 2000 issues. While no such
disruption has developed, Year 2000 issues may arise in the future. The Company
will continue to monitor and work to remediate any issues that may arise.
Although the Company does not currently expect a material disruption of its
business from a Year 2000 issue, such future events cannot be known with
certainty.


                                      19


                      ITEM 3 - QUANTITATIVE AND QUALITATIVE
                          DISCLOSURES ABOUT MARKET RISK

     At March 31, 2000, there were no material changes in the market risks
reported in the Company's Form 10-K for the fiscal year ended September 30,
1999.


                                      20


Item 5 - Other Matters
- ----------------------

CAUTIONARY STATEMENTS FOR PURPOSES OF THE "SAFE HARBOR" PROVISIONS OF THE
- -------------------------------------------------------------------------
PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
- ------------------------------------------------

     The foregoing Management's Discussion and Analysis of Financial Condition
and Results of Operations contains certain forward-looking statements, including
estimates of economic and industry conditions, equipment utilization, and
capital expenditures. In addition, the Company may occasionally make forward-
looking statements and estimates such as forecasts and projections of the
Company's future performance or statements of management's plans and objectives.
These forward-looking statements may be contained in, among other things, SEC
filings and press releases made by the Company and in oral statements made by
the officers of the Company. Actual results could differ materially from those
contained in such forward-looking statements. Therefore, no assurances can be
given that the results in such forward-looking statements will be achieved.
Important factors that could cause the Company's actual results to differ from
those contained in such forward-looking statements include, among others, the
factors mentioned below.

VARIABLE REVENUES AND OPERATING RESULTS
- ---------------------------------------

The Company's revenues may vary significantly from period to period, whereas a
high percentage of its operating costs are fixed. As a result of the variability
of the Company's revenues and the Company's limited ability to reduce its fixed
operating costs, the Company's profitability may be cyclical and subject to
significant fluctuation from period to period. The Company's revenues are a
function of lease rates and working units; the latter depends on fleet size and
equipment utilization (the ratio of revenue earning equipment to the total
fleet). Some of the factors which affect lease rates and working units are
competition, economic conditions and world trade activity, the supply of and
demand for available equipment, aggressive purchasing of equipment by the
Company's customers and competitors leading to an excess supply of equipment and
reduced lease rates and utilization, shifting traffic trends in the industry,
severe adverse weather conditions, strikes by transportation unions and other
factors in the freight transportation industry. The Company's fixed costs
include depreciation, rental equipment lease financing, a portion of both rental
equipment operating expenses and selling and administrative expenses.

AVAILABILITY OF NEW EQUIPMENT
- -----------------------------

New equipment is built to the Company's specifications and reflects industry
standards and customer needs. The Company purchases new equipment from a number
of manufacturers. Certain of these manufacturers have consolidated and, in the
process, eliminated manufacturing facilities. These manufacturers are, in turn,
dependent on the prompt delivery and supply of the components required to
assemble trailers, chassis and containers. Historically, delivery times have
varied from three to fifteen months from when the Company places an order. There
can be no assurance that the appropriate equipment will be available when needed
by the Company. In

                                       21


addition, it is difficult to accurately predict demand for the Company's
equipment in future periods. As a result, the Company's performance in a given
period may be adversely affected by its inability to quickly increase fleet
size, due to extended back orders, in response to unexpectedly strong demand.

COMPETITION
- -----------

     Leasing transportation equipment is a highly competitive business and is
affected by factors related to the transportation market. Lease terms and lease
rates, as well as availability, condition and size of equipment and customer
service are all important factors to the lessee. The Company has many
competitors, some of which have leasing fleets that are larger in size than the
Company's leasing fleet and some of which have greater resources. Various types
of transportation equipment compete for freight movement. Over-the-road
trailers, intermodal trailers, marine and domestic containers and railroad
rolling stock are all potential vehicles for the movement of freight.

CUSTOMER CONSOLIDATION
- ----------------------

     Industries in which the Company competes, including trucking, railroads and
shipping, are in the process of consolidation. As a result of this
consolidation, the Company's customers may be better able to manage their
equipment requirements and may seek increased efficiencies through direct
ownership of equipment. In such event, the ratio of leased equipment to owned
equipment might decrease, which could reduce the overall market for the
Company's services.

AVAILABILITY OF CAPITAL
- -----------------------

     The acquisition of new equipment, both for growth as well as replacement of
older equipment, requires significant capital. In addition, over the past
several years the Company has grown its fleet through acquisitions of other
companies, requiring additional capital. The Company plans to continue to pursue
acquisition opportunities. Historically, the Company generally has had available
a variety of sources to finance such expenditures and acquisitions at favorable
rates and terms. However, the availability of such capital depends heavily upon
prevailing market conditions, the Company's capital structure, and its credit
ratings. No assurances can be given that the Company will be able to obtain
sufficient financing on terms that are acceptable to it to fund its operations
and capital expenditures or to enable the Company to take advantage of favorable
acquisition opportunities.

                                       22


Item 6 - Exhibits and Reports on Form 8-K
- -----------------------------------------

(a)    Exhibits
- -----  --------

  Exhibit No.  Description
  -----------  -----------

  12.1         Statement of the calculation of earnings to fixed charges for the
               six months ended March 31, 2000 and 1999 for XTRA Corporation

  12.2         Statement of the calculation of earnings to fixed charges for
               the six months ended March 31, 2000 and 1999 for XTRA, Inc.

  10.1         Amended 1997 Stock Incentive Plan

  27           Financial Data Schedule

  (b)          Reports on Form 8-K
  ---          -------------------


On May 1, 2000, a Current Report on Form 8-K was filed by the Company to
disclose certain financial information for the fiscal second quarter ended March
31, 2000.

                                       23


                                  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.




                                      XTRA CORPORATION
                                      --------------------------------------
                                      (Registrant)




Date:       May 10, 2000              /s/ Lewis Rubin
          ----------------            --------------------------------------
                                      Lewis Rubin
                                      President and Chief Executive Officer




Date:       May 10, 2000              /s/ Michael J. Soja
          ----------------            --------------------------------------
                                      Michael J. Soja
                                      Vice President and Chief Financial Officer

                                       24


                                 EXHIBIT INDEX


Exhibit No.    Description
- -----------    -----------

12.1           Statement of the calculation of earnings to fixed charges for the
               six months ended March 31, 2000 and 1999 for XTRA Corporation

12.2           Statement of the calculation of earnings to fixed charges for the
               six months ended March 31, 2000 and 1999 for XTRA, Inc.

10.1           Amended 1997 Stock Incentive Plan

27             Financial Data Schedule

                                       25