COMDISCO INC
10-K, 1998-12-30
COMPUTER RENTAL & LEASING
Previous: COMDISCO INC, 8-K, 1998-12-30
Next: IMMUNOMEDICS INC, S-3, 1998-12-30




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-K

                   [X] Annual Report Pursuant to Section 13 or
                     15(d) of the Securities Exchange Act of 1934 
                  For the fiscal year ended September 30, 1998
                                       or
            [ ] Transition Report Pursuant to Section 13 of 15(d) of
             the Securities Exchange Act of 1934 For the transition
               period from ___________________ to ________________

                          Commission file number 1-7725
                                 COMDISCO, INC.
                            (a Delaware Corporation)
                              6111 North River Road
                            Rosemont, Illinois 60018
                            Telephone (847) 698-3000
                I.R.S. Employer Identification Number 36-2687938
           Securities registered pursuant to Section 12(b) of the Act:

                                                        Name of each exchange
Titles of each class                                     on which registered
- ----------------------------                        ----------------------------
Common Stock                                        New York Stock Exchange
$.10 par value                                      Chicago Stock Exchange, Inc.
Common Stock Purchase Rights                        New York Stock Exchange
                                                    Chicago Stock Exchange, Inc.

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 XX No. .

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

The  aggregate  market  value of the common stock held by  nonaffiliates  of the
Registrant  as of  December  15,  1998  was  approximately  $1,633,000,000.  For
purposes of the foregoing calculation only, all directors and executive officers
of the registrant have been deemed  affiliates.  As of September 30, 1998, there
were  152,100,362  shares of the  Registrant's  common  stock,  $.10 par  value,
outstanding.

DOCUMENTS INCORPORATED BY REFERENCE:
1.   Portions  of the Annual  Report to  Stockholders  for the fiscal year ended
     September 30, 1998 are incorporated by reference into Parts I and II.

2.   Portions of Comdisco,  Inc.'s  definitive  Proxy  Statement  for the Annual
     Meeting of  Stockholders  to be held on January 26,  1999 filed  within 120
     days of fiscal year end are incorporated by reference into Part III.
                                      -1-
<PAGE>


Comdisco, Inc. and Subsidiaries

<TABLE>
<CAPTION>

TABLE OF CONTENTS
                                                                                                   PAGE

<S>     <C>   <C>                                                                                       <C>

                                                        PART I.

Item     1.   Business   ..............................................................................  3
Item     2.   Properties .............................................................................. 10
Item     3.   Legal Proceedings ....................................................................... 10
Item     4.   Submission of Matters to a Vote of Security Holders...................................... 10

                                                       PART II.

Item     5.   Market for the Registrant's Common Equity and Related Stockholder Matters...............  11
Item     6.   Selected Financial Data.................................................................  12
Item     7.   Management's Discussion and Analysis of Financial Condition and Results of Operations ..  12
Item     7A.  Quantitative and Qualitative Disclosures About Market Risk .............................  12
Item     8.   Financial Statements and Supplementary Data.............................................  12
Item     9.   Changes in and Disagreements with Accountants on Accounting and Financial Disclosure....  12

                                                       PART III.

Item    10.   Directors and Executive Officers of Registrant..........................................  13
Item    11.   Executive Compensation .................................................................  13
Item    12.       Security Ownership of Certain Beneficial Owners and Management......................  13
Item    13.   Certain Relationships and Related Transactions..........................................  13

                                                       PART IV.

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

SIGNATURES ...........................................................................................  15

INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE........................................  16

INDEX TO EXHIBITS ....................................................................................  19


</TABLE>
                                      -2-
<PAGE>



PART I.

Item 1. Business

General

Comdisco,  Inc.  (with its  subsidiaries,  the  "Company"  or  "Comdisco")  is a
technology services company,  providing solutions that help organizations reduce
technology   cost  and  risk  and  in  supporting  the   customers'   technology
infrastructure. The Company operates in one industry segment, business services,
providing equipment leasing, technology services, including continuity services,
managed network services,  and desktop management  services.  These services are
designed  to  provide   integrated,   long-term,   cost   effective   asset  and
technological  planning as well as data and voice  availability  and recovery to
users of high technology equipment.

The  Company   provides   customers  with  technical,   financial  and  recovery
alternatives,  regardless of hardware  platform or manufacturer.  In addition to
working  with its  customers  to develop  strategies  governing  when to acquire
equipment  and how to track it, when to upgrade  existing  equipment and when to
order new  equipment to take  advantage  of current  technology,  Comdisco  also
provides  infrastructure  management  services.  These services  include desktop
management services, managed network services,  business continuity services for
customers'  data,  voice and  network  systems,  financial  management  services
(leasing) and software tools to support these areas.

Comdisco's  business  is  diversified  by  customer,  customer  type,  equipment
segments,  geographic  location  of its  customers  and  maturity  of its  lease
receivables.  The Company's  customers  include  "Fortune 1000"  corporations or
companies  of a similar  size as well as smaller  organizations.  The  Company's
businesses are not dependent on any single  customer or on any single source for
the  purchasing,  selling or leasing of  equipment,  or in  connection  with its
continuity services.

The  Company  was founded in 1969 and  incorporated  in  Delaware  in 1971.  The
executive  offices of the Company are located in the Chicago area, at 6111 North
River  Road,  Rosemont,  Illinois  60018,  and its  telephone  number  is  (847)
698-3000.  At September 30, 1998, the Company had approximately  2,800 full-time
employees.

The Company's  services are organized  into three groups of related  businesses,
and are provided generally through separate business units,  although there is a
significant amount of interrelated activities. The three groups are as follows:

    Financial Management:

          Distributed   Equipment:   Leasing  and  remarketing   services,   for
          distributed computing systems--servers,  workstations, PCs, local area
          networks and telecommunications equipment.

          Enterprise  Equipment:  Leasing and remarketing services for mainframe
          and midrange systems.

          Business  units  comprising   Financial   Management  are  the  groups
          responsible  for the  buying,  selling,  and  leasing  of  distributed
          equipment  and  enterprise  equipment,  referred to  internally as the
          Financial Management Division ("FMD").

          FMD works closely with Technology Services (see discussion following).

                                      -3-
<PAGE>
    Technology Services ("TS"):

          Continuity Services: Enterprisewide continuity services that emphasize
          technology  and data  and  voice  availability  across  data  centers,
          networks,  distributed systems, and the desktop computing environment.
          TS is also a provider of trading floor recovery  services to brokerage
          firms and financial institutions.

          Managed  Network  Services:  Services  for  managing  data  and  voice
          networks,  including planning,  designing,  implementing and operating
          capabilities  for wide area  networks  (WANS) and local area  networks
          (LANS).

          Desktop Management:  Services for managing technology infrastructures,
          including software tools and consulting.

          Millennium Testing Services:  Services for testing program conversions
          for the year 2000 problem.

          Business units in TS are Continuity  Services,  Network Services and a
          consulting staff providing desktop management and continuity  planning
          services.

    Diversified Technology Services ("DTS"):

          Diversified  Equipment:  Leasing,  asset management and reconditioning
          services  for  semiconductor  manufacturers,   hospitals  and  related
          healthcare  providers,  and equipment leasing and remarketing services
          to venture capital backed start-up companies.

          Business  units  in  DTS  are  Electronics  Group,  Healthcare  Group,
          Laboratory  and  Scientific  Group,   Medical  Exchange  and  Ventures
          Division.

The  Company's  operations  are conducted  through its  principal  office in the
Chicago area and approximately one hundred offices in the United States, Canada,
Europe and the Pacific Rim.  Subsidiaries  in Europe and Canada  offer  services
similar to those offered in the United States.

Coordination  of the business  units is  accomplished  through the Office of the
President, which is responsible for overall control,  coordination and strategic
planning,  through regional reporting  structures that coordinate  marketing and
support  efforts  across  business  units,  and  through  the home  office  with
centralized  budgeting and shared services such as human resources,  legal, cash
management,  operations and accounting. In Europe, the local subsidiaries report
directly to one European  home office,  which is  responsible  for  establishing
goals and coordination of local activities,  which in turn reports to the Office
of the President.

The business  units maintain  their own direct  marketing  force to manage their
customer base and to market their own services as well other units' services. In
addition, the Company may, from time-to time, enter into marketing relationships
with high technology equipment  manufacturers and value-added resellers in order
to expand its customer base and name recognition.  In its marketing  operations,
the Company attempts to cross-sell services where and when appropriate.

See  "International  Operations" on page 35 of the Annual Report to Stockholders
for the fiscal year ended  September 30, 1998 (which is  incorporated  herein by
reference) for a discussion of the Company's geographic results of operations in
fiscal  1998,  1997 and 1996  and  Note 13 of  Notes to  Consolidated  Financial
Statements  on page 55 of the Annual Report to  Stockholders  for the year ended
September  30,  1998,  which  includes   geographic  segment  and  export  sales
information and is incorporated herein by reference.
<PAGE>
                                      -4-



Financial Management

Distributed  Equipment:  The Company buys, sells and leases PCs and workstations
made by most of the leading manufacturers. The Company's lease transactions also
include  high-end  servers,  printers and other desktop related  equipment.  The
Company's  strategy for the distributed  systems market is to provide financing,
professional  services  and software  tools (see  "Desktop  Management")  to its
existing and prospective customers.  The Company believes that approximately 53%
of the cost of equipment placed on lease by the Company(including  International
operations) in fiscal 1998 was distributed equipment.

The Company's Financial Management Division also buys, sells, and leases new and
refurbished  telecommunications  equipment.  The Company  provides its customers
with a market  for,  and a source of,  used  equipment.  The  telecommunications
portfolio includes PBX systems,  VSATs, voice mail, modems and bridges, hubs and
routers and concentrators.

Additionally,  the  Company  buys,  sells and leases new and used  point-of-sale
terminals and leases other office equipment such as fax machines and copiers.
                                   
Enterprise  Equipment:  The Company buys or leases, and in turn sells, leases or
subleases  computer  equipment  manufactured  by others.  The Company's sale and
lease transactions  include the "mainframe" central processing units,  midrange,
and/or  various  peripherals,  such as printers,  tape and disk drives and other
equipment used with a mainframe.

The Company assists  customers in: planning and  implementing  major data center
relocations and  consolidations;  evaluating  information  technology  needs and
system assessments, equipment procurement strategies and timing.

Advances in technology affect the market for computer products and may also have
an  impact  on the way the  Company  conducts  its  activities.  The  enterprise
equipment market remains very competitive, with the largest market share held by
the  major  manufacturers.  Comdisco  believes  it is  one  of  the  only  major
independent  lessors  competing  in  this  market.  The  Company  believes  that
approximately  20% of the cost of  equipment  it placed on lease in fiscal  1998
(including  International  operations)  was  enterprise  equipment.  The Company
expects this percentage to decrease in fiscal 1999.

Technology Services

Continuity  Services:  These  services  include  continuity  services  for large
central processing sites, client/server,  workstation and PC environments, local
and wide area networks and voice availability and recovery capabilities, as well
as  consulting  services  in  continuity  planning,  network  services  and data
protection,  and other related data processing  services,  throughout the United
States,  Canada and Europe. The Company provides backup  capabilities for, among
others,  Digital  Equipment  Corporation,  Hitachi Data  Systems,  IBM,  Hewlett
Packard, Sequent, Stratus, Sun Micro Systems, Tandem and Unisys equipment users.
Comdisco's services are designed to help customers avoid and minimize the impact
of a significant  interruption to critical business functions as a result of the
inaccessibility  to the  customer's  data  processing  facility,  communications
network(s) or workstations.

Through its network and facilities strategy entitled CCS Net, the Company offers
customers  access to its North  American  facilities,  including a range of data
processing recovery services at hot sites,  Customer Control Centers ("CCC") and
shell sites.  Hot sites are equipped  computer  facilities  that include central
processing units,  peripherals and  communications  equipment.  A CCC interfaces
customers to geographically  separated hot sites by means of  telecommunications
lines. Most facilities also include workstation and/or desktop recovery,  voice,
and network capabilities.  Capabilities also include client/server platforms and
midrange  systems.  These facilities also are used for the Company's  Millennium
Testing  Services,  which allows  customers  to test their Year 2000  conversion
projects.
                                      -5-
<PAGE>
Of the Company's  approximately forty continuity  locations,  nine serve as data
center  recovery  environments  providing  hot site and/or shell site  services.
These nine regional recovery centers serve major commercial  centers,  including
New York, Chicago, Northern and Southern California,  Texas, Georgia, as well as
a location in Southern  New Jersey  that  serves the  Mid-Atlantic  region and a
center  located in Toronto,  Canada.  Each recovery  center has at least one hot
site or CCC and  includes  telecommunications  capabilities,  conference  rooms,
office space,  support  areas,  and  appropriate  on-site  technical  personnel.
Comdisco  believes it operates  one of the  largest  communications  networks in
North America.

Managed Network Services:  Comdisco Network Services offers network  assessment,
design, implementation,  help desk and professional management services designed
to reduce the total cost of network  technology.  The Company's customer base is
primarily North American-based enterprises as its monitoring and on-site support
capabilities are predominantly within the United States.

Desktop  Management:  The  Company  provides  strategic  solutions  for  desktop
management   services  to  its  customers  to  assist  them  in  managing  their
information technology assets with the objective of increasing  productivity and
reducing  technology cost and risk. These technology service solutions are built
around the collection,  integration, and management of information on enterprise
assets  through  the   implementation  of  an  integrated  data  base  of  asset
information.  These  solutions  may  also  include  improving,  supporting,  and
managing  distributed  systems and critical business  processes through a single
point of contact.  The services,  which are designed to complement the Company's
Financial  Management  Division  activities,  include  transitional  strategies,
integration planning and implementation,  financing (hardware and software), and
continuity planning.  The Company's integrated desktop management software tools
let customers  order,  track and manage their  inventory of distributed  systems
equipment.

Collectively,  the Company's financial management,  continuity,  managed network
and desktop  management  services provide  infrastructure  management  services,
which are the  underlying  technological  components  and services  necessary to
deliver  information and  applications.  

Diversified Technology Services

Electronics  Group:  The Company leases new and used  electronic  manufacturing,
testing and monitoring equipment,  including semiconductor production equipment,
automated  test  equipment  and assembly  equipment.  Additionally,  the Company
maintains  a dedicated  refurbishing  and sales  facility in the Silicon  Valley
area.  The  semiconductor  manufacturing  industry is  characterized  by rapidly
advancing technology, high capital outlays, increased competition, and a growing
concern  over the total cost of  ownership  in high  technology  equipment.  The
Company assists its customers in developing an effective  strategy for acquiring
and managin its high-tech assets.

Healthcare  Group:  Through its  healthcare  subsidiaries,  the  Company  leases
medical and other high technology equipment to healthcare  providers,  including
used,   reconditioned  medical  equipment.   The  Company's  portfolio  includes
angiography,  MRI systems, CT Scanners,  nuclear imaging devices, test equipment
such as  oscilloscopes,  analyzers and testers and laboratory  equipment such as
microscopes and centrifuges.  Additionally,  the Company has a medical equipment
refurbishing facility. 

Laboratory and Scientific  Group: The Company's  laboratory and scientific group
assists organizations in the pharmaceutical,  chemical, research, healthcare and
biotechnology  industries through the implementation of an equipment  life-cycle
management strategy. Its marketing strategy includes financing,  technology risk
management and remarketing.

Comdisco  Ventures:   The  Company  provides  equipment   financing  to  venture
capital-backed start-ups, with the right to acquire small ownership positions in
these companies.  Comdisco Ventures' strategy is to invest in what it identifies
as growth  industries  and,  in  fiscal  1998 and 1997,  its  business  included
Internet-related  software or services  and  telecommunications.  Other  primary
markets include client/server, multimedia and healthcare.
                                      -6-
<PAGE>
The Company believes that  approximately 27% of the equipment placed on lease in
fiscal 1998 by the Company (including international operations in Europe and the
Pacific Rim) was placed by the Company's Diversified Technology Services group.

Competition

The Company  competes as a lessor and as a dealer of new and used  computer  and
selected other high technology  equipment.  The Company  competes with different
firms in each of its activities.  The Company's  competition  includes equipment
manufacturers such as IBM, Hewlett Packard ("HP"), Amdahl, Hitachi Data Systems,
AT&T,  Rolm,  Hitachi  Medical  Systems,  Siemens  Medical  Systems  and General
Electric,  other equipment  dealers,  brokers and leasing  companies  (including
captive or related leasing companies of IBM, HP and General Electric and others)
as well as financial  institutions,  including  commercial  banks and investment
banking firms. While its competitive  methodologies will differ, in general, the
Company competes mainly on the basis of its expertise in remarketing  equipment,
terms offered in its  transactions,  its reliability in meeting its commitments,
its  independence  from the  manufacturer  and its  ability to develop and offer
alternative solutions and options to high technology equipment users.

Primarily as a result of technological changes, competition has increased in the
leasing industry and the number of companies offering competitive services, such
as  desktop  management  and  other  high  technology   equipment  leasing,  has
increased. Competitive alliances have also impacted the leasing industry.

In enterprise equipment the Company believes that it competes primarily with the
manufacturers  and their  captive or related  leasing  companies,  if any, a few
other leasing  companies and, to a certain extent,  large system  integrators as
well as outsourcers.

In  PCs,  workstations,  electronics,  healthcare  and  telecommunications,  the
Company  believes it competes with the  manufacturers  and their captive leasing
companies and approximately  three  significant  leasing  companies,  as well as
banks and other lessors and financial and lending  institutions  throughout  the
United  States and Canada.  In its other  services,  the Company  competes  with
manufacturers   and  other   national  and  regional   consulting  and  services
organizations.

In continuity services, the Company believes that it competes with approximately
two significant domestic companies,  IBM and SunGard Data Systems, Inc., as well
as regional  firms in the  domestic,  Canadian and European  marketplace,  which
provide contract continuity services,  and that it is the largest  international
provider of such services.

In managed network services, the Company competes with telecommunications firms,
such as AT&T and MCI Communications,  consulting organizations, such as Andersen
Consulting and EDS, and other local and regional providers.

In desktop  management,  the Company believes it competes with a number of large
general  contractors such as AT&T, GE Capital ITS,  Hewlett-Packard and IBM, all
companies  with  significant  resources  and  with  experience  in  leasing  and
financing.  In addition,  other companies,  such as Amdahl and Unisys--companies
that  have  traditionally   focused  on  equipment   break/fix  and  maintenance
services--have begun offering more comprehensive asset management strategies.

The  Company's  continued  ability to compete is also affected by its ability to
attract and retain well qualified personnel and the availability of financing.
                                      -7-
<PAGE>
Other

The Company does not own any patents, licenses, or franchises which it considers
to be significant to the Company's businesses.

The Company's businesses are not seasonal,  however,  quarter-to-quarter results
from operations can vary significantly.

The Company currently believes that the amount of backlog orders is not material
to understanding the Company's business.

Because of the nature of the Company's business,  the Company is not required to
carry  significant  amounts of inventory either for delivery  requirements or to
assure continuous availability of goods from suppliers.

Forward-Looking Statements

Certain  statements  herein and in the future  filings by the  Company  with the
Securities  and  Exchange  Commission  and in the  Company's  written  and  oral
statements  made by or with the  approval  of an  authorized  executive  officer
constitute "forward-looking statements" within the meaning of Section 27A of the
Securities Act of 1933 and Section 21E of the  Securities  Exchange Act of 1934,
and the Company intends that such  forward-looking  statements be subject to the
safe harbors created  thereby.  The words and phrases  "looking  ahead," "we are
confident,"  "should  be,"  "will  be,"  "predicted,"  "believe,"  "expect"  and
"anticipate" and similar expressions identify forward-looking statements.

These  forward-looking  statements  reflect  the  Company's  current  views with
respect to future  events and  financial  performance,  but are  subject to many
uncertainties  and factors  relating to the  Company's  operations  and business
environment  which may cause the actual  results of the company to be materially
different from any future results  expressed or implied by such  forward-looking
statements.

The Company's actual revenues and results of operations could differ  materially
from  those  anticipated  in these  forward-looking  statements  as a result  of
certain factors, including those set forth in the following risk factors.

Potential Fluctuations in Operating Results: The Company's operating results are
subject to quarterly fluctuations resulting from a variety of factors, including
the  volume of New  Leases  (as  defined  below),  earnings  contributions  from
remarketing  activities,  product announcements by manufacturers,  variations in
the financial mix of leases written and economic  conditions.  The financial mix
of leases  written is a result of a combination of factors,  including,  but not
limited  to,  changes in  customer  demands  and/or  requirements,  new  product
announcements,  price changes, changes in delivery dates, changes in maintenance
policies  and  the  pricing  policies  of  equipment  manufacturers,  and  price
competition from other lessors and finance companies.

Earnings  Contributions  from Leasing:  The growth in leasing  volume during the
three  fiscal  years  ended  September  1998,  1997 and 1996 had the  effect  of
increasing  the  proportion of leases for new equipment  ("New Leases") to total
leases. New Leases  traditionally have lower earnings  contributions than leases
with  remarketed  equipment.   Therefore,  increasing  lease  volume  activities
initially has the impact of putting pressure on leasing  margins.  The impact of
New Leases, coupled with lower margins on large systems transactions (mainframes
and related peripherals,  including DASD and tape drives), has resulted in lower
margins on leasing, particularly for operating leases. There can be no assurance
regarding the growth of New Leases in future periods or the company's ability to
accurately  predict  future  declines in the fair market values of large systems
equipment.
                                      -8-
<PAGE>
To meet earnings goals for fiscal 1999, remarketing  contributions have to be at
approximately  the level achieved in fiscal 1998. While the Company has a larger
lease  portfolio for  remarketing  and is devoting  resources to its remarketing
activities,  there  can be no  assurance  that  the  Company  will  achieve  the
appropriate level of activity  necessary to meet the Company's desired operating
results.  Attaining the expected level of remarketing will require equipment for
remarketing,  appropriate sales force education and incentive and a knowledge of
the customer and customer requirements.

The Company's  results can also be impacted by the fair market value  volatility
in large systems.  The Company continues to monitor  volatility in large systems
fair market values which, during the last twenty-four months in particular, have
declined faster and exhibited  greater  volatility than historical  trends would
have otherwise  indicated.  As a result,  there is no assurance that fair market
values on large  systems will  stabilize or that further  rapid  declines in the
value of such  systems  will not  occur in the near  term.  To the  extent  that
declines in fair market  values exceed the Company's  current  estimates,  there
could be an adverse effect on the Company's operating results.

The costs to address  Year 2000 issues may have a negative  impact on  equipment
volume in fiscal 1999 if  customers  defer  other IT  projects  due to Year 2000
efforts or if Year 2000 remediation  costs increase as a percentage of the total
IT budget, thereby reducing capital expenditures on new technology.

Earnings  Contributions from Services: As a result of the evolving nature of its
services  business,  particularly  the emerging  desktop  management and managed
network services, the Company has limited meaningful historical data in which to
base its planned operating expenses.  Accordingly,  a significant portion of the
company's  expense  levels  (investment  in continuity  facilities and hardware,
consultants,  experts  and  back  office  personnel)  are  based  in part on its
expectations as to future services revenues,  including MTS revenue, and are, to
a large extent,  fixed.  Conversely,  the Company's revenue base has become more
diverse with the growth of other technology services revenue, and therefore less
recurring  and less  predictable  than in prior  years.  To attain its  services
earnings contribution goals for fiscal 1999, the Company will have to expand its
contract  subscription base through new contract signings and contract renewals,
increase its revenues  from other  technology  services,  attain MTS revenue and
contain  costs.  There  can be no  assurance  that the  Company  will be able to
maintain and/or increase its margins on technology services in fiscal 1999.

One of the impacts of the Company's  changing  business model is the lengthening
of the sales  cycle--the  length of time between initial sales contact and final
delivery of contracts--as  compared to its traditional  leasing  business.  This
increase in sales cycle results in an increase in "backlog" (or  negotiations in
progress) which  ultimately  impacts the timing of revenue,  earnings and volume
recognition.  In addition,  the  Company's  ability to obtain new business  from
customers   depends  on  its  ability  to  anticipate   technological   changes,
successfully  compete with  organizations  offering  similar  services,  develop
services to meet customer  requirements and to achieve delivery of services that
meet customer requirements.

Economic Conditions and the Asian Economy:  With respect to economic conditions,
a recession  can cause  customers  to put off new  investments  and increase the
company's bad debt experience.  In addition, the recent economic turmoil in Asia
may have an impact on the region's semiconductor  manufacturing industry,  which
in turn would have an impact on the Company's  diversified  technology business.
Continued  pressures on credit in Asia and the Asian  economy in general,  could
also impact the domestic  economy  and/or the Company's  multinational  customer
base.

Other Factors: Other uncertainties include continued business conditions,  trend
of  movement  to  client/server   environment,   competition,   including  price
competition from other technology  service  providers,  reductions in technology
budgets and related  spending  plans (either  because of economic  conditions or
because  of Year 2000  issues),  ability of the  Company  to attract  and retain
qualified  personnel in a job market that is very  competitive  domestically and
the Year 2000  readiness  of the  Company's  customers,  suppliers  and business
partners;  the  ability of the  Company to expand  globally  in general  and the
ability of the Company to develop new remarketing strategies for PCs, acceptance
in Europe of desktop  management  services,  including  life  cycle  management,
                                      -9-
<PAGE>
efficiencies  and cost  containment in continuity and managed network  services,
and price competition from other technology service providers,  continued growth
of the  semiconductor  and  healthcare  industries  (including  the migration by
hospitals from film to digital  technology),  increased acceptance of leasing as
an alternative to buying, particularly in the pharmaceutical industry, continued
growth in computer networks;  the ability of the Company to successfully partner
with market leading software  developers to provide  state-of-the-art  tools for
desktop management,  market acceptance of advanced recovery,  millennium testing
services,  trading floor and  distributed  systems  program  management (and the
ability  of the  Company  to sell and  deliver  such  services),  growth  of the
communications  equipment arena, and  stabilization in the fair market values of
mainframes and related equipment.

The  Company   undertakes  no  obligation  to  publicly  update  or  revise  any
forward-looking  statements  whether  as a result  of new  information,  further
events or otherwise.


Item 2.  Properties

The Company owns its principal  executive office building in Rosemont,  Illinois
that has approximately  269,000 square feet. The Company leases office space for
sales offices in various  domestic and  international  locations.  The Company's
technical services division utilizes a 250,000 square foot building owned by the
Company in Schaumburg,  Illinois. This space is used primarily for refurbishing,
maintenance and equipment storage.
                                 
The Company's  continuity  services  group  presently  occupies  eight  recovery
centers owned by the Company,  including 151,000 square feet in Illinois, 34,000
square  feet in Texas,  42,000  square feet in  Georgia,  56,000  square feet in
Toronto,  Canada,  two recovery  centers each in New Jersey of 81,000 and 72,000
square feet,  and  California  of 52,000 and 38,000  square feet.  The Company's
continuity services group also leases 255,000,  14,000 and 10,000 square feet in
New Jersey,  Missouri,  and Canada,  respectively.  In addition,  the continuity
services  group leases space  throughout  North America for work area  recovery.
Existing  Company-owned  facilities  can be enlarged and expanded as required to
support additional growth. The Company's  continuity services division also owns
and leases facilities in several European countries.

The Company's  medical  refurbishment  subsidiary leases  approximately  100,000
square feet in Illinois.  The Company's  electronics group leases  approximately
68,000 square feet in San Jose,  California,  to be used primarily for equipment
demonstration, maintenance and storage.

Item 3.  Legal Proceedings

No material legal proceedings.

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

There were no matters  submitted to a vote of security  holders during the three
months ended September 30, 1998.






                                      -10-
<PAGE>



PART II.

Item 5.  Market  for the  Registrant's  Common  Equity and  Related  Stockholder
Matters

STOCK SPLIT

On April 22, 1998, the Board of Directors  authorized a two-for-one split of the
Company's  common stock to be distributed on June 15, 1998, to holders of record
on May 22, 1998.  Accordingly,  all references in the Company's Annual Report to
Stockholders  for the year ended  September  30, 1998 and the  Company's  Annual
Report on Form 10-K for the year ended  September  30, 1998 to common share data
have been adjusted to reflect the split.

PRICE RANGE OF COMMON STOCK

Price Range of Common Stock on page 38 of the Annual Report to Stockholders  for
the year ended September 30, 1998 is incorporated herein by reference.

SHARED INVESTMENT PLAN

On  February  2, 1998,  the Company  announced  that 106 senior  managers of the
Company  exercised  options to purchase over six million shares of the Company's
common  stock  for  approximately  $109  million  (the  "Proceeds").  Under  the
voluntary program, the senior managers took out full recourse, personal loans to
fund their purchase of the shares.  The Company has guaranteed  repayment of the
loans in the event of default.  The purchased shares  represented over 4% of the
current total shares outstanding.  Most of the Proceeds were used by the Company
to purchase its common stock under the Company's existing repurchase program.

COMMON STOCK REPURCHASE PROGRAM

The Company has an on-going common stock repurchase program.  During fiscal 1998
and 1997,  the Company  purchased six million shares at an aggregate cost of $88
million  and  five  million   shares  at  an  aggregate  cost  of  $45  million,
respectively.

SHAREHOLDER RIGHTS PLAN

On  November  4,  1997,  the Board of  Directors  of the  Registrant  declared a
dividend distribution of one right (a "Right") for each outstanding share of the
Registrant's  Common  Stock,  $0.10 par value per  share  ("Common  Stock"),  to
stockholders  of record at the  close of  business  on  November  17,  1997 (the
"Record  Date").  The  description  and terms of the  Rights  are set forth in a
Rights  Agreement,  dated as of  November  17,  1997 (the  "Rights  Agreement"),
between the Registrant and ChaseMellon  Shareholder Services,  L.L.C., as Rights
Agent.The  Board of Directors of the Registrant  also authorized the issuance of
one Right for each share of Common  Stock issued after the Record Date and prior
to the earliest of the Distribution  Date (as defined in the Rights  Agreement),
the redemption,  exchange or expiration of the Rights. Except as set forth below
and  subject to  adjustment  as  provided  in the Rights  Agreement , each Right
entitles  the   registered   holder  to  purchase   from  the   Registrant   one
one-thousandth of a share of Series C Junior Participating  Preferred Stock (the
"Preferred  Stock"),  at a  purchase  price of $150  per  Right  (the  "Purchase
Price").

The Rights  Agreement and a related form of the rights  certificate was filed as
Exhibit 4.1 with the Company's  Current Report on Form 8-K, filed on November 6,
1997, File No. 1-7725. The foregoing  description of the shareholder rights plan
does not purport to be complete and is qualified in its entirety by reference to
such exhibit.

                                      -11-
<PAGE>



DIVIDENDS

The  Company  has paid  cash  dividends  quarterly  since  February  1979.  Cash
dividends  paid on common  stock were $15 million and $14 million in fiscal 1998
and 1997,  respectively.  The most recently declared quarterly common stock cash
dividend,  $.025 per share,  was paid on December  15, 1998 to  stockholders  of
record on November 13, 1998. There are no restrictions on the Company's  present
or future  ability to pay common  dividends,  except its agreement to maintain a
debt to net worth ratio pursuant to, and certain other limitations contained in,
the Company's multi-option and global revolving credit agreements, none of which
have any  current  application.  The Company  expects to continue  its policy of
paying  regular  cash  dividends,  although  there is no  assurance as to future
dividends  because  they are  dependent  upon the  Company's  profit  levels and
capital  requirements as well as financial and other conditions  existing at the
time.  Common stock cash  dividends  paid were $.10 per share in fiscal 1998 and
fiscal 1997.

Item 6.  Selected Financial Data

Six Year Summary on pages 30 and 31 of the Annual Report to Stockholders for the
fiscal year ended September 30, 1998 is incorporated herein by reference.

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

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations on pages 32 through 38 of the Annual Report to  Stockholders  for the
fiscal year ended September 30, 1998 is incorporated herein by reference.

Information relating to the Company's Year 2000 Readiness has been included in a
Current  Report on Form 8-K dated and filed  with the  Commission  on October 9,
1998 and is incorporated herein by reference.

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk

Qualitative  Information  About  Market Risk on page 37 of the Annual  Report to
Stockholders for the fiscal year ended September 30, 1998 is incorporated herein
by reference.

Item 8.  Financial Statements and Supplementary Data

Consolidated  Financial  Statements and the  accompanying  Notes to Consolidated
Financial Statements on pages 39 through 55 of the Annual Report to Stockholders
for the  fiscal  year  ended  September  30,  1998  is  incorporated  herein  by
reference.  Quarterly  Financial  Data  on  page  54 of  the  Annual  Report  to
Stockholders for the fiscal year ended September 30, 1998 is incorporated herein
by reference.

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

None.
                                      -12-

<PAGE>



PART III.

Item 10.  Directors and Executive Officers of Registrant

A description of Directors and Executive Officers of Registrant contained in the
Company's definitive Proxy Statement filed within one hundred twenty days of the
last  day of the  year  ended  September  30,  1998 is  incorporated  herein  by
reference.

Item 11.  Executive Compensation

A description of Executive  Compensation  contained in the Company's  definitive
Proxy Statement filed within one hundred twenty days of the last day of the year
ended September 30, 1998 is incorporated herein by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

A description of Security  Ownership of Certain Beneficial Owners and Management
contained in the Company's  definitive  Proxy Statement filed within one hundred
twenty days of the last day of the year ended September 30, 1998 is incorporated
herein by reference.

Item 13.  Certain Relationships and Related Transactions

A description of Certain Relationships and Related Transactions contained in the
Company's definitive Proxy Statement filed within one hundred twenty days of the
last  day of the  year  ended  September  30,  1998 is  incorporated  herein  by
reference.

                                      -13-
<PAGE>



PART IV.

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

(a)(1) and (a)(2)           Certain Documents Filed as Part of the Form 10-K:

                           The financial  statements,  including the  supporting
                           schedule, listed in the Index to Financial Statements
                           and Financial Statement Schedule are filed as part of
                           this Form 10-K on page 16.

(a)(3) Exhibits:
                           See Index to Exhibits filed as part of this Form 10-K
                           on pages 19 through 22.

(b) Reports on Form 8-K:
                           
                           On  December 30, 1998,  the  Company  filed a Current
                           Report on Form 8-K, dated December 8, 1998, reporting
                           Item  5.  Other  Events.   The  filing  was  for  the
                           announcement   of  the  appointment  of  Nicholas  K.
                           Pontikes to the position of President of the Company.


(c) Exhibits:
                           Included in Item (a)(3) above.

(d) Financial Statement Schedule Required by Regulation S-X:

                           Included in Item (a)(1) and (a)(2) above.



                                      -14-
<PAGE>


SIGNATURES

Pursuant to the  requirements  of Section 13 or 15(d) of the  Securities  Act of
1934,  the  Registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.

                                                       COMDISCO, INC.

DATE: December 20, 1998                                By:   /s/ David J. Keenan
                                                       -------------------------
                                                       David J. Keenan
                                                       Senior Vice President and
                                                       Corporate Controller


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



/s/  John F. Slevin
John F. Slevin
Chief Executive Officer                                /s/Philip A. Hewes
(Principal Executive Officer),                         Philip A. Hewes
President and  Director                                Director


/s/ John J. Vosicky                                    /s/ Alan J. Andreini
John J. Vosicky                                        Alan J. Andreini
Chief Financial Officer (Principal                     Director
Financial Officer), Treasurer
and Director

/s/  David J. Keenan                                   /s/   William N. Pontikes
David J. Keenan                                        William N. Pontikes
Vice President (Principal Accounting Officer)          Director
and Corporate Controller

/s/ Robert A. Bardagy                                  ------------------------
Robert A. Bardagy                                      Nicholas K. Pontikes
Director                                               Director

/s/ Harry M. Jansen Kraemer, Jr.                       /s/ Rick Kash
Harry M. Jansen Kraemer, Jr.                           Rick Kash
Director                                               Director

/s/ C. Keith Hartley                                   /s/ Carolyn L. Murphy
C. Keith Hartley                                       Carolyn L. Murphy
Director                                               Director

/s/ Thomas H. Patrick
Thomas H. Patrick
Director                                        Each of the above signatures is
                                                affixed as of  December 20, 1998

                                      -15-
<PAGE>


Comdisco, Inc. and Subsidiaries

INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE

The  following  consolidated  financial  statements  and  notes to  consolidated
financial statements of Comdisco,  Inc. and Subsidiaries and related Independent
Auditors' Report, included in the Registrant's Annual Report to Stockholders for
the fiscal year ended September 30, 1998, are  incorporated by reference in Item
8:
<TABLE>
<CAPTION>

                                                                                        Annual Report
                                                                                         Page Number
                                                                                        -------------
<S>                                                                                       <C>
Consolidated Statements of Earnings --
  Years Ended September 30, 1998, 1997 and 1996 . . . . . . . . . .                           39

Consolidated Balance Sheets -- September 30, 1998 and 1997 . . . . .                          40

Consolidated Statements of Stockholders' Equity --
  Years Ended September 30, 1998, 1997 and 1996  . . . . . . . . . .                          41

Consolidated Statements of Cash Flows --
  Years Ended September 30, 1998, 1997 and 1996  . . . . . . . . . .                       42-43

Notes to Consolidated Financial Statements . . . . . . . . . . . . .                       44-55

Independent Auditors' Report . . . . . . . . . . . . . . . . . . . .                          56


The following  consolidated  financial statement schedule of Comdisco,  Inc. and
Subsidiaries is included in Item 14(d):

</TABLE>
                                                                    Form 10-K
                                                                   Page Number

Schedule  II -- Valuation and Qualifying Accounts  . . . . . .         19




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


                                      -16-
<PAGE>








[KPMG Peat Marwick LLP Letterhead]





                                            Independent Auditors' Report





The Board of Directors and Stockholders
Comdisco, Inc.:

Under date of November 3, 1998, we reported on the  consolidated  balance sheets
of Comdisco,  Inc. and  subsidiaries  as of September 30, 1998 and 1997, and the
related  consolidated  statements of earnings,  stockholders'  equity,  and cash
flows for each of the years in the three-year  period ended  September 30, 1998,
as  contained  in the 1998 annual  report to  stockholders.  These  consolidated
financial statements and our report thereon are incorporated by reference in the
annual report on Form 10-K for the year ended  September 30, 1998. In connection
with our audits of the aforementioned consolidated financial statements, we also
have audited the related consolidated  financial statement schedule as listed in
the accompanying  index. The financial  statement schedule is the responsibility
of the Company's management.  Our responsibility is to express an opinion on the
financial statement schedule based on our audits.

In our opinion,  such financial statement schedule,  when considered in relation
to the  basic  consolidated  financial  statements  taken as a  whole,  presents
fairly, in all material respects, the information set forth therein.


                                               /s/  KPMG Peat Marwick LLP


Chicago, Illinois
November 3, 1998

                                      -17-
<PAGE>


 Comdisco, Inc. and Subsidiaries

SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

For the Three Years Ended September 30, 1998
(in millions)
<TABLE>
<CAPTION>

                                                           Additions
                                        Balance at        charged to                      Balance at
                                         beginning         costs and                             end
         Description                     of period          expenses           Other       of period
- --------------------------------        ----------        ----------           -----      ----------
Year ended September 30, 1996:

<S>                                      <C>               <C>                 <C>            <C>
Allowance for
  doubtful accounts                         $17               $11              $(7)<F1>          $21
                                            ===               ===              ====              ===
Year ended September 30, 1997:

Allowance for
  doubtful accounts                         $21               $10              $(9)<F1>          $22
                                            ===               ===              ====              ===
Year ended September 30, 1998:

Allowance for
  doubtful accounts                         $22               $12            $ (10)<F1>          $24
                                            ===               ===            ======              ===





<FN>
<F1> Write off of receivables net of recoveries.
</FN>
</TABLE>

                                      -18-
<PAGE>


Comdisco, Inc. and Subsidiaries
INDEX TO EXHIBITS

       Exhibit No.                       Description of Exhibit

            3.01       Restated Certificate of Incorporation of Registrant dated
                       February 12, 1988

                               Incorporated  by  reference  to Exhibit 4.1 filed
                               with  the  Company's  Registration  Statement  on
                               Forms S-8 and S-3, File No. 33-20715, filed March
                               8, 1988.

            3.02       Certificate  of  Amendment  of  Restated  Certificate  of
                       Incorporation dated February 3, 1998               
          
            3.03       By-Laws of Registrant dated November 4, 1997

                               Incorporated  by  reference  to Exhibit 3.1 filed
                               with the  Company's  Current  Report  on Form 8-K
                               dated  November  12,  1997,  as  filed  with  the
                               Commission November 14, 1997 File No. 1-7725.

            4.01       Indenture Agreement between Registrant and Citibank,  NA,
                       as Trustee dated as of June 15, 1992

                               Incorporated  by  reference  to Exhibit 4.1 filed
                               with the  Company's  Current  Report  on Form 8-K
                               dated  September  1,  1992,  as  filed  with  the
                               Commission on September 2, 1992, File No. 1-7725,
                               the copy of Indenture, dated as of June 15, 1992,
                               between Registrant and Citibank, N.A., as Trustee
                               (said   Indenture   defines   certain  rights  of
                               security holders).

            4.02       Indenture Agreement between Registrant and Chemical Bank,
                       N.A., as Trustee, dated as of April 1, 1988

                               Incorporated  by  reference  to Exhibit 4.5 filed
                               with  the  Company's  Form 8 dated  February  21,
                               1991,  File No.  1-7725,  the  copy of  Indenture
                               dated as of April 1, 1988, between Registrant and
                               Manufacturers   Hanover   Trust   Company   (said
                               Indenture  defines  certain  rights  of  security
                               holders).

            4.03       First  Supplemental   Indenture  between  Registrant  and
                       Chemical Bank,  N.A., as Trustee,  dated as of January 1,
                       1990

                               Incorporated  by  reference  to Exhibit 4.8 filed
                               with the Company's  Quarterly Report on Form 10-Q
                               for the quarter ended December 31, 1990, File No.
                               1-7725,   the  copy  of  the  First  Supplemental
                               Indenture  dated as of January  1, 1990,  between
                               Registrant   and   Manufacturers   Hanover  Trust
                               Company,   as  Trustee  (said  Indenture  defines
                               certain rights of security holders).

                                      -19-
<PAGE>
    Exhibit No.                         Description of Exhibit  
    
            4.04       Rights Agreement,  dated as of November 17, 1997, between
                       the  Registrant  and  ChaseMellon  Shareholder  Services,
                       L.L.C.,  as Rights  Agent,  which  includes  as Exhibit A
                       thereto the Certificate of  Designation,  Preferences and
                       Right of Series C Junior  Participating  Preferred  Stock
                       and as Exhibit B thereto the Form of Rights Certificate.

                               Incorporated  by  reference  to Exhibit 4.1 filed
                               with the  Company's  Current  Report  on Form 8-K
                               dated   November  5,  1997,  as  filed  with  the
                               Commission November 6, 1997 File No.
                               1-7725.                                    

            4.05       Indenture  Agreement between Registrant and The Fuji Bank
                       and Trust  Company,  as Trustee,  dated as of February 1,
                       1995

                               Incorporated  by  reference  to Exhibit 4.1 filed
                               with  the  Company's  Current Report  on Form 8-K
                               dated May 15, 1995, as filed with the  Commission
                               on May 15, 1995, File No. 1-7725, the copy of the
                               Indenture dated as of  February 1, 1995   between
                               the  Registrant  and  The  Fuji  Bank  and  Trust
                               Company,  as   Trustee  (said  Indenture  defines
                               certain  rights of security holders).

           10.01       Employment Agreement with John F. Slevin dated 
                       October 20, 1994

                               Incorporated  by reference to Exhibit 10.01 filed
                               with the  Company's  Annual  Report for the  year
                               ended September 30, 1994  on  Form 10-K, File No.
                               1-7725.

           10.02       Amendment  to  Employment  Agreement  with John F. Slevin
                       dated September 29, 1998


           10.03       1981 Stock Option Plan of the Registrant

                               Incorporated  by  reference to Exhibit 10.4 filed
                               with the  Company's  Annual  Report  for the year
                               ended  September 30, 1982 on Form 10-K,  File No.
                               1-7725.

           10.04       Amendment  to  1979  and 1981  Stock  Option Plans of the
                       Registrant dated December 15, 1986

                               Incorporated  by  reference to Exhibit 10.6 filed
                               with the  Company's  Annual  Report  for the year
                               ended  September 30, 1987 on Form 10-K,  File No.
                               1-7725.


           10.05       1987 Stock Option Plan of the Registrant

                               Incorporated  by  reference to Exhibit 10.7 filed
                               with the  Company's  Annual  Report  for the year
                               ended  September 30, 1988 on Form 10-K,  File No.
                               1-7725.

           10.06       Amendment  to  1981 and 1987 Stock  Option  Plans  of the
                       Registrant dated November 4, 1987

                               Incorporated  by  reference to Exhibit 10.9 filed
                               with the  Company's  Annual  Report  for the year
                               ended  September 30, 1987 on Form 10-K,  File No.
                               1-7725.

           10.07       1989 Non-Employee Director Stock Option Plan

                               Incorporated  by reference to Exhibit 10.11 filed
                               with the  Company's  Annual  Report  for the year
                               ended  September 30, 1990 on Form 10-K,  File No.
                               1-7725.

                                      -20-
<PAGE>
Exhibit No.                         Description of Exhibit

           10.08       1996 Non-Employee Director Stock Option Plan

                               Incorporated  by reference to Exhibit 10.10 filed
                               with the  Company's  Annual  Report  for the year
                               ended  September 30, 1996 on Form 10-K,  File No.
                               1-7725.

           10.09       1991 Stock Option Plan

                              Incorporated  by reference to Exhibit  10.08 filed
                              with  the  Company's  Annual  Report  for the year
                              ended  September  30, 1992 on Form 10-K,  File No.
                              1-7725.

           10.10       1992 Long-Term Stock Ownership Incentive Plan

                              Incorporated  by reference to Exhibit  10.09 filed
                              with  the  Company's  Annual  Report  for the year
                              ended  September  30, 1992 on Form 10-K,  File No.
                              1-7725

           10.11       1995 Long-Term Stock Ownership Incentive Plan

                               Incorporated  by reference to Exhibit 10.13 filed
                               with the  Company's  Annual  Report  for the year
                               ended  September 30, 1996 on Form 10-K,  File No.
                               1-7725.

           10.12       Amended and Restated 1998 Employee Stock Purchase Plan
          
                               Incorporated by reference to Exhibit 10.01 to the
                               Company's  Quarterly Report for the quarter ended
                               March 30, 1998 on Form 10-Q, File No. 1-7725

           10.13       Amended and Restated International Employee Stock 
                       Purchase Plan

                               Incorporated by reference to Exhibit 10.02 to the
                               Company's  Quarterly Report for the Quarter ended
                               March 31, 1998 on Form 10-Q, File No. 1-7725

           10.14       1998 Stock Option Program

                               Incorporated by reference to Exhibit 10.01 to the
                               Company's  Quarterly Report for the Quarter ended
                               June 30, 1998 on Form 10-Q, File No. 1-7725

           10.15       Management Compensation Arrangements and Plans

           10.16       Compensation and Award Agreement       

           11.00       Computation of Earnings Per Share

           12.00       Ratio of Earnings to Fixed Charges

           13.00       Annual Report to Security Holders

                               Six Year  Summary,  Management's  Discussion  and
                               Analysis of  Financial  Condition  and Results of
                               Operations,   and  the   Consolidated   Financial
                               Statements   on  pages  30  through  39  and  the
                               Quarterly  Financial  Data  on  page  55 and  the
                               Independent  Auditors'  Report  on page 56 of the
                               Annual Report to security  holders for the fiscal
                               year   ended   September   30,   1998  have  been
                               incorporated  by  reference  as part of this Form
                               10-K.

                                      -21-
<PAGE>
Exhibit No.                         Description of Exhibit

           21.00       Subsidiaries of Registrant

           23.00       Consent of KPMG Peat Marwick LLP dated December 18, 1998

           27.00       Financial Data Schedule

           99.00       Year 2000 Readiness Disclosure

                               Incorporated   by  reference  to  the   Company's
                               Current Report on Form 8-K filed October 9, 1998,
                               File No. 1-7725.
          

                                      -22-




Comdisco, Inc. and Subsidiaries                                     Exhibit 3.02



                            CERTIFICATE OF AMENDMENT

                                       OF

                      RESTATED CERTIFICATE OF INCORPORATION

                                                               

          Comdisco,  Inc., a  corporation  organized  and existing  under and by
virtue of the  General  Corporation  Law of the State of  Delaware,  DOES HEREBY
CERTIFY:
          FIRST: That the Board of Directors of said  corporation,  at a meeting
duly  held,  adopted a  resolution  setting  forth a proposed  amendment  to the
Restated  Certificate  of  Incorporation  of said  corporation,  declaring  said
amendment  to be  advisable  and calling a meeting of the  stockholders  of said
corporation for consideration thereof. The resolution setting forth the proposed
amendment is as follows:
          RESOLVED,  that the Restated Certificate of Incorporation of Comdisco,
          Inc. be amended by changing  the Fourth  Article  thereof so that,  as
          amended, said Article shall be and read as follows:

          The aggregate  number of shares which Comdisco shall have authority to
          issue is 850,000,000 of which  750,000,000  shares shall be designated
          as "Common Stock" of the par value of $0.10 per share and  100,000,000
          shares shall be designated  as  "Preferred  Stock" of the par value of
          $0.10 per share.

          SECOND:  That  thereafter,  pursuant  to  resolution  of its  Board of
Directors,  a special meeting of the  stockholders of said  corporation was duly
called and held,  upon written  waiver of notice signed by all  stockholders  at
which meeting the  necessary  number of shares as required by statute were voted
in favor of the amendment.
          THIRD:  That said  amendment was duly adopted in  accordance  with the
provisions  of  Section  242 of the  General  Corporation  Law of the  State  of
Delaware. IN WITNESS WHEREOF, said Comdisco, Inc. has caused this certificate to
be signed by Philip A. Hewes,  its Senior Vice  President  and  Secretary,  this
Third day of February, 1998.
                                    Comdisco, Inc.



                                    By /s/ Philip A. Hewes
                                    Senior Vice President and Secretary



                                



                         AMENDMENT TO EMPLOYEE AGREEMENT


          The Compensation  Committee of the Board of Directors has reviewed and
approved  the  following  amendments  to the  Employment  Agreement  dated as of
October 20, 1994 between Comdisco, Inc. and John F. Slevin.

1.        SALARY

         The fixed  salary  shall be  $600,000  per year for fiscal  year ending
September 30, 1999.


2.       INCENTIVE COMPENSATION

         The incentive  compensation as set forth in Section 4 of the Employment
Agreement shall be revised as follows for the 1999 fiscal year:

         (i) one percent (1%) of Comdisco's fiscal 1999 pre-tax earnings between
Target 1 and Target 2, and (ii) two  percent  (2%) of pre-tax  earnings  between
Target 2 and Target 3.

         As an example,  if Comdisco  has pre-tax  earnings of  Target 3  in
fiscal 1999, the annual incentive compensation shall be as computed.

3.       ANNUAL STOCK OPTION INCENTIVE

         If Comdisco  achieves 1999 Pre-Tax  Earnings of Target 3,  you will
also be entitled to a stock option grant of 59,165  shares at the closing  price
on September  30, 1999.  These  options will vest at the rate of 33.33% per year
over a three year term.

          If the  Pre-Tax  Earnings  achieved  are less than  Target 3, then the
number of shares granted will be based on the following:


         Pre-Tax Earnings           Percentage Grant          Adjusted Grant


                  Target 3               100%                       59,165
                  Target 2                80%                       44,930
                  Target 1                60%                       35,500
                  Less than Target 1       0%                          -0-



4.       LONG-TERM PERFORMANCE UNIT GRANT

          The  Committee of the 1995 Long Term Stock  Ownership  Incentive  Plan
hereby awards you with 366 Performance Units.

         a.       Performance Objective and Performance Period


         The Committee has set a target  Performance  Objective that  Comdisco's
"Total  Shareholder  Return" (as  defined  below) be ranked at or above the 50th
percentile of the Total Shareholder Return of all companies contained in the S&P
500 for the period running from October 1, 1998 through  September 30, 2001 (the
"Performance Period").

         "Total  Shareholders  Return" is defined as the sum of the stock  price
appreciation plus dividends (reinvested) through the Performance Period.

         b.       Determination of Performance Unit Value

         The  actual  Performance  Unit  Value  will be  determined  based  upon
Comdisco's  Total  Shareholder  Return over the Performance  Period.  The target
Performance  Unit Value has been set at $500. The actual  Performance Unit Value
will be determined by multiplying  the target  Performance  Unit Value times the
Performance Percentage specified in the following table:

<TABLE>
<CAPTION>


   TSR % Rank in S&P 500          Performance          x           Target Unit           =        Actual Unit
                                       %                              Value                          Value
     ------------------           -----------                      -----------                    -----------
<S>    <C>                           <C>                              <C>                          <C> 

        below 50th                    0%                              $500                          $    0

           50th                       100                              500                             500

            55                        150                              500                             750

            60                        200                              500                           1,000

            65                        260                              500                           1,300

            70                        320                              500                           1,600

            75                        390                              500                           1,950

            80                        460                              500                           2,300

            85                        530                              500                           2,650

            90+                       600                              500                           3,000

</TABLE>

         c.       Method of Distribution

         Within 15 days of the date of this Agreement,  you must decide upon one
of the following distribution methods by signing the Election Statement attached
hereto:

         i.       Cash  Distribution  - You may elect to have 100% of the actual
                  Performance Unit Value paid in cash (less applicable taxes).

         ii.  Restricted  Stock  - You may  elect  to  have  100% of the  actual
Performance Unit Value paid in the form of Restricted  Stock. In such event, the
actual Performance Unit Value will be multiplied by 120% and the product thereof
will  be used  to  acquire  Restricted  Stock  based  on the  closing  price  of
Comdisco's stock on September 30, 2001.

         d.       Restrictions

         The Performance  Unit Award is conditioned  upon (i) your continuing as
an employee or director  throughout the Performance  Period and (ii) if you have
elected to receive  Restricted Stock, your continuing as an employee or director
for an  additional  one year  beyond the  Performance  Period.  The effects of a
termination  of  employment  within these periods are set forth in Section 14 of
the 95 Plan.

         e.       Exercise of Performance Units

         Performance  Units may be  exercised  by delivery to the  Secretary  of
Comdisco  of  written  notice  of  intent  to  exercise  a  specific  number  of
Performance Units.

         f.       Incorporation of 95 Plan Provisions

         This  award of  Performance  Units  shall  incorporate  the  terms  and
conditions of the 95 Plan.

         g.       Acceptance

         By execution of the attached Election  Statement,  you accept the terms
and conditions of this Performance Unit Grant.

5.       CASH OPTION CONVERSION ALTERNATIVE.

         Within 15 days of the date of this Agreement,  you may elect to convert
cash compensation into stock options. You may elect to convert cash compensation
paid under Base Salary,  Annual Cash Incentive and Long-Term  Performance  Units
into  stock  options  on a one for two  basis.  You must  elect to  forego  cash
compensation equally from the above three sources in $1,000 increments. For each
$1,000  foregone,  you will  receive  stock  options  with an "option  value" of
$2,000.

         If you make this election, you will receive a stock option grant at the
closing price of Comdisco stock on the date the election notice is received. The
following example will illustrate this alternative.


                               September 29, 1998


                  -        Election to forego $10,000 each from Salary, Annual 
                           Cash Incentive and Performance Units

                  -        Comdisco stock closes at $15.00

                  -        $30,000 foregone x 2 = $60,000

                  -        Option Value = $15.00/3 = $5.00

                  -        $60,000/$5.00 = 12,000 options granted at $15.00

                  -        Vests at 33 1/3% per year commencing 10/1/98

This agreement shall not be construed to give you any employment rights.

Dated this 29th day of September, 1998.



- ---------------------------                          -------------------------
On behalf of the Committee                           Jack Slevin



<PAGE>


                               ELECTION STATEMENT


         The  undersigned  hereby  acknowledges  receipt  of  the  Amendment  to
Employment  Agreement,  a copy of the 1995 Long-Term Stock  Ownership  Incentive
Plan, and copies of
Comdisco's latest financial statements.


Performance Unit Method of Distribution

         Pursuant to Section 4, I elect the following method of distribution for
any Performance Units:

                           i)       Cash Distribution __________
                                                  please initial

                           ii)      Restricted Stock   __________
                                                  please initial



Cash to Option Conversion Alternative

         Pursuant  to  Section  5,  I  elect  to  convert  the  following   cash
compensation components into stock options:

                           Base Salary               $50,000

                           Annual Cash Incentive     $50,000

                           Performance Units         $50,000



                                                 By:____________________________
                                                              Jack Slevin

                                                Date:___________________________




           



              COMDISCO EXECUTIVE OFFICER COMPENSATION AND BENEFITS

SUMMARY COMPENSATION TABLE

The following table shows the compensation paid to (i) Jack Slevin, Chairman and
Chief  Executive  Officer during fiscal 1998 and (ii) the four other most highly
compensated  executive  officers of Comdisco  serving on September 30, 1998. The
persons  named in this table and in this  section are  referred to as the "Named
Executive Officers".

<TABLE>
<CAPTION>

                               Annual Compensation               Long-Term Compensation


                                                             Awards               Payouts
                                                           -----------   --------------------------
                                                           Securities
                                                           Underlying      Long-
       Name and                                            Options         Term      All Other
  Principal Position     Year      Salary        Bonus      (shares)   Incentive  Compensation <F1>
                                                                         Payouts
- ---------------------------------------------------------------------------------------------------
<S>                      <C>       <C>          <C>          <C>        <C>             <C>

Jack Slevin              1998      $550,000     $475,000     306,220    $764,350        $6,909
Chairman                 1997       550,000      440,000      58,850     831,000        14,111
and CEO                  1996       500,000      580,000     981,504     420,000         9,425

Nicholas K. Pontikes     1998       325,000      325,000     687,210     349,350         6,909
President and            1997       277,917      278,200      26,700     478,000        14,111
Chief Operating          1996       230,000      230,000     133,602     201,000         9,425
Officer

John C. Kenning <F2>     1998       267,000      267,000     195,020           0         6,909
Executive Vice           1997       268,808      286,200      24,970           0        14,111
President

William N. Pontikes      1998       230,000      230,000     240,710     339,350         6,909
Executive Vice           1997       220,000      268,200      26,700     473,000        14,111
President
                         1996       220,000      220,000     152,310     300,000         9,425

John J. Vosicky          1998       240,000      215,000     101,700     359,350         6,909
Executive Vice           1997       240,000      218,200      26,700     483,000        14,111
President
& Chief Financial        1996       240,000      200,000      84,888     225,000         9,425
Officer



<FN>
<F1> Amounts of "All Other  Compensation"  are amounts  contributed  by Comdisco
under the Comdisco  Retirement  Plan Trust  Agreement,  effective  April 1, 1998
(formerly  known as the Comdisco Profit Sharing Plan and Trust) and the Employee
Stock Ownership Plan.
<F2> Mr. Kenning became an Executive Officer of Comdisco in fiscal 1997.
</FN>
</TABLE>



<PAGE>


OPTION GRANTS IN LAST FISCAL YEAR

The following table presents additional information concerning the options shown
in the Summary Compensation Table for fiscal year 1998.

<TABLE>
<CAPTION>



                                                                                 Potential Realizable Value at
                                     Individual Grants                           Assumed Annual Rates of Stock
                                                                            Price Appreciation for Option Term
                  -------------------------------------------------------   ----------------------------------
                    Number of    % of Total
                   Securities     Options /
                   Underlying   SARs Granted
                    Options /   to Employees   Exercise or
       Name       SARs Granted    in Fiscal    Base Price    Expiration       0%         5%          10%
                       (#)          1998         ($/Sh)         Date
- ---------------   ------------   ----------    ----------    ---------      ----     ----------    ---------
<S>                  <C>              <C>         <C>        <C>             <C>       <C>        <C>

  Jack Slevin        55,050 <F1>       .64        $15.88      10/01/07       $-0-      $549,776   $1,393,240
                    192,000           2.00         17.25      02/01/08        -0-     2,082,899    5,278,475
                     59,170            .68         13.625     09/30/08        -0-       507,009    1,284,861


  Nicholas K.        55,050 <F1>       .64         15.88      10/01/07        -0-       549,776    1,393,240
  Pontikes          600,000           7.00         17.25      02/01/08        -0-     6,509,059   16,495,234
                     32,160            .37         13.625     09/30/08        -0-       275,569      698,346

  John C. Kenning    36,330 <F1>       .42         15.88      10/01/07        -0-       362,822      919,462
                    132,000           1.00         17.25      02/01/08        -0-     1,431,993    3,628,952
                     26,690            .31         13.625     09/30/08        -0-       228,698      579,566

  William N.         22,020 <F1>       .25         15.88      10/01/07        -0-       219,910      557,296
  Pontikes          192,000           2.00         17.25      02/01/08        -0-     2,082,899    5,278,475
                     26,690            .31         13.625     09/30/08        -0-       228,698      579,566

  John J. Vosicky    11,010 <F1>       .13         15.88      10/01/07        -0-       109,955      278,648
                     64,000            .74         17.25      02/01/08        -0-       694,300    1,759,492
                     26,690            .31         13.625     09/30/08        -0-       228,698      579,566

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


<FN>
<F1>  Reflects  options  issued  in lieu of cash  compensation  pursuant  to the
"Cash-to-Option  Alternative" election referenced in the Compensation  Committee
Report.

</FN>
</TABLE>

Comdisco  included  amounts under the columns labeled "5%" and "10%" pursuant to
certain  rules  promulgated  by the SEC and those  amounts  are not  intended to
forecast future appreciation, if any, in the price of the Comdisco common stock.
Such amounts are based on the assumption that the Named Executive  Officers hold
the options  granted for their full term.  The actual  value of the options will
vary in  accordance  with the market price of the  Comdisco  common  stock.  The
column headed "0%" is included to  demonstrate  that the options were granted at
fair market value and optionees  will not recognize any gain without an increase
in  the  stock   price,   and  any  increase   will  benefit  all   stockholders
proportionately.




<PAGE>


AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR AND FISCAL YEAR END VALUE

The following  table contains  information  with respect to the Named  Executive
Officers  concerning the exercise of options during fiscal 1998 and  unexercised
options held as of the end of fiscal 1998.

<TABLE>
<CAPTION>

                                                         Total Number of Shares      Total Value of Unexercised,
                                                         Underlying Unexercised      in-the-Money Options Held at
                                                       Options Held at September        September 30, 1998  <F1>
                                                                30, 1998
                                                      -------------------------------------------------------------

                             Number of
                               Shares        Value
   Name                      Acquired on   Realized    Exercisable   Unexercisable   Exercisable    Unexercisable
                              Exercise
   -------------------        -------     ----------   ---------        -------      ----------     ----------
   <S>                        <C>         <C>          <C>              <C>          <C>            <C>

   Jack Slevin                547,946     $5,670,283   1,247,293        674,295      $8,502,071     $3,455,136
   Nicholas K. Pontikes       600,000             -0-    264,918        300,018       1,711,500      1,648,730
   John C. Kenning            182,788        684,722     126,968        260,760         659,317      1,220,969
   William N. Pontikes        380,624      2,814,438     132,495        170,193         697,037        617,748
   John J. Vosicky            127,478      1,019,459     346,075        106,831       2,818,419        300,874

</TABLE>


<F1> Based on the  closing  price of the  Comdisco  common  stock,  $13.625,  on
September 30, 1998.

LONG TERM INCENTIVE PLAN ("LTIP") AWARDS

The following table provides  information on the Performance Unit Awards granted
during the fiscal year ended  September 30, 1998 under the  Comdisco,  Inc. 1995
Long-Term Stock Ownership Incentive Plan to the Named Executive Officers.



<PAGE>


<TABLE>
<CAPTION>

                                                                              Estimated Future Payouts under
                                                                               Non-Stock Price-Based Plans  <F1>
                                                                          --------------------------------------
                              Performance or Other
                                    Number of   Period Until Maturation
Name                                  Units            or Payout           Threshold        Target       Maximum
- --------------------                   ----        -----------------      -----------     ---------   ----------
<S>                                    <C>         <C>                        <C>          <C>        <C>
Jack Slevin                            366         September 30, 2000         $183,000     $366,000   $1,098,000
Nicholas K. Pontikes                   167         September 30, 2000           83,500      167,000      501,000
John C. Kenning                        155         September 30, 2000           77,500      155,000      465,000
William N. Pontikes                    167         September 30, 2000           83,500      167,000      501,000
John J. Vosicky                        167         September 30, 2000           83,500      167,000      501,000



<FN>

<F1> The target  performance  objective  is that  Comdisco's  total  shareholder
return,  which  is the  sum of  the  stock  price  appreciation  plus  dividends
(reinvested),  be  ranked  at or above  the  sixtieth  percentile  of the  total
shareholder  return of all companies in the S&P 500 for the period  running from
October 1, 1996 through September 30, 1999. The threshold  performance objective
is a  fiftieth  percentile  ranking.  If the  actual  ranking  is less  than the
fiftieth percentile, no compensation will be paid under these awards.
</FN>
</TABLE>

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Comdisco  and its  subsidiaries  have  transactions  in the  ordinary  course of
business  with  other  corporations  of which  certain  Comdisco  directors  are
executive  officers.  Comdisco  does not consider  the amounts  involved in such
transactions  to be material in relation to its business and believes  that such
amounts are not material in relation to the business of such other  corporations
or the interests of the directors involved.

Mr.  Kraemer is President and Director of Baxter  International,  Inc. In fiscal
1998,  Comdisco received  approximately  $681,000 per quarter in rental payments
for  computer  related  equipment  leased to Baxter  Healthcare  Corporation,  a
subsidiary of Baxter International, Inc.

Mr.  Patrick is an Executive  Vice  President  of Merrill  Lynch & Co. In fiscal
1998,  Merrill Lynch & Co. acted as one of Comdisco's  agents in connection with
the sale of Comdisco's  medium term notes and served as one of the  underwriters
of Comdisco's debt offerings.  Merrill Lynch & Co. also acted as a dealer in the
sale of Comdisco's domestic  commercial paper. In addition,  Merrill Lynch Group
Employee  Services,  a division of Merrill  Lynch and Co., has agreed to perform
various   services   in   connection   with  the   implementation   and  ongoing
administration  of Comdisco's  U.S. and  International  Employee  Stock Purchase
Plans.

Mr. Andreini is Director,  President and Chief  Executive  Officer of InterWorld
Corporation.  In January, 1998, Comdisco caused a $1,600,000 Letter of Credit to
be renewed on behalf of InterWorld for one year ending January, 1999. On October
7, 1998,  Comdisco  entered into a Loan and Security  Agreement with  InterWorld
Corporation  for an  $11,000,000  line  of  credit.  As of  December  15,  1998,
$4,000,000  was  outstanding  under the line of credit,  which bears interest at
10%.  Comdisco  also  received  approximately  $125,000  per  quarter  in rental
payments in fiscal 1998 for computer  related  equipment  leased to  InterWorld.
Comdisco has also invested a total of $2,225,000 in InterWorld  preferred  stock
representing  3.1% of the  outstanding  equity  in  InterWorld,  and also  holds
warrants to purchase additional stock in InterWorld.

During fiscal 1998, Comdisco made a personal loan in an aggregate amount of $2.1
million to Mr.  Slevin.  The loan was  evidenced  by an  unsecured  demand  note
bearing interest at the LIBOR rate plus 125 basis points.





                                                            Exhibit 10.16

                        COMPENSATION AND AWARD AGREEMENT
                      FISCAL YEAR ENDING SEPTEMBER 30, 1999
                                        

         The  Compensation  Committee of the Board of Directors has reviewed and
approved  the  following   compensation   package  which  includes  a  grant  of
Performance  Units by the Committee of the Comdisco,  Inc. 1995 Long-Term  Stock
Ownership Incentive Plan (the "95 Plan").

1.       BASE SALARY

         Your annual base salary shall be $.


2.       ANNUAL CASH INCENTIVE POOL

         Comdisco will  establish a cash  incentive  pool based on the following
earnings goals:

                  2% x Pre-Tax Earnings between Target 1 and Target 2, 7%
                  x Pre-Tax Earnings between Target 2 and Target 3

         Your share of this incentive pool share be x%.

         Pre-Tax  Earnings will include any earnings or losses  attributable  to
extraordinary items.

         As an example,  if Comdisco has Pre-Tax  Earnings of Target 3 in fiscal
1999 your annual cash incentive compensation would be $x.


3.       ANNUAL STOCK OPTION INCENTIVE

         If Comdisco  achieves 1999 Pre-Tax  Earnings of  Target 3,  you will
also be entitled to a stock option  grant of XXX shares at the closing  price on
September 30, 1999. These options would vest at the rate of 33.33% per year over
a three year term.



         If the Pre-Tax  Earnings  achieved is less than Target 3,  then the
number of shares granted will be based on the following:



         Pre-Tax Earnings           Percentage Grant          Adjusted Grant

                  Target 3                100%
                  Target 2                 80%
                  Target 1                 60%
        less than Target 1                  0%                     -0-

4.       LONG-TERM PERFORMANCE UNIT GRANT

         The  Committee  of the 95 Plan hereby  awards you with XXX  Performance
Units.

         a.       Performance Objective and Performance Period

         The Committee has set a target  Performance  Objective that  Comdisco's
"Total  Shareholder  Return" (as  defined  below) be ranked at or above the 50th
percentile of the Total Shareholder Return of all companies contained in the S&P
500 for the period running from October 1, 1998 through  September 30, 2001 (the
"Performance Period").

         "Total  Shareholder  Return" is  defined as the sum of the stock  price
appreciation plus dividends (reinvested) through the Performance Period.

         b.       Determination of Performance Unit Value

         The  actual  Performance  Unit  Value  will be  determined  based  upon
Comdisco's  Total  Shareholder  Return over the Performance  Period.  The target
Performance  Unit Value has been set at $500. The actual  Performance Unit Value
will be determined by multiplying  the target  Performance  Unit Value times the
Performance Percentage specified in the following table:

<TABLE>
<CAPTION>


   TSR % Rank in S&P 500          Performance          x           Target Unit           =        Actual Unit
                                         %                              Value                          Value
     ------------------           ----------                       -----------                    ----------
        <S>                          <C>                              <C>                             <C>
     
        below 50th                    0%                              $500                            $0

           50th                       100                              500                            500

            55                        150                              500                            750

            60                        200                              500                           1,000

            65                        260                              500                           1,300

            70                        320                              500                           1,600

            75                        390                              500                           1,950

            80                        460                              500                           2,300

            85                        530                              500                           2,650

            90+                       600                              500                           3,000
</TABLE>




                  c.       Method of Distribution

         Within 15 days of the date of this Agreement,  you must decide upon one
of the following distribution methods by signing the Election Statement attached
hereto:

         i.       Cash  Distribution  - You may elect to have 100% of the actual
                  Performance Unit Value paid in cash (less applicable taxes).

         ii.      Restricted  Stock - You may elect to have  100% of the  actual
                  Performance  Unit Value paid in the form of Restricted  Stock.
                  In such  event,  the  actual  Performance  Unit  Value will be
                  multiplied  by 120% and the  product  thereof  will be used to
                  acquire  Restricted  Stock  based  on  the  closing  price  of
                  Comdisco's stock on September 30, 2000.

         d.       Restrictions

         The Performance  Unit Award is conditioned  upon (i) your continuing as
an employee  throughout the  Performance  Period and (ii) if you have elected to
receive  Restricted  Stock, your continuing as an employee for an additional one
year beyond the Performance  Period.  The effects of a termination of employment
within these periods are set forth in Section 14 of the 95 Plan.

         e.       Exercise of Performance Units

         Performance  Units may be  exercised  by delivery to the  Secretary  of
Comdisco  of  written  notice  of  intent  to  exercise  a  specific  number  of
Performance Units.

         f.       Incorporation of 95 Plan Provisions

         This  award of  Performance  Units  shall  incorporate  the  terms  and
conditions of the 95 Plan.



         g.       Acceptance

         By execution of the attached Election  Statement,  you accept the terms
and conditions of this Performance Unit Grant.

5.       CASH TO OPTION CONVERSION ALTERNATIVE.

         Within 15 days of the date of this Agreement,  you may elect to convert
cash compensation into stock options. You may elect to convert cash compensation
paid under Base Salary,  Annual Cash Incentive and Long-Term  Performance  Units
into  stock  options  on a one for two  basis.  You must  elect to  forego  cash
compensation equally from the above three sources in $1,000 increments. For each
$1,000  foregone,  you will  receive  stock  options  with an "option  value" of
$2,000.

         If you make this election, you will receive a stock option grant at the
closing price of Comdisco stock on the date the election notice is received. The
following example will illustrate this alternative.

                               September 29, 1998

                  -        Election to forego $10,000 each from Salary, Annual 
                           Cash Incentive and Performance Units

                  -        Comdisco stock closes at $15.00

                  -        $30,000 foregone x 2 = $60,000

                  -        Option Value = $15.00/3 = $5.00

                  -        $60,000/$5.00 = 12,000 options granted at $15.00

                  -        Vests at 33 1/3% per year commencing 10/1/98




         This  agreement  shall  not be  construed  to give  you any  employment
rights.

Dated this _____ day of September, 1998.




On behalf of the Committee





Comdisco, Inc. and Subsidiaries                                    Exhibit 11.00

COMPUTATION OF EARNINGS PER SHARE
(in millions except per share data)

Average shares used in computing earnings per common and common equivalent share
were as follows:
<TABLE>
<CAPTION>


                                                   1998        1997        1996        1995         1994 
                                                  -----       -----       -----       -----        -----
<S>                                                <C>         <C>         <C>         <C>          <C>

Average shares issued                               221         220         216         214          214
Effect of dilutive options                           12          10          10           6            2
Treasury stock                                      (70)        (72)        (66)        (54)         (42)
                                                  -----       -----       -----       -----        -----
  Total                                             163         158         160         166          174
                                                  =====       =====       =====       =====        =====

Net earnings  to common stockholders              $ 151       $ 123       $ 106       $  96        $  44
                                                  =====       =====       =====       =====        =====

Net earnings per common share:
  Earnings per common share-basic                 $ .99       $ .83       $ .70       $ .60        $ .26
                                                  =====       =====       =====       =====        =====
  Earnings per common share-diluted                 .93         .78         .67         .57          .26
                                                  =====       =====       =====       =====        =====

</TABLE>

On April 22, 1998 the Board of Directors  authorized a two-for-one  split of the
Company's  common stock to be distributed on June 15, 1998, to holders of record
on May 22, 1998.  All data with respect to earnings per common share,  dividends
per common share, and weighted  average number of common shares  outstanding has
been retroactively adjusted to reflect the two-for-one split.








Comdisco, Inc. and Subsidiaries                                    Exhibit 12.00

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(dollars in millions)
<TABLE>
<CAPTION>


                                                              For the years ended September 30,             
                                                        1998        1997         1996          1995         1994
                                                        ----        ----         ----          ----         ----    
<S>                                                     <C>         <C>          <C>           <C>          <C>    

Fixed charges
  Interest expense1<F1>                                 $329        $301         $267          $278         $266

  Approximate portion of
    rental expense representative
    of an interest factor                                  5           4            7            11           13
                                                        ----        ----         ----          ----         ----    

  Fixed charges                                          334         305          274           289          279

Earnings from operations
  before income taxes , net of preferred
  stock dividends                                        238         203          176           160           80
                                                        ----        ----         ----          ----         ----    
Earnings from operations before income taxes
 and fixed charges                                      $572        $508         $450          $449         $359
                                                        ====        ====         ====          ====         ====

Ratio of earnings to fixed charges                      1.71        1.67         1.64          1.55         1.29 
                                                        ====        ====         ====          ====         ====

Rental expense:
  Equipment subleases                                   $  5        $  6         $ 14          $ 22         $ 30
  Office space, furniture, etc.                            9           7            8            10            8
                                                        ----        ----         ----          ----         ----    

    Total                                               $ 14        $ 13         $ 22          $ 32         $ 38
                                                        ====        ====         ====          ====         ====

    1/3 of rental expense                               $  5        $  4         $  7          $ 11         $ 13
                                                        ====        ====         ====          ====         ====

<FN>
<F1>Includes interest expense  incurred by  technology  services and included in
technology services expense on the consolidated statements of earnings.

</FN>
</TABLE>


Six-Year Summary
Comdisco, Inc. and Subsidiaries
(in millions except per share data)
<TABLE>
<CAPTION>

                                                                                          YEARS ENDED SEPTEMBER 30,
                                                                     ---------------------------------------------------------------
                                                                         1998       1997       1996       1995       1994      1993
                                                                     ---------  ---------  ---------  ---------  --------- ---------
<S>                                                                  <C>        <C>        <C>        <C>        <C>       <C>
CONSOLIDATED SUMMARY OF EARNINGS
Revenue     
         Leasing ..................................................  $  2,435   $  2,116   $  1,797   $  1,573   $  1,538  $  1,583
         Sales ....................................................       329        269        262        358        271       313
         Technology services ......................................       433        354        318        267        242       216
         Other ....................................................        46         80         54         42         47        41
                                                                     ---------  ---------  ---------  ---------  --------- ---------
                  Total revenue ...................................     3,243      2,819      2,431      2,240      2,098     2,153
                                                                     ---------  ---------  ---------  ---------  --------- ---------
Costs and expenses
         Leasing ..................................................     1,791      1,534      1,246      1,023      1,004     1,040
         Sales ....................................................       275        210        218        304        225       275
         Technology services ......................................       362        296        277        238        224       206
         Selling, general and administrative                              249        244        244        233        213       197
         Litigation settlement ....................................        --         --         --         --         70        --
         Litigation charge ........................................        --         --         --         --         10        --
         Interest .................................................       326        299        262        274        263       291
         Other ....................................................        --         25         --         --         --        --
                                                                     ---------  ---------  ---------  ---------  --------- ---------
                  Total costs and expenses ........................     3,003      2,608      2,247      2,072      2,009     2,009
                                                                     ---------  ---------  ---------  ---------  --------- ---------
Earnings from continuing operations before income taxes and
         cumulative effect of change in accounting principle ......       240        211        184        168         89       144
Income taxes ......................................................        87         80         70         64         36        57
                                                                     ---------  ---------  ---------  ---------  --------- ---------
Earnings from continuing operations before cumulative effect
         of change in accounting principle ........................       153        131        114        104         53        87
Loss from discontinued operations (net of income taxes) ...........        --         --         --         --         --       (20)
                                                                     ---------  ---------  ---------  ---------  --------- ---------
Earnings before cumulative effect of change in accounting principle       153        131        114        104         53        67
Cumulative effect of change in accounting principle ...............        --         --         --         --         --        20
                                                                     ---------  ---------  ---------  ---------  --------- ---------
Net earnings before preferred dividends ...........................       153        131        114        104         53        87
Preferred dividends ...............................................        (2)        (8)        (8)        (8)        (9)       (7)
                                                                     ---------  ---------  ---------  ---------  --------- ---------
         Net earnings to common stockholders ......................  $    151   $    123   $    106   $     96   $     44  $     80
                                                                     =========  =========  =========  =========  ========= =========
COMMON SHARE DATA
Earnings per common share--basic ..................................  $   .99    $    .83   $    .70   $    .60   $    .26  $    .44
Earnings per common share--diluted ................................      .93         .78        .67        .57        .26       .43
Common stockholders' equity (per common share outstanding) ........     6.44        5.24       4.77       4.37       3.89      3.68
Cash dividends paid on common stock ...............................      .10         .10        .09        .08        .07       .06
Average common shares (in thousands)--diluted .....................  162,770     157,590    159,684    165,502    173,274   180,936

FINANCIAL POSITION
Total assets ......................................................  $  7,063   $  6,350   $  5,591   $  5,039   $  4,807  $  4,960
Notes payable .....................................................     1,121      1,024      1,127        661        593       655
Total long-term debt ..............................................     3,318      2,918      2,145      1,796      1,364     1,325
Discounted lease rentals ..........................................       596        742        781      1,124      1,548     1,670
Stockholders' equity ..............................................       979        865        799        776        741       739

OTHER DATA
Total rents of new leases .........................................  $  3,400   $  3,200   $  2,800   $  2,300   $  1,800  $  1,900
Future lease rentals and technology services revenue ..............     6,089      5,440      4,903      4,380      4,185     4,265

</TABLE>

                                 -30- and -31-
<PAGE>



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

FORWARD LOOKING STATEMENTS
Certain  statements herein constitute  "forward-looking  statements"  within the
meaning of Section  27A of the  Securities  Act of 1933 and  Section  21E of the
Securities   Exchange   Act  of  1934,   and  the  company   intends  that  such
forward-looking statements be subject to the safe harbors created thereby. These
forward-looking  statements  are  subject  to  many  uncertainties  and  factors
relating to the company's  operations and business  environment  which may cause
the actual  results of the company to be  materially  different  from any future
results  expressed or implied by such  forward-looking  statements.  Examples of
such uncertainties include, but are not limited to, those risk factors set forth
generally  throughout  this  Management's  Discussion  and Analysis of Financial
Condition and Results of Operations  and  specifically  under "Risk Factors that
May Affect Future Results" and in the "Note on  Forward-Looking  Information" on
page 60 of this annual report to stockholders.

SUMMARY
Comdisco,  Inc.  achieved record revenues,  earnings,  equipment volume and cash
flows  from  operating   activities  in  fiscal  1998.  The  year's  performance
demonstrates the ability of the company's businesses to deliver strong financial
results.

         Fiscal 1998 net earnings to common stockholders  (hereinafter  referred
to as "net  earnings")  were $151  million,  or $.93 per  common  share-diluted,
compared to $123 million, or $.78 per common share-diluted, and $106 million, or
$ .67 per  common  share-diluted,  in fiscal  1997 and 1996,  respectively.  The
increase in net earnings in fiscal 1998 and 1997  compared to the prior years is
due to increases  in earnings  contributions  from  remarketing  and  technology
services.  Earnings per common share (basic and diluted) in fiscal 1998 and 1997
benefited from the company's  stock  repurchase  program,  which has reduced the
average common shares  outstanding.  However,  average common shares outstanding
increased during fiscal 1998 as compared to fiscal 1997 primarily as a result of
the  company's  Shared  Investment  Program  (the"SIP")(see  Note 10 of Notes to
Consolidated  Financial  Statements).  Shares  issued under the SIP exceeded the
number of shares repurchased in fiscal 1998.


BUSINESS
The company's  businesses are designed to bring solutions that reduce technology
cost  and risk to the  customer  and in  supporting  the  customerOs  technology
infrastructure.  These businesses are: 1) financial management  services,  which
includes the leasing of distributed  systems (PCs,  servers and routers),  large
systems  (mainframes and related  equipment) and  communications  equipment;  2)
diversified  technology  services-equipment  leasing  and  technology  lifecycle
management   services   for   the   healthcare,    semiconductor   manufacturing
("electronics  group")  and  venture  capital  industries,   and  3)  technology
services,  which  includes  business  continuity  services,  desktop  management
services, managed network services and software tools to support these areas.
         The  industry  in which  the  company  operates  is  evolving,  and the
company's  business is becoming more service oriented,  with the business driven
by  the  company's  service  capabilities,   including  desktop  management  and
continuity services.
         Leasing  volume  increased  in both fiscal 1998 and 1997 as compared to
the prior years. During the last three fiscal years, the company's large systems
portfolio   decreased,   while   its   portfolio   of  other   high   technology
assets-distributed  systems and electronics equipment in particular-increased as
a percentage of the total portfolio. Lease volume in the current fiscal year was
the highest annual volume in the company's history.
         Cost of  equipment  placed on lease was $3.3  billion  in fiscal  1998,
compared to cost of  equipment  placed on lease of $3.1 billion and $2.6 billion
in fiscal 1997 and 1996, respectively. Internationally, cost of equipment of all
types placed on lease increased from $757 million in fiscal 1997 to $905 million
in fiscal  1998.  The  increase in leasing  volume in fiscal 1998 is expected to
have a positive  impact on leasing  revenue in future periods and is expected to
result in future earnings opportunities by providing equipment for remarketing.
         In addition to originating new equipment lease  financing,  the company
remarkets used equipment  from its lease  portfolio.  Remarketing is the sale or
re-lease  of  equipment  either at  original  lease  termination  or during  the
original  lease.  These  transactions  may be with  existing  lessees  or,  when
equipment is returned, with new customers.  Remarketing activities are comprised
of  earnings  from  follow-on  leases  and  gross  profit  on  equipment  sales.
Remarketing  activity,   an  important  contributor  to  earnings,   was  strong
throughout fiscal 1998 and 1997.
                                      -32-
<PAGE>

         Technology  services  had a record  year with  pretax  earnings  of $71
million in fiscal 1998.  This compares to pretax earnings of $58 million and $41
million  in  fiscal  1997  and  1996,  respectively.   Revenue  from  continuity
contracts,  which is  recognized  monthly  during the  noncancelable  continuity
contract and is therefore  recurring and  predictable,  was  approximately  $298
million,  $280  million and $262  million  during  fiscal  1998,  1997 and 1996,
respectively, representing approximately 69%, 79% and 82% of technology services
revenue.  Revenue from the company's  Millennium  Testing  Services  ("MTS") was
significantly below the company's targets for fiscal 1998. This shortfall in MTS
revenue may indicate that companies are still working on the coding for the Year
2000 and are not yet ready to test their program  changes.  The company has been
successful in containing  costs to maintain and improve  margins in its services
operations during the last three fiscal years.
The  company  continued  to invest  additional  capital to upgrade  our  service
capabilities and enhance future continuity  services  revenues.  In fiscal 1998,
capital expenditures were $87 million. This includes additions in large systems,
mid-range systems,  network products and expansion of work areas. In addition, a
focus  area for  capital  expenditures  in  fiscal  1998 was  Advanced  Recovery
Services  ("ARS").  ARS is designed to reduce data exposures as well as recovery
time  across all  market-leading  platforms.  The company is also  investing  in
additional  personnel to expand its other technology  services  offerings and to
ensure the quality of its services offerings.

FINANCIAL CONDITION
The company's  operating  activities  during the year ended  September 30, 1998,
including capital expenditures for equipment, were funded primarily by cash flow
from  operations  (primarily  lease  receipts),  including  the  realization  of
residual values through remarketing activities, and external financing. See Note
6 of Notes to Consolidated Financial Statements for information on the company's
interest-bearing  liabilities,  including  average daily  borrowings,  effective
interest rates and maturities.
         During the last five years,  equipment  purchased  for leasing  totaled
$11.8 billion.  Expenditures for equipment in fiscal 1998 totaled  approximately
$3.0 billion, the highest annual total in the company's history, and an increase
of 3% compared to the prior  year.  Expenditures  for  equipment  are  currently
estimated at approximately $3.5 billion for fiscal 1999.
         The company  believes that its estimated cash flow from  operations and
current financial resources will be sufficient to fund anticipated future growth
and  operating  requirements.  In addition,  the company  expects to continue to
utilize a variety of  financial  instruments  to fund its  short- and  long-term
needs.

Cash provided by operating activities: Net cash provided by operating activities
was $2.8 billion,  $2.5 billion and $2.2 billion in fiscal 1998,  1997 and 1996,
respectively.  During  the last  five  years,  net cash  provided  by  operating
activities totaled $11.1 billion.
         Net cash  provided  by  operating  activities  has been used to finance
equipment purchases and, accordingly,  has had a positive impact on the level of
borrowing  required to support the  company's  investment  in its growing  lease
portfolio.  As of September 30, 1998, the company  estimates that existing lease
and  technology  services  contracts  and  commitments,   including   continuity
subscription contracts, could generate gross cash receipts of approximately $6.1
billion in the future,  including  $2.9  billion in fiscal 1999.  The  company's
liquidity is augmented by the realization of cash from the future remarketing of
leased  equipment.  Assuming  realization of independent  forecasts of equipment
values at lease termination and management  estimates,  the estimated gross cash
receipts to be provided from remarketing in future years totals $2.0 billion.

Credit Lines:  At September 30, 1998,  the company had $1.6 billion of available
domestic and international borrowing capacity under various lines of credit from
commercial banks and commercial paper facilities,  of which  approximately  $853
million was unused.  The company had  committed  credit lines  established  with
twenty-eight banks at September 30, 1998 of $1.3 billion.

Senior Notes: In June, 1997, the company filed a registration  statement on Form
S-3 with the Securities and Exchange Commission (the "SEC") for a shelf offering
of up to $1.2 billion of senior debt securities with terms to be set at the time
of each sale (the "1997  Shelf").  Pursuant to the 1997 Shelf,  the company,  in
fiscal 1998 issued the following senior notes:
  o $250 million of 6.125% Notes Due January 15, 2003
  o $275 million of 6.13% Notes Due August 1, 2006
  o $230 million of medium-term notes (the company also issued an additional $73
    million  of  medium-term  notes  in  fiscal 1998  pursuant to a registration
    statement filed in November, 1996).
         At  September  30, 1998,  an  aggregate of $370 million of  medium-term
notes remained available for issuance under the 1997 Shelf.
         On October 9, 1998, the company filed a registration  statement on Form
S-3 with the SEC for a shelf  offering  of up to $1.5  billion  of  senior  debt
securities  on terms to be set at the time of each sale (the "1998  Shelf").  No
senior  debt has been sold  pursuant to the 1998  Shelf.  The  company  plans to
continue to be active in issuing  senior debt during  fiscal 1999,  primarily to
support the anticipated growth of the leased assets and, where  appropriate,  to
refinance maturities of interest-bearing liabilities.
                                      -33-
<PAGE>

Secured Debt:  Proceeds from the discounting of lease rentals were $279 million,
$430  million  and $253  million in fiscal  1998,  1997 and 1996,  respectively.
Secured  debt  is  currently  utilized  as a tool  to  manage  credit  risk  and
concentration  risk.  However,  the  company  believes  that in a changing  rate
environment,  secured debt may offer  attractive  financing  rates during fiscal
1999. The company's credit committee establishes  concentration levels by credit
rating and customer.

Maturities:  At  September  30,  1998,  the  company  had  debt of $2.9  billion
scheduled to mature in fiscal 1999,  including $1.1 billion of commercial  paper
and short-term bank borrowings.  At September 30, 1998, the company had expected
future cash to be provided by existing lease and technology  services  contracts
and commitments, including continuity subscription contracts, of $2.9 billion in
fiscal 1999. See Notes 5 and 6 of Notes to Consolidated Financial Statements for
information on the lease base and interest-bearing liabilities, respectively.

Ratios: The ratio of debt to total stockholdersO equity (the "Ratio") was 5.1:1,
5.4:1 and 5.1:1 at  September  30,  1998,  1997 and 1996,  respectively.  During
fiscal 1998, the company redeemed its outstanding preferred stock, which reduced
stockholders'  equity by $89 million.  The 1998 Ratio was positively impacted by
the company's SIP, under which 106 senior managers of the company purchased over
six million shares of the company's common stock for approximately $109 million.

REVENUE
Total revenue of approximately  $3.2 billion and $2.8 billion in fiscal 1998 and
1997  represented  increases  of 15% and 16%  respectively,  over the prior year
periods.  The increase in fiscal 1998  compared to fiscal 1997 was primarily due
to higher total leasing revenue,  principally from operating leases,  and higher
revenue  from  technology  services  and sales.  Total  leasing  revenue of $2.4
billion for the year ended  September  30, 1998  represented  an increase of 15%
compared to the prior year.  Technology services revenue increased 22% in fiscal
1998  compared to fiscal 1997.  See  "Technology  Services"  for a discussion of
technology  services  revenue and margins and "Sales" for a discussion  of sales
revenue and margins.

Leasing:  The increase in New Leases (as defined in the  discussion  under "Risk
Factors  that  May  Affect  Future  Results"),   particularly  during  the  last
thirty-six  months,  coupled with lower  margins on large  systems  transactions
(mainframes  and  related  peripherals,  including  DASD and tape  drives),  has
resulted  in lower  margins  on  leasing,  particularly  for  operating  leases.
Operating lease revenue minus  operating lease costs was $369 million,  or 19.5%
of operating lease revenue (the "Operating Lease Margin"),  and $338 million, or
20.7% of operating  lease revenue,  in fiscal 1998 and 1997,  respectively.  The
company  expects the  Operating  Lease Margin to decline from current  levels in
fiscal 1999 because of continued  pressure from New Leases and the lower margins
on large systems.  The Sales-type Lease Margin increased in fiscal 1998 compared
to the  prior  year  primarily  because  of a  change  in the  mix of  equipment
remarketed, with a higher percentage of distributed and communications equipment
remarketing.  The following  graph  presents the Lease Margin for total leasing,
operating, and sales-type leases for the five years ended September 30, 1998:

                      94       95       96       97       98
                      ---      ---      ---      ---      ---
Total leasing         35%      35%      31%      27%      26%
Operating lease       26%      26%      24%      21%      20%
Sales-type lease      26%      28%      26%      30%      30%

Sales:  Revenue from sales, which includes  remarketing and buy/sell activities,
totaled $329  million in fiscal 1998,  compared to $269 million and $262 million
in fiscal  1997 and 1996,  respectively.  In fiscal 1998 and 1997 sales and sale
revenue per unit on large systems declined.  Margins on sales were 16% in fiscal
1998 compared to 22% and 17% in fiscal 1997 and 1996,  respectively.  Margins in
fiscal 1997 were unusually high,  primarily as a result of significant  sales of
distributed systems equipment.

Technology  services:  Revenue from technology  services was $433 million,  $354
million  and $318  million  in fiscal  1998,  1997 and 1996,  respectively.  The
increases are primarily the result of the growth in products and services.
         Technology services costs of $362 million for fiscal 1998 increased 22%
over technology services costs of $296 million in fiscal 1997. Fiscal 1997 costs
and expenses were 7% higher than fiscal 1996.  Cost  containment  efforts by the
company,  primarily as a result of its capital investment  strategy,  slowed the
growth of continuity  costs in fiscal 1997, and improved  margins  significantly
over the prior year.  Although the company made  significant  investments in its
technology  services  facilities  and  staff  during  fiscal  1998,  margins  on
technology  services remained at approximately  fiscal 1997 levels.  The company
expects margins in fiscal 1999 to be at or above fiscal 1998 levels primarily as
a result of the growth in other technology  services which generally have higher
margins than continuity services.
                                      -34-
<PAGE>

Other  Revenue:  Other  revenue was $46 million,  $80 million and $54 million in
fiscal  1998,  1997 and 1996,  respectively.  Revenue from the sale of ownership
positions   generated  in  conjunction   with  the  company's   lease  financing
transactions  with  early-stage  high  technology  companies  was $21 million in
fiscal  1998  compared  to $18  million and $13 million in fiscal 1997 and 1996,
respectively.  Fiscal  1998 and 1997 other  revenue  includes  $5 million and $4
million, respectively, of gains from the sale of direct financing and sales-type
receivables.  Other  revenue for fiscal 1997 includes a gain of $25 million ($16
million after-tax, or $.10 per common share-diluted)  resulting from the receipt
of amounts in settlement of litigation.  In addition,  fiscal 1997 other revenue
includes  approximately  $11 million of gains from the sale of other investments
owned by the company.  Fiscal 1996 includes $6 million of gains  generated  from
the sale of  securities,  originally  received  by the company in fiscal 1993 in
connection  with the sale of all of the assets of its wholly  owned  subsidiary,
Comdisco Systems, Inc.

COSTS AND EXPENSES
Total costs and  expenses  were $3.0 billion and $2.6 billion in fiscal 1998 and
1997,  respectively.  The increase in fiscal 1998 and 1997 compared to the prior
years is primarily due to the growth in leasing volume including higher interest
expense,  increased  leasing  costs  related to  increased  operating  lease and
sales-type  revenue,  increased costs  associated with the company's  technology
services  and, in fiscal  1997,  a one-time  charge of $25 million  (see "Other"
below).

Selling,  General  and  Administrative:   Selling,  general  and  administrative
expenses  totaled $249 million in fiscal 1998,  $244 million in fiscal 1997, and
$244  million in fiscal  1996.  Despite  the level of growth in fiscal  1998 and
1997,  cost  containment  efforts  begun in fiscal  1996  allowed the company to
control its selling,  general and administrative  costs. Factors contributing to
the increase in fiscal 1998 compared to the prior years include the  development
of the company's technology services,  offset by reduced expenditures  resulting
from improved efficiencies in the company's administrative operations.

Interest: Interest expense for fiscal 1998 totaled $326 million in comparison to
$299 million in fiscal 1997 and $262 million in fiscal 1996,  respectively.  The
increase  in interest  expense in fiscal 1998  compared to fiscal 1997 is due to
higher  average  daily  borrowings  resulting  from the  increase  in  equipment
purchased for lease in fiscal 1998 compared to the prior period, offset by lower
average rates.

Other:  In the second  quarter of fiscal 1997,  the company  recorded a noncash,
non-operating  charge of $25 million ($16 million after-tax,  or $.10 per common
share) as a one-time addition to the equipment valuation allowance.

INCOME TAXES
Note 8 of Notes to Consolidated Financial Statements on page 50 provides details
about the company's income tax provision.

INTERNATIONAL OPERATIONS
The company  operates  principally in four geographic  areas: the United States,
Europe, Canada and the Pacific Rim.
         Revenue  from  international  operations,  including  export  sales and
technology  services,  was $730 million in fiscal 1998  compared to $646 million
and $595 million in fiscal 1997 and 1996,  respectively.  International revenues
represented  23% of the company's  total  revenue in fiscal 1998,  23% in fiscal
1997 and 24% in fiscal 1996.

Europe: The company's European operations had pretax earnings of $39 million and
$27  million in fiscal 1998 and 1997,  respectively,  compared to $10 million in
fiscal 1996.  Total revenue from European  operations was $592 million in fiscal
1998  compared to $537  million in fiscal 1997 and $461  million in fiscal 1996.
Cost of equipment placed on lease in fiscal 1998 and 1997, including diversified
technology  equipment,  was $582  million and $563  million,  respectively.  The
European lease base has been financed primarily by utilizing existing short-term
lines of credit,  including European  commercial paper, parent company loans and
where required,  additional  capital  investment from the parent, and discounted
lease rentals.

Canada: The company's Canadian operations had pretax earnings of $12 million and
$17  million in fiscal  1998 and 1997,  respectively.  Total  leasing  and sales
revenue for fiscal  1998 in Canada was $60  million  compared to $63 million and
$75 million in fiscal 1997 and 1996,  respectively.  Cost of equipment placed on
lease in fiscal 1998 and 1997 was $100  million and $66  million,  respectively.
Net cash provided by operations is the company's primary source of funds for its
Canadian  operations,  although  the company has  short-term  lines of credit in
Canada to support short-term liquidity requirements.
         Geographic  area data is included  in Note 13 of Notes to  Consolidated
Financial Statements on page 55.

RISK FACTORS THAT MAY AFFECT FUTURE RESULTS
This  Report  contains   forward-looking   statements  that  involve  risks  and
uncertainties.  The company's  actual  revenues and results of operations  could
differ materially from those anticipated in these forward-looking  statements as
a result of certain  factors,  including  those set forth in the following  risk
factors and elsewhere in this Report.
                                      -35-
<PAGE>

Potential Fluctuations in Operating Results: The company's operating results are
subject to quarterly fluctuations resulting from a variety of factors, including
the volume of New Leases,  earnings  contributions from remarketing  activities,
product  announcements by manufacturers,  economic  conditions and variations in
the financial mix of leases  written.  The financial mix of leases  written is a
result of a combination  of factors,  including,  but not limited to, changes in
customer demands and/or requirements, new product announcements,  price changes,
changes in  delivery  dates,  changes in  maintenance  policies  and the pricing
policies of equipment  manufacturers,  and price  competition from other lessors
and finance companies.

Earnings  Contributions  from Leasing:  The growth in leasing  volume during the
last eight fiscal quarters has the effect of increasing the proportion of leases
for new equipment ("New Leases") to total leases. New Leases  traditionally have
lower earnings  contributions than leases with remarketed equipment.  Therefore,
increasing lease volume activities  initially has the impact of putting pressure
on leasing  margins.  The impact of New Leases,  coupled  with lower  margins on
large systems transactions  (mainframes and related peripherals,  including DASD
and tape  drives),  has resulted in lower margins on leasing,  particularly  for
operating leases.  There can be no assurance  regarding the growth of New Leases
in future periods or the company's ability to accurately predict future declines
in the fair market values of large systems equipment.
         To meet earnings goals for fiscal 1999, remarketing  contributions have
to be at approximately  the level achieved in fiscal 1998. While the company has
a larger  lease  portfolio  for  remarketing  and is devoting  resources  to its
remarketing activities,  there can be no assurance that the company will achieve
the  appropriate  level of  activity  necessary  to meet the  company's  desired
operating results.
         The company  continues  to monitor  volatility  in large  systems  fair
market  values  which,  during  the last  eighteen  months in  particular,  have
declined faster and exhibited  greater  volatility than historical  trends would
have otherwise  indicated.  As a result,  there is no assurance that fair market
values on large  systems will  stabilize or that further  rapid  declines in the
value of such  systems  will not  occur in the near  term.  To the  extent  that
declines in fair market  values exceed the company's  current  estimates,  there
could be an adverse effect on the company's operating results.
         The costs to address the Year 2000 issues may have a negative impact on
equipment  volume in fiscal 1999 if customers defer other IT projects due to the
Year 2000 efforts or if Year 2000 remediation  costs increase as a percentage of
the total IT budget, thereby reducing capital expenditures on new technology.

Earnings  Contributions from Services: As a result of the evolving nature of its
services  business,  particularly  the emerging  desktop  management and managed
network services, the company has limited meaningful historical data in which to
base its planned operating expenses.  Accordingly,  a significant portion of the
company's  expense  levels  (investment  in continuity  facilities and hardware,
consultants,  experts  and  back  office  personnel)  are  based  in part on its
expectations as to future services revenues,  including MTS revenue, and are, to
a large extent,  fixed.  Conversely,  the company's revenue base has become more
diverse with the growth of other technology services revenue, and therefore less
recurring  and less  predictable  than in prior  years.  To attain its  services
earnings contribution goals for fiscal 1999, the company will have to expand its
contract   subscription   base  (through  new  contract  signings  and  contract
renewals),  increase its revenues  from other  technology  services,  attain MTS
revenue and contain  costs.  In  addition,  there can be no  assurance  that the
company  will be able to maintain  and/or  increase  its  margins on  technology
services in fiscal 1999.
         One of the  impacts of the  company's  changing  business  model is the
lengthening of the sales cycle-the  length of time between initial sales contact
and final delivery of contracts-as compared to its traditional leasing business.
This   increase  in  sales  cycle  results  in  an  increase  in  ObacklogO  (or
negotiations  in  progress)  which  ultimately  impacts  the timing of  revenue,
earnings and volume  recognition.  In addition,  the company's ability to obtain
new business from customers  depends on its ability to anticipate  technological
changes,  successfully  compete with  organizations  offering similar  services,
develop  services  to meet  customer  requirements  and to achieve  delivery  of
services that meet customer requirements.

Economic Conditions and the Asian Economy:  With respect to economic conditions,
a recession  can cause  customers  to put off new  investments  and increase the
company's bad debt experience.  In addition, the recent economic turmoil in Asia
may have an impact on the region's semiconductor  manufacturing industry,  which
in turn would have an impact on the company's  diversified  technology business.
Continued  pressures on credit in Asia and the Asian  economy in general,  could
also impact the domestic  economy  and/or the company's  multinational  customer
base.

Other Factors: Other uncertainties include continued business conditions,  trend
of movement to client/server  environment,  competition,  including  competition
from other technology  service  providers,  reductions in technology budgets and
related  spending  plans,   price  competition  from  other  technology  service
providers, and the Year 2000 readiness of the company's customers, suppliers and
business partners.
                                      -36-
<PAGE>

         The company  undertakes no obligation to publicly  update or revise any
forward-looking  statements  whether  as a result  of new  information,  further
events or otherwise.

OTHER MATTERS
Qualitative  Information  About Market Risk:  The company's  primary market risk
exposure   is  interest   rate  risk,   primarily   related  to  the   company's
interest-bearing  obligations.  Generally,  a changing interest rate environment
does not  impact  the  company's  margins  since the  effects of higher or lower
borrowing  costs would be  reflected  in the rates on newly  leased  assets.  In
addition,  the company  attempts to match the maturities of its borrowings  with
the cash flows from its leased assets,  thereby reducing the company's  interest
rate exposure.
         The  company  has  an  on-going   program  to  manage  its  assets  and
liabilities.  This program  includes  establishing  levels of fixed and floating
rate debt,  liquidity and duration  analysis,  monitoring  credit quality of the
lease portfolio and related account review  procedures and oversight of interest
rate and foreign  exchange  hedging  policies.  This program includes the use of
derivatives in certain identifiable  situations to manage risk. The company does
not speculate on interest rates,  but rather manages its portfolio of assets and
liabilities  to mitigate the impact of interest rate  fluctuations.  The company
does  not  use  derivatives  for  trading  purposes.  See  Note  6 of  Notes  to
Consolidated Financial Statements for information on the company's average daily
borrowings, the company's derivative financial instruments,  comprising interest
rate swaps and foreign  currency  forward  exchange  contracts,  fair values and
effective interest rates.
         The table below  presents  principal (or notional)  amounts and related
weighted-average  interest  rates by year of maturity  for the  company's  notes
payable, term notes and senior notes (in millions).

<TABLE>
<CAPTION>

                                      99        00        01        02       03+
                                 -------   -------   -------   -------   -------
<S>      <C>                     <C>       <C>       <C>       <C>       <C>

Notes payable
         Fixed rate ...........  $1,121    $   --    $   --    $   --    $   --
         Average interest rate     5.33%
Term notes
         Floating rate ........     550        --        --        --        --
         Average interest rate     5.52%
Senior notes
         Fixed rate ...........     940       619       367       294       548
         Average interest rate     6.50%     6.72%     6.91%     6.54%     6.13%

</TABLE>


         As the above table  incorporates  only the  company's  interest-bearing
obligations and not its lease portfolio,  the information  presented therein has
limited predictive value.

Recently Issued Professional Accounting Standards:  The company does not believe
that SFAS No. 130, Reporting  Comprehensive  Income,  SFAS No. 131,  Disclosures
about  Segments  of an  Enterprise  and Related  Information,  which will become
effective in fiscal 1999, or SFAS 132, EmployersO Disclosures about Pensions and
Other  Postretirement   Benefits,   and  SFAS  133,  Accounting  for  Derivative
Instruments and Hedging  Activity,  which will become  effective in fiscal 2000,
will have a material impact on the company's financial statements.

Year 2000: The company has implemented a program to attempt to assess, remediate
and mitigate the  potential  impact of the OYear 2000O  problem  throughout  the
company.
         A "Year 2000" problem will occur where date-sensitive software uses two
digit  year date  fields,  sorting  the year 2000  ("00")  before  the year 1999
("99").  The Year 2000  problem  may result in data  corruption  and  processing
errors occurring where software, technology equipment, or any other equipment or
process uses date dependent software.
         The  company's  program has been  structured  to address  its  internal
computer  systems  and  applications,   facilities,   equipment  portfolio,  and
continuity and network services operations. This program includes assessment and
mitigation of Year 2000 issues with respect to information  technology and other
equipment that uses embedded software. In addition, the company is attempting to
monitor  the Year 2000  compliance  status of its  vendors,  suppliers,  service
providers and major customers.  Although it is very difficult to assess with any
certainty,  the company  believes that it is taking  reasonable and  appropriate
steps  regarding Year 2000 compliance with respect to matters within its control
to provide  that Year 2000 issues will not  materially  impact the  company.  It
remains uncertain whether or to what extent the company may be affected.
         The SEC issued an interpretive  guidance  regarding  disclosure of Year
2000 issues and consequences,  effective August 4, 1998. On October 9, 1998, the
company  provided  this  disclosure  in a Form  8-K  filing,  a copy of which is
available  for download at the SEC Internet home page  (www.sec.gov).  This Year
2000 Readiness is  incorporated  by reference in the company's  Annual Report on
Form 10-K for the year ended September 30, 1998.
                                      -37-
<PAGE>

Euro  Compliance:  Eleven of the fifteen member  countries of the European Union
are  scheduled  to establish  fixed  conversion  rates  between  their  existing
sovereign  currencies  and the Euro and to adopt the Euro as their  common legal
currency  effective  January 1, 1999.  The  company  expects  that its  internal
systems  that will be affected by the initial  introduction  of the Euro will be
substantially  Euro capable by January 1, 1999, and does not expect the costs of
system modifications to be material. While the company will continue to evaluate
the impact of the Euro  introduction  over time,  based on  currently  available
information,  management  does not  believe  that the  introduction  of the Euro
currency  will  have  a  material  adverse  impact  on the  company's  financial
condition or overall trends in results of operations.

Inflation: The company does not consider the present rate of inflation to have a
significant impact on the businesses in which it operates.



PRICE RANGE OF COMMON STOCK
The  company's  common  stock is listed on the New York Stock  Exchange  and the
Chicago Stock Exchange  under the symbol CDO. At September 30, 1998,  there were
approximately  1,900  holders  of  record of the  company's  common  stock.  The
following table shows the quarterly  price range of the company's  common stock,
as traded on the New York  Stock  Exchange,  and cash  dividends  paid on common
stock for fiscal 1998 and 1997,  adjusted for the three-for-two stock split (See
Note 10 of Notes to Consolidated Financial Statements).

<TABLE>
<CAPTION>

                              98                                  97
               -----------------------------       -----------------------------
Quarter          High       Low    Dividends         High       Low    Dividends
- -------        ------    ------        -----       ------   -------        ----- 
<S>            <C>       <C>          <C>          <C>      <C>           <C>

First          $16.88    $14.16        $.025       $10.92   $  9.67        $.025
Second          21.94     14.88         .025        10.71     10.21         .025
Third           22.44     16.50         .025        13.00      9.34         .025
Fourth          20.88     12.44         .025        16.41     13.07         .025

</TABLE>


                                      -38-
<PAGE>
CONSOLIDATED STATEMENTS OF EARNINGS
Comdisco, Inc. and Subsidiaries
(in millions except per share data)

<TABLE>
<CAPTION>




                                                                                 Years ended September 30,
                                                                       1998               1997               1996
                                                                     ------             ------             ------
<S>                                                                  <C>                <C>                <C>
REVENUE
Leasing:
         Operating ......................................            $1,897             $1,635             $1,365
         Direct financing ...............................               162                145                149
         Sales-type .....................................               376                336                283
                                                                     ------             ------             ------
       Total leasing ....................................             2,435              2,116              1,797
Sales ...................................................               329                269                262
Technology services .....................................               433                354                318
Other ...................................................                46                 80                 54
                                                                     ------             ------             ------
         Total revenue ..................................             3,243              2,819              2,431
                                                                     ------             ------             ------
COSTS AND EXPENSES
Leasing:
         Operating ......................................             1,528              1,297              1,037
         Sales-type .....................................               263                237                209
                                                                     ------             ------             ------
         Total leasing ..................................             1,791              1,534              1,246
Sales ...................................................               275                210                218
Technology services .....................................               362                296                277
Selling, general and
  administrative ........................................               249                244                244
Interest ................................................               326                299                262
Other ...................................................                --                 25                 --
                                                                     ------             ------             ------
 Total costs and expenses ...............................             3,003              2,608              2,247
                                                                     ------             ------             ------
Earnings before income taxes ............................               240                211                184
Income taxes ............................................                87                 80                 70
                                                                     ------             ------             ------
Net earnings before preferred dividends .................               153                131                114
Preferred dividends .....................................                (2)                (8)                (8)
                                                                     ------             ------             ------
Net earnings to common stockholders .....................            $  151             $  123             $  106
                                                                     ======             ======             ======
Net earnings per common share:
 Earnings per common share--basic .......................            $  .99             $  .83             $  .70
                                                                     ======             ======             ======
 Earnings per common share--diluted .....................            $  .93             $  .78             $  .67
                                                                     ======             ======             ======
See accompanying notes to consolidated financial statements.
</TABLE>


                                      -39-
<PAGE>

CONSOLIDATED BALANCE SHEETS
Comdisco, Inc. and Subsidiaries

(in millions except number of shares and per share data)
<TABLE>
<CAPTION>


                                                                                                             SEPTEMBER 30,

                                                                                                      1998                     1997
                                                                                                    ------                   ------
<S>                                                                                                 <C>                      <C>
ASSETS
Cash and cash equivalents ........................................................                  $   63                   $   37
Cash--legally restricted .........................................................                      30                       45
Receivables, net .................................................................                     340                      262
Inventory of equipment ...........................................................                     165                      157
Leased assets:
    Direct financing and sales-type ..............................................                   1,779                    1,717
    Operating (net of accumulated depreciation) ..................................                   4,121                    3,571
         Net leased assets .......................................................                   5,900                    5,288
Buildings, furniture and other, net ..............................................                     137                      140
Other assets .....................................................................                     428                      421
                                                                                                    ------                   ------
                                                                                                    $7,063                   $6,350
                                                                                                    ======                   ======
LIABILITIES AND STOCKHOLDERS' EQUITY
Notes payable ....................................................................                  $1,121                   $1,024
Term notes .......................................................................                     550                      497
Senior notes .....................................................................                   2,768                    2,421
Accounts payable .................................................................                     308                      170
Income taxes:
         Current .................................................................                      14                       --
         Deferred ................................................................                     319                      306
Other liabilities ................................................................                     408                      325
Discounted lease rentals .........................................................                     596                      742
                                                                                                    ------                   ------
                                                                                                     6,084                    5,485
                                                                                                    ------                   ------
Stockholders' equity:
  Preferred stock $.10 par value
   Authorized 100,000,000 shares:
   8.75% Cumulative Preferred Stock, Series A and Series B
   $25 stated value and liquidation preference, issued 0 shares
     (3,562,600 shares in 1997) ..................................................                      --                       89
  Common stock $.10 par value
   Authorized 750,000,000 shares;
    issued 221,657,318 shares (220,265,372 in 1997) ..............................                      22                       11
  Additional paid-in capital .....................................................                     257                      178
  Deferred compensation (ESOP) ...................................................                      --                       (3)
  Deferred translation adjustment ................................................                     (13)                     (20)
  Retained earnings ..............................................................                   1,101                      965
                                                                                                    ------                   ------
                                                                                                     1,367                    1,220
  Common stock held in treasury, at cost; 69,556,956 shares (72,184,050 in 1997) .                    (388)                    (355)
                                                                                                    ------                   ------
         Total stockholders' equity ..............................................                     979                      865
                                                                                                    ------                   ------
                                                                                                    $7,063                   $6,350
                                                                                                    ======                   ======

See accompanying notes to consolidated financial statements.
</TABLE>


                                      -40-
<PAGE>

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
Comdisco, Inc. and Subsidiaries

(in millions except per share data)
Years Ended September 30, 1998, 1997 and 1996
<TABLE>
<CAPTION>


                                                                        Additional     Deferred    Deferred                  Common
                                                 Preferred      Common     paid-in     compen-  translation    Retained    stock in
                                                     stock       stock     capital       sation  adjustment    earnings    treasury
                                                      ----        ----        ----         ----        ----       -----       -----
<S>                                                   <C>        <C>          <C>          <C>         <C>        <C>         <C>
BALANCE AT SEPTEMBER 30, 1995 ................        $ 91       $   5        $154         $(8)        $ 13       $ 764       $(243)
Net earnings..................................                                                                      114
Cash dividends--preferred ....................                                                                       (8)
Cash dividends--common ($.09 per share) ......                                                                      (14)
Stock options exercised ......................                                   7
Translation adjustment .......................                                                           (8)
Reduction of guaranteed ESOP debt ............                                               3
Purchase of preferred stock ..................          (2)
Purchase of common stock......................                                                                                  (80)
Issuance of treasury stock....................                                   4                                                5
Stock split ..................................                       2          (2)
Income tax benefits resulting from the
   exercise of non-qualified stock options ...                                   2
                                                      ----        ----        ----         ----        ----       -----       -----
BALANCE AT SEPTEMBER 30, 1996 ................          89           7         165          (5)           5         856        (318)
                                                      ----        ----        ----         ----        ----       -----       ----- 
Net earnings..................................                                                                      131
Cash dividends--preferred ....................                                                                       (8)
Cash dividends--common ($.10 per share) ......                                                                      (14)
Stock options exercised ......................                                  10                                                6
Translation adjustment .......................                                                          (25)
Reduction of guaranteed ESOP debt ............                                                2
Purchase of common stock......................                                                                                  (45)
Retire treasury stock ........................                                  (2)                                               2
Stock split ..................................                       4          (4)
Income tax benefits resulting from the
  exercise of non-qualified stock options.....                                   9
                                                      ----        ----        ----         ----        ----       -----       ----- 
BALANCE AT SEPTEMBER 30, 1997 ................          89          11         178           (3)        (20)        965        (355)
                                                      ----        ----        ----         ----        ----       -----       ----- 
Net earnings .................................                                                                      153
Cash dividends--preferred ....................                                                                       (2)
Cash dividends--common ($.10 per share) ......                                                                      (15)
Shared Investment Program ....................                                  77                                               31
Stock options exercised ......................                                  (4)                                              24
Translation adjustment .......................                                                            7
Reduction of guaranteed ESOP debt ............                                                3
Purchase of preferred stock...................        (89)
Purchase of common stock .....................                                                                                  (88)
Stock split ..................................                      11         (11)
Income tax benefits resulting from the
 exercise of non-qualified stock options......                                  17
                                                      ----        ----        ----         ----        ----      ------       ----- 
BALANCE AT SEPTEMBER 30, 1998                         $ -          $22        $257         $  -        $(13)     $1,101       $(388)
                                                      ====        ====        ====         ====        ====      ======       =====

See accompanying notes to consolidated financial statements.
</TABLE>

                                      -41-
<PAGE>


CONSOLIDATED STATEMENTS OF CASH FLOWS
Comdisco, Inc. and Subsidiaries
(in millions)
<TABLE>
<CAPTION>

                                                                                                    Years Ended September 30,
                                                                                             1998             1997             1996
                                                                                          -------          -------          -------
<S>                                                                                       <C>              <C>              <C>

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS:
Cash flows from operating activities:
         Operating lease and other leasing receipts .............................         $ 1,989          $ 1,727          $ 1,465
         Direct financing and sales-type leasing receipts .......................             905              861              907
         Sale of direct financing and sales-type receivables ....................             125               81             --
         Leasing costs, primarily rentals paid ..................................             (20)             (32)             (34)
         Sales ..................................................................             335              264              246
         Sales costs ............................................................             (69)             (84)            (117)
         Technology services receipts ...........................................             408              343              311
         Technology services costs ..............................................            (278)            (204)            (174)
         Other revenue ..........................................................              44               55               54
         Selling, general and administrative expenses ...........................            (249)            (225)            (222)
         Litigation settlement ..................................................            --                 25             --
         Interest ...............................................................            (326)            (291)            (260)
         Income taxes ...........................................................             (42)             (44)             (23)
                                                                                          -------          -------          -------
                  Net cash provided by operating activities .....................           2,822            2,476            2,153
                                                                                          -------          -------          -------
Cash flows from investing activities:
         Equipment purchased for leasing ........................................          (3,026)          (2,940)          (2,486)
         Investment in continuity and network services facilities ...............             (87)             (61)             (74)
         Other ..................................................................              (2)             (19)             (17)
                                                                                          -------          -------          -------
                  Net cash used in investing activities .........................          (3,115)          (3,020)          (2,577
                                                                                          -------          -------          -------
Cash flows from financing activities:
         Discounted lease proceeds ..............................................             279              430              253
         Net increase (decrease) in notes payable ...............................              97             (103)              466
         Issuance of term notes and senior notes ................................           1,017            1,151              834
         Maturities of term notes and senior notes ..............................            (617)            (378)            (485)
         Principal payments on secured debt .....................................            (425)            (469)            (596)
         Decrease (increase) in legally restricted cash .........................              15              (18)               3
         Preferred stock purchased ..............................................             (89)              --               (2)
         Common stock purchased and placed in treasury ..........................             (88)             (45)             (80)
         Dividends paid on common stock .........................................             (15)             (14)             (14)
         Dividends paid on preferred stock ......................................              (2)              (8)              (8)
         Shared Investment Program ..............................................             109               --               --
         Other ..................................................................              38                6               (3)
                                                                                          -------          -------          -------
                  Net cash provided by financing activities .....................             319              552              368
                                                                                          -------          -------          -------
Net increase (decrease) in cash and cash equivalents ............................              26                8              (56)
Cash and cash equivalents at beginning of year ..................................              37               29               85
                                                                                          -------          -------          -------
Cash and cash equivalents at end of year ........................................         $    63          $    37          $    29
                                                                                          =======          =======          =======

See accompanying notes to consolidated financial statements.
</TABLE>


                                      -42-
<PAGE>


CONSOLIDATED STATEMENTS OF CASH FLOWS
Comdisco, Inc. and Subsidiaries
(in millions)
<TABLE>
<CAPTION>


                                                                                                    Years Ended September 30,
                                                                                              1998             1997            1996
                                                                                            ------           ------          ------
<S>                                                                                         <C>              <C>              <C> 
RECONCILIATION OF NET EARNINGS TO NET CASH
PROVIDED BY OPERATING ACTIVITIES:
Net earnings .....................................................................          $ 153            $ 131           $  114
Adjustments to reconcile net earnings to net cash
  provided by operating activities:
     Leasing costs, primarily depreciation and amortization ......................           1,771            1,502           1,212
         Leasing revenue, primarily principal portion of direct
           financing and sales-type lease rentals ................................             459              472             575
         Sale of direct financing and sales-type receivables .....................             120               81            --
         Cost of sales ...........................................................             193              126             101
         Technology services costs,
            primarily depreciation and amortization ..............................              84               92             103
         Income taxes ............................................................              45               36              47
         Interest ................................................................              --                8               2
         Other, net ..............................................................              (3)              28              (1)
                                                                                            ------           ------          ------
         Net cash provided by operating activities ...............................          $2,822           $2,476          $2,153
                                                                                            ======           ======          ======
SUPPLEMENTAL SCHEDULE OF NONCASH FINANCING ACTIVITIES:
Issuance of treasury stock for acquisition of NetforceMTI ........................          $   --           $   --          $    9
                                                                                            ======           ======          ======

See accompanying notes to consolidated financial statements.
</TABLE>
                                                                            -43-
<PAGE>

Notes to Consolidated Financial Statements
(In millions, except share and per share data)

NOTE 1
Summary of Significant Accounting Policies

Nature of operations: Comdisco, Inc. is a technology services company, providing
solutions that help  organizations  reduce technology cost and risk. The company
provides technology planning and asset management services,  integrating leasing
and  technology   services  such  as  continuity   services,   customized  asset
acquisition,  asset  management  software  tools and data  center  moves  and/or
consolidations,  disposition and migration strategies. Its principal markets are
the United States, Europe, Canada and the Pacific Rim.

Use of estimates:  The  preparation of financial  statements in conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

Principles of consolidation:  The consolidated  financial statements include the
accounts of the company and its wholly-owned subsidiaries. Intercompany accounts
and transactions have been eliminated.

Translation  adjustments:  All assets  and  liabilities  denominated  in foreign
currencies  are  translated  at the  exchange  rate on the  balance  sheet date.
Revenues,  costs and  expenses  are  translated  at  average  rates of  exchange
prevailing during the period. Translation adjustments are deferred as a separate
component  of  stockholders'  equity.  Gains and losses  resulting  from foreign
currency transactions are included in the consolidated statements of earnings.

Income  taxes:  The company uses the asset and  liability  method to account for
income taxes.  Deferred tax assets and liabilities are recognized for the future
tax  consequences  attributable to differences  between the financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
basis.  The  measurement of deferred tax assets is reduced,  if necessary,  by a
valuation  allowance  for  any tax  benefits  of  which  future  realization  is
uncertain.

Lease accounting:  See "Leasing" section on pages 45 and 46 for a description of
lease accounting policies, lease revenue recognition and related costs.

Technology services:  Revenue from continuity contracts is recognized monthly as
subscription  fees  become  due.  Revenue  from  other  technology  services  is
recognized  over  the  terms  of the  related  contracts  or as the  service  is
provided.

Cash and cash equivalents:  Cash equivalents are comprised of highly liquid debt
instruments with original maturities of 90 days or less.

Cash--legally  restricted:  Legally  restricted  cash  represents  cash and cash
equivalents  that  are  restricted  solely  for  use as  collateral  in  secured
borrowings and are not available to other creditors.

Inventory of equipment: Inventory of equipment is stated at the lower of cost or
market by categories of similar equipment.

Derivatives:  Interest rate differentials on swaps are accrued as interest rates
change over the contract  period.  Amounts  receivable  under cap agreements are
accrued as a  reduction  of  interest  expense.  Unrealized  gains and losses on
forward  contracts are deferred on the balance  sheet until they are  exercised.
See Note 6 of the  Notes to  Consolidated  Financial  Statements  for  financial
information concerning derivatives.

Earnings  per common  share:  Earnings per common  share-Dbasic  are computed by
dividing the net earnings to common  stockholders by the weighted average number
of common  shares  outstanding  for the period.  All shares held in the Employee
Stock  Ownership  Plan  (ESOP)  are  considered  outstanding  for both basic and
diluted  earnings per share  calculations.  Earnings  per common  share-Ddiluted
reflect the maximum dilution that would have resulted from the exercise of stock
options.  Earnings  per common  share-Ddiluted  are computed by dividing the net
earnings to common  stockholders by the weighted average number of common shares
outstanding and all dilutive stock options  (dilutive stock options are based on
the treasury  stock  method).  Anti-dilutive  stock options were  immaterial for
fiscal 1998, 1997 and 1996.

                                      -44-
<PAGE>
Stock-based compensation:  The company utilizes the intrinsic value based method
of accounting for its stock-based compensation arrangements.

Reclassifications: Certain reclassifications have been made in the 1996 and 1997
financial statements to conform to the 1998 presentation.

LEASING

NOTE 2
Lease Accounting Policies

FASB Statement of Financial  Accounting  Standards No. 13 requires that a lessor
account for each lease by either the direct  financing,  sales-type or operating
method.

Leased Assets:
* Direct financing and sales-type  leased assets consist of the present value of
the  future  minimum  lease  payments  plus the  present  value of the  residual
(collectively referred to as the net investment). Residual is the estimated fair
market value at lease  termination.  In estimating the equipment's fair value at
lease termination, the company relies on historical experience by equipment type
and  manufacturer  and, where available,  valuations by independent  appraisers,
adjusted for known trends. The company's estimates are reviewed  continuously to
ensure  realization,  however the amounts the company  will  ultimately  realize
could differ from the estimated amounts.

*  Operating  leased  assets  consist  of the  equipment  cost,  less the amount
depreciated to date.

Revenue, Costs and Expenses:
* Direct  financing  leases - Revenue consists of interest earned on the present
value of the lease  payments and residual.  Revenue is  recognized  periodically
over the lease term as a constant percentage return on the net investment. There
are no costs and  expenses  related to direct  financing  leases  since  leasing
revenue is recorded on a net basis.

*  Sales-type  leases -  Revenue  consists  of the  present  value of the  total
contractual  lease  payments which is recognized at lease  inception.  Costs and
expenses consist of the equipment's net book value at lease inception,  less the
present value of the residual. Interest earned on the present value of the lease
payments and residual, which is recognized periodically over the lease term as a
constant  percentage  return  on the  net  investment,  is  included  in  direct
financing lease revenue in the statement of earnings.

* Operating leases - Revenue  consists of the contractual  lease payments and is
recognized on a straight-line  basis over the lease term. Costs and expenses are
principally  depreciation  of the  equipment.  Depreciation  is  recognized on a
straight-line  basis  over  the  lease  term to the  company's  estimate  of the
equipmentOs fair market value at lease termination, also commonly referred to as
"residual" value. In estimating the equipmentOs fair value at lease termination,
the company relies on historical  experience by equipment type and  manufacturer
and, where available,  valuations by independent appraisers,  adjusted for known
trends. The companyOs estimates are reviewed continuously to ensure realization,
however the amounts the company will  ultimately  realize  could differ from the
amounts  assumed in determining  depreciation  on the equipment in the operating
lease portfolio at September 30, 1998.

* Initial  direct  costs  related  to  operating  and direct  financing  leases,
including  salespersonOs  commissions,  are  capitalized  and amortized over the
lease term.

NOTE 3
Leased Assets

The components of the net investment in direct  financing and sales-type  leases
as of September 30 are as follows:

(in millions)
                                            98                97
                                        ------            ------
Minimum lease payments receivable..     $1,790            $1,759
Estimated residual values..........        203               180
Less: unearned revenue ............       (214)             (222)
                                        ------            ------
Net investment in direct financing
  and sales-type leases ...........     $1,779            $1,717
                                        ======            ======

     Unearned revenue is recorded as leasing revenue over the lease terms.

     Operating leased assets include the following as of September 30:

(in millions)
                                            98               97
                                       -------          -------
Operating leased assets ...........    $ 6,803          $ 5,763
Less: accumulated depreciation
  and amortization ................     (2,682)          (2,192)
                                       -------          -------
Net ...............................    $ 4,121          $ 3,571
                                       =======          =======

                                      -45-
<PAGE>
NOTE 4
Lease Portfolio Information

The size of the company's  lease portfolio can be measured by the cost of leased
assets at the date of lease inception. Cost at lease inception represents either
the  equipment's  original cost or its net book value at  termination of a prior
lease. The following table summarizes, by year of lease commencement and by year
of  projected  lease  termination,  the cost at lease  inception  for all leased
assets recorded at September 30, 1998 (in millions):

                              PROJECTED YEAR OF LEASE TERMINATION
                              -------------------------------------------
                  Cost at
Year lease        lease
commenced         inception        99       00       01       02       03+
- -----------       ---------    ------   ------   ------   ------   -------
1994
  and prior          $  937    $  586   $  151   $  127   $   62   $   11
1995                    711       420      191       66       29        5
1996                  1,838       993      368      359      109        9
1997                  2,889       752    1,206      506      378       47
1998                  3,417       150      805    1,578      547      337
                  ---------    ------   ------   ------   ------   ------
                     $9,792    $2,901   $2,721   $2,636   $1,125   $  409
                  =========    ======   ======   ======   ======   ======

         The following  table  summarizes  the estimated net book value at lease
termination  for all leased assets  recorded at September 30, 1998. The table is
presented  by  year  of  lease  commencement  and by  year  of  projected  lease
termination (in millions):

                                   PROJECTED YEAR OF LEASE TERMINATION
                               -------------------------------------------
                  Net book
                  value a
Year lease        lease
commenced         termination      99        00       01       02       03+
- ---------         -----------  ------    ------   ------   ------  --------
1994
  and prior         $   30     $   21    $    4   $   -    $    5   $    -
1995                    62         38        23       1         -        -
1996                   257        157        46      50         4        -
1997                   474        127       230      65        50        2
1998                   661         42       144     337        90       48
                  --------     ------    ------   ------   ------   -------  
                    $1,484     $  385    $  447   $ 453    $  149   $   50
                  ========     ======    ======   ======   ======   =======
                  

NOTE 5
Future Noncancelable Lease Rentals and Technology Services Revenue

Presented  below is a summary  of future  noncancelable  lease  rentals on owned
equipment  and  future  technology  services  revenue  including   noncancelable
continuity contracts (collectively, "cash in-flows").
         The summary presents  expected cash in-flows due in accordance with the
contractual terms in existence as of September 30, 1998.
<TABLE>
<CAPTION>

(IN MILLIONS)
                                                       YEARS ENDING SEPTEMBER 30,
                                           -----------------------------------------------
                                               99      00      01      02     03+    Total
                                           ------  ------  ------  ------  ------   ------
<S>                                        <C>     <C>     <C>     <C>     <C>     <C>
Expected future cash in-flows:
   Operating leases                        $1,670  $1,058  $  498  $  128  $   28   $3,382
   Direct financing and sales-type leases     877     551     268      78      16    1,790
   Technology services                        374     251     174      78      40      917
                                           ------  ------  ------  ------  ------   ------
     Total                                 $2,921  $1,860  $  940  $  284  $   84   $6,089
                                           ======  ======  ======  ======  ======   ======  



</TABLE>

                                      -46-
<PAGE>
NOTE 6
Interest-Bearing Liabilities

Interest-bearing liabilities include the following:
(in millions)
<TABLE>
<CAPTION>
                                                                   98                                     97
                                                --------------------------------------     --------------------------------------
                                                  At September 30          Average           At September 30         Average
                                                ------------------   -----------------     ------------------- -----------------
                                                Balance       Rate   Balance      Rate     Balance     Rate    Balance      Rate
                                                -------      -----   -------      ----     -------     -----   -------      ----
<S>                                              <C>         <C>      <C>         <C>      <C>         <C>     <C>         <C>
Notes payable:
   Credit lines and loan
     participation contracts ...............     $  774      5.39%    $  541      6.20%    $  505      5.67%   $  603      6.40%
   Commercial paper ........................        347      5.21%       606      5.72%       519      5.82%      552      5.77%
Term notes .................................        550      5.52%       526      6.41%       497      5.98%      430      6.16%
Senior notes ...............................      2,768      6.47%     2,576      6.76%     2,421      6.62%    2,125      6.93%
Discounted lease rentals ...................        596      7.29%       676      7.32%       742      7.19%      773      7.13%
                                                 ------      -----    ------      ----     ------      ----    ------      ----
                                                 $5,035      6.21%    $4,925      6.62%    $4,684      6.45%   $4,483      6.68%
                                                 ======      ====     ======      ====     ======      ====    ======      ====  
</TABLE>
 
The changes in  financing  activities  for the years ended  September 30 were as
follows (notes payable changes are shown net):

(in millions)
<TABLE>
<CAPTION>
                                                     98                                                 97
                   -------------------------------------------------------  -------------------------------------------------------
                   Outstanding             Maturities                       Outstanding             Maturities
                     beginning                  and    Outstanding    Fair    beginning                  and    Outstanding    Fair
                       of year  Issuances repurchases  end of year   value      of year  Issuances repurchases  end of year   value
                        ------    ------    -------     ------      ------     ------      ------      -------     ------    ------ 
<S>                      <C>      <C>       <C>         <C>         <C>        <C>        <C>          <C>        <C>       <C> 
Notes payable:
  Credit lines and loan
    participation
    contracts ......    $  505    $  269    $    --     $  774      $  774     $  664      $   --       $ (159)    $  505    $  505
  Commercial paper .       519        --       (172)       347         347        463          56           --        519       519
Term notes .........       497       100        (47)       550         550        374         125           (2)       497       499
Senior notes .......     2,421       917       (570)     2,768       2,585      1,771       1,026         (376)     2,421     2,440
Discounted lease
  rentals ..........       742       279       (425)       596         594        781         430         (469)       742       743
                        ------    ------    -------     ------      ------     ------      ------      -------     ------    ------
                        $4,684    $1,565    $(1,214)    $5,035      $4,850     $4,053      $1,637      $(1,006)    $4,684    $4,706
                        ======    ======    =======     ======      ======     ======      ======      =======     ======    ======
</TABLE>

The fair value of the company's interest-bearing liabilities was estimated based
generally  on quoted  market  prices for the same or similar  instruments  or on
current  rates  offered the company for similar debt of the same  maturity.  The
annual maturities of all interest-bearing  liabilities at September 30, 1998 are
shown in the table at right:

<TABLE>
<CAPTION>

(in millions)
                                             Years Ending September 30,
                                  99       00       01       02       03+     Total
                              ------    -----     ----     ----     ----     ------
<S>                           <C>       <C>       <C>      <C>     <C>       <C>
Notes payable:
  Credit lines and loan
    participation contracts   $  774    $  --     $ --     $ --     $ --     $  774
Commercial paper ..........      347       --       --       --       --        347
Term notes ................      550       --       --       --       --        550
Senior notes ..............      940      619      367      294      548      2,768
Discounted lease rentals ..      310      189       82       14        1        596
                              ------    -----     ----     ----     ----     ------  
                              $2,921     $808     $449     $308     $549     $5,035
                              ======    =====     ====     ====     ====     ======
</TABLE>
                                      -47-
<PAGE>

Notes payable:  The company had the following  unsecured bank lines available in
the United States and foreign countries at September 30:

(in millions)

                                       98       97
                                   ------   ------
Total credit lines:
   Committed                       $1,253   $1,139
   Uncommitted                        393      451
                                   ------   ------
                                   $1,646   $1,590
                                   ======   ======
Utilized at September 30:
   Committed                       $  644   $  760
   Uncommitted                        149      101
    Total credit lines                793      861
   Loan participation contracts       328      163
                                   ------   ------
         Total notes payable       $1,121   $1,024
                                   ======   ======

Credit lines available at
         September 30              $  853   $  729
                                   ======   ======
Maximum amount outstanding
         at any month end          $1,304   $1,302
                                   ======   ======


Committed  lines:  The  company's  committed  lines have been  established  with
twenty-eight  banks,  six of which are U.S.  banks.  A majority of the banks are
rated AA or better by rating  agencies.  At September 30, 1998,  the company had
committed domestic and foreign unsecured lines of credit as follows:

                           Number   Expiration
                           of banks         date

Facility
Multi-Option Facilities    12
         $275 million facility              December, 2002
         $275 million facility              December, 1998
Global Facilities 14
         $275 million facility              December, 2002
         $275 million facility              December, 1998
Other credit agreements:
         $ 75 million - domestic
                  and foreign       1       April, 1999
         $ 78 million - foreign     5       Various


         There are no compensating  balance requirements on any of the committed
lines. At September 30, 1998, the company had $644 million outstanding under its
committed  lines,  including $347 million  supporting  the company's  commercial
paper program.
         The multi-option  revolving credit  agreements and the global revolving
credit agreements (collectively,  the "Facilities") permit the company to borrow
in U.S. dollars or in other  currencies,  on a revolving credit basis.  Interest
rates on debt outstanding under the Facilities are negotiated at the time of the
borrowings based either on "bid rates" from the participating  banks, LIBOR plus
twenty basis points or, for the two $275 million  facilities  expiring December,
1998,  twenty-two  basis points,  or at the banks' then current base rates.  The
Facilities  call for the  company to pay a weighted  average  annual fee of nine
basis  points  per annum on the total  committed  amount.  The two $275  million
facilities  are  renewable  annually  and should the banks  decide not to renew,
include  provisions to convert any amounts then outstanding to term loans with a
final maturity of December, 1999.

Uncommitted lines and loan participation contracts: In addition to the committed
lines, the company maintains various domestic and international  lines of credit
for  short-term  debt  with  banks,  including  approximately  $393  million  of
uncommitted lines of credit,  under which the company can borrow on an unsecured
basis on such terms as the company and banks may mutually agree. The majority of
these  arrangements  do not have  maturity  dates,  and can be  withdrawn at the
banks' option. There are no fees or compensating balances associated with either
the uncommitted lines or the loan participation contracts.

Commercial  paper:  At  September  30,  1998,  the company  had $900  million of
commercial  paper facilities (of which $347 million was outstanding at September
30,  1998) all of which are  supported  by its  committed  lines of credit.  The
facilities were rated D-2 by Duff & Phelps,  P-2 by Moodys and A-2 by Standard &
Poors.

Term notes: Term notes payable include the following at September 30:

(in millions)

                                          98      97
                                        ----    ----
Receivable backed commercial
   paper (floating rate; due 1999)      $550    $450
Building mortgage
   (9.70%; due 1998)                      --      44
Guaranteed senior ESOP
    notes (8.12%; due 1998)               --       3
                                        ----    ----
                                        $550    $497
                                        ====    ====


         See Note 11 of Notes to Consolidated Financial Statements regarding the
senior ESOP notes.

                                      -48-
<PAGE>

Senior notes: Senior notes include the following at September 30:

(in millions)
                                          98      97
                                     ------   ------
Medium term notes (5.54% to 9.95%)   $1,200   $1,184
7.250% Senior Notes due 1998 .....     --        200
7.750% Senior Notes due 1999 .....       89       89
6.500% Senior Notes due 1999 .....      250      250
6.500% Senior Notes due 2000 .....      200      199
5.750% Senior Notes due 2001 .....      250      249
6.375% Senior Notes due 2002 .....      250      250
6.125% Senior Notes due 2003 .....      250       --
6.130% Senior Notes due 2006 .....      279       --
                                     ------   ------
       Total senior notes ........   $2,768   $2,421
                                     ======   ======

         On June 23, 1997,  the company filed a  registration  statement on Form
S-3 with the SEC for a shelf  offering  of up to $1.2  billion  of  senior  debt
securities  on terms to be set at the time of each sale (the "1997  Shelf").  On
November 6, 1997,  the company filed a Prospectus  Supplement  designating  $600
million of the senior  debt  securities  as  "Medium-Term  Notes,  Series G." An
aggregate of $370 million of medium-term notes remain available for resale under
the 1997  Shelf as of  September  30,  1998.  Pursuant  to the 1997  Shelf,  the
company, on January 8, 1998, issued $250 million of 6.125% Notes Due January 15,
2003,  and, on July 27,  1998,  issued $275 million of 6.13% Notes Due August 1,
2006.
         There  are no  sinking  fund  requirements  associated  with any of the
company's senior notes.

Discounted lease rentals:  The company utilizes its lease rentals receivable and
underlying  equipment  in leasing  transactions  as  collateral  to borrow  from
financial institutions at fixed rates on a nonrecourse basis. In return for this
secured interest,  the company receives a discounted cash payment.  In the event
of a default  by a lessee,  the  financial  institution  has a first lien on the
underlying  leased  equipment,  with no further  recourse  against the  company.
Proceeds from  discounting are recorded on the balance sheet as discounted lease
rentals;  as lessees make  payments to  financial  institutions,  lease  revenue
(i.e.,  interest  income on direct  financing and  sales-type  leases and rental
revenue on operating leases) and interest expense are recorded. Discounted lease
rentals are reduced by the interest method.
         Future minimum lease payments and interest  expense on leases that have
been discounted as of September 30, 1998 are as follows (in millions):
Years Ending September 30,

                                    Rentals to be
                                    received by      Discounted
                                    financial        lease    Interest
Years Ending September 30,          institutions     rentals  expense
                                            ----        ----     ----

1999 .....................                  $344        $310     $ 34
2000 .....................                   205         189       16
2001 .....................                    86          82        4
2002 .....................                    14          14       --
2003 .....................                     1           1       --
                                            ----        ----     ----
                                            $650        $596     $ 54
                                            ====        ====     ====

         Interest  expense on  discounted  lease  rentals was $49  million,  $55
million, and $68 million in fiscal 1998, 1997 and 1996, respectively.

Interest rate swap agreements and other derivative  financial  instruments:  The
company is a party to a variety of  interest  rate and  cross-currency  interest
rate swap  agreements  and  other  financial  instruments  in order to limit its
exposure to a loss  resulting  from  adverse  fluctuations  in foreign  currency
exchange and interest rates.  Interest rate swap contracts  generally  represent
the  contractual  exchange  of fixed  and  floating  rate  payments  of a single
currency.  Cross-currency  interest rate swap  contracts  generally  involve the
exchange of payments which are based on the interest  reference  rates available
at the inception of the contract on two  different  currency  notional  balances
that are exchanged.  The principal  balances are  re-exchanged at an agreed upon
rate at a specified  future  date.  Credit and market risk exist with respect to
these instruments.

                                      -49-
<PAGE>

         The following  table  presents the contract or notional  (face) amounts
outstanding  and the  fair  value  of the  contracts  based  generally  on their
termination values at September 30:

                               98             97
                       Notional  Fair   Notional  Fair
                         amount  value  amount   value
                        -------  -----    ----   -----
 
Interest rate swap
    greements ..........   $460   $  2    $ 95   $ (1)
Cross-currency interest
    rate swap agreements     33      4      85      9
Interest rate caps .....     --     --       44    --
Forwards and futures ...     65     (3)      3     --


         The impact of these  contracts  on interest  expense  for fiscal  years
1998, 1997 and 1996 was immaterial.  The average notional amount  outstanding of
the floating rate to fixed rate contracts in fiscal 1998,  including those noted
in the discussions  above,  was $321 million,  with an average pay rate of 5.24%
and an average receive rate of 5.04%. The average notional amount outstanding of
the fixed rate to floating rate  contracts in fiscal 1998 was $60 million,  with
an average pay rate of 3.86% and an average  receive rate of 5.48%.  The company
is exposed to credit loss in the event of  non-performance  by the other parties
to the interest  rate swap  agreements.  Although  contract or notional  amounts
provide one measure of the volume of these  transactions,  they do not represent
the amount of the  company's  exposure to credit  risk.  The amounts  subject to
credit risk (arising from the possible  inability of the  counterparties to meet
the terms of their contracts) are generally  limited to the amounts,  if any, by
which the counterparties  obligation(s) exceed the obligation(s) of the company.
The company controls credit risk through credit approvals, limits and monitoring
procedures.

 
NOTE 7
Receivables

Receivables  (net of allowance for doubtful  accounts of $24 million in 1998 and
$22 million in 1997) include the following as of September 30:


(IN MILLIONS)

          
                                     98       97
                                   ----     ----
Accounts, net                      $191     $160
Income taxes                          6        6
Notes                                75       41
Other                                68       55
                                   ----     ----
                                   $340     $262
                                   ====     ====

         The allowance for doubtful accounts includes  managementOs  estimate of
the amounts expected to be lost on specific  accounts and for losses on other as
of yet  unidentified  accounts  included in  receivables  at September 30, 1998,
including   estimated   losses  on  future   noncancelable   lease  rentals  and
subscription  fees,  net of estimated  recoveries  from  remarketing  of related
leased equipment.  In estimating the reserve  component for unidentified  losses
within the  receivables  and lease  portfolio,  management  relies on historical
experience,  adjusted for any known trends,  including  industry trends,  in the
portfolio.

NOTE 8
Income Taxes

The geographical sources of earnings before income taxes were as follows:


(IN MILLIONS)

                                     98       97       96
                                   ----     ----     ----
United States                      $183     $163     $155
Outside United States                57       48       29
                                   ----     ----     ----
                                   $240     $211     $184
                                   ====     ====     ====


         Cumulative  unremitted earnings of foreign operations amounting to $143
million after  foreign taxes at September 30, 1998,  were expected by management
to be reinvested.  Accordingly,  no provision has been made for additional  U.S.
taxes which would be payable if such  earnings were to be remitted to the parent
company as dividends.  The amount of U.S.  taxes, if any, are  impracticable  to
determine.
         The components of the income tax provision (benefit) charged (credited)
to operations were as follows:

(IN MILLIONS)


                                             98       97      96
                                           ----     ----    ----
Current:
         U.S. Federal                      $ 28     $ 24    $ 20
         U.S. state and local                 2        7       6
         Outside United States               36        8      14
                                           ----     ----    ----
                                             66       39      40
                                           ----     ----    ----
Deferred:
         U.S. Federal                        33       35      32
         U.S. state and local                 9        2       3
         Outside United States              (21)       4      (5)
                                             21       41      30
                                           ----     ----    ----
                  Total tax provision      $ 87     $ 80    $ 70
                                           ====     ====    ====

                                      -50-
<PAGE>

         The reasons for the difference between the U.S. Federal income tax rate
and the effective income tax rate for earnings were as follows:


                                        PERCENTAGE OF PRETAX EARNINGS
                                        -----------------------------
                                            98       97       96
                                          -----    -----    -----
U.S. Federal income
  tax rate                                35.0%    35.0%    35.0%
Increase (reduction)
  resulting from:
   State income taxes, net
     of U.S. Federal tax
     benefit                               3.0      3.0      3.3
   Foreign income tax rate
     differential                          2.0       .8      1.3
   Tax effect of foreign
     losses utilized                      (4.0)    (2.9)    (1.9)
   Other, net                                -      2.1       .3
                                          -----    -----    -----
                                          36.0%    38.0%    38.0%
                                          =====    =====    =====




         Deferred tax assets and liabilities at September 30, 1998 and 1997 were
as follows:

PERCENTAGE OF PRETAX EARNINGS


                                            98               97
                                          ----             ----
Deferred tax assets:
  Equity transactions                     $264             $266
  Foreign loss carryforwards                12               24
  U.S. net operating loss
    carryforwards                           61               44
  AMT credit carryforwards                 123              111
  Deferred income                           35               34
  Deferred expenses                          5                -
  Other, net                                82               58
                                          ----             ----
    Gross deferred tax assets              582              537
    Less: valuation allowance              (12)             (24)
                                          ----             ----          
    Total deferred tax assets              570              513
                                          ----             ----
Deferred tax liabilities:
  Lease accounting                         873              782
  Foreign                                   16               37
                                          ----             ----  
    Total deferred tax liabilities         889              819
                                          ----             ----    
    Net deferred tax liabilities          $319             $306
                                          ====             ====



         For financial  reporting  purposes,  the company has  approximately $26
million of  foreign  net  operating  loss  carryforwards,  most of which have no
expiration date. The company has recognized a valuation allowance of $12 million
to offset this deferred tax asset.  During fiscal 1998, changes in the valuation
allowance included decreases of $10 million from utilizing foreign net operating
loss  carryforwards  and $2  million  from  foreign  exchange  rate and tax rate
changes.
         At  September  30, 1998,  the company has  available  for U.S.  Federal
income tax purposes, the following carryforwards (in millions):

                                        Net operating
Year scheduled to expire                 loss
- ------------------------                -------------
          2004                             $  2
          2005                                5
          2006                                5
          2007                              122
          2009                                3
          2012                               27
                                           ----  
                                           $164
                                           ====



         For U.S.  Federal  income tax purposes,  the company has  approximately
$123 million of alternative minimum tax (OAMTO) credit  carryforwards  available
to reduce regular taxes in future years. AMT credit carryforwards do not have an
expiration date.
         All years prior to fiscal year 1989 are closed to further assessment by
the  Internal  Revenue  Service (the  OServiceO)  due to the  expiration  of the
Statute of Limitations.
         The company has received  30-Day  Letters for fiscal years 1989,  1990,
1991, 1992 and 1993 proposing tax deficiencies in the amounts of $10 million, $3
million,  $14 million,  $28 million and $30 million,  respectively.  In December
1997, the company  received a favorable  response to a Technical  Advice Request
submitted to the Internal  Revenue Service  National Office which related to the
treatment  of leased  assets  for  inventory  and  depreciation  purposes.  This
response will substantially reduce the aforementioned proposed tax deficiencies.
In 1996, the company made tax payments  totaling $4 million in  anticipation  of
expected tax and interest  liabilities for fiscal years 1992 and 1993.  Protests
to the 30-Day Letters have been filed and the company is currently  working with
the  Service and the  Appeals  Division of the Service to resolve all  remaining
issues.  Management  believes that all remaining  issues can be resolved with no
material impact on the companyOs financial condition or results of operations.

                                      -51-
<PAGE>

         In July,  1996,  the Service  commenced  an income tax audit for fiscal
years  1994 and 1995.  Field  work is  expected  to be  completed  by the end of
calendar  year  1998 and the  company  expects  to  receive  a 30-Day  Letter in
calendar 1999.
         The  company  also  undergoes  audits by  foreign,  state and local tax
jurisdictions.  As of September 30, 1998, no material assessments have been made
by these tax authorities.





NOTE 9
Preferred Stock

There are 100,000,000  authorized shares of preferred stock - $.10 par value, of
which none were  outstanding  at  September  30,  1998.  The board of  directors
establishes  and  designates  the  series and fixes the number of shares and the
relative rights, preferences and limitations of the respective series. Dividends
paid on preferred stock were $2 million, $8 million and $8 million, respectively
in fiscal 1998, 1997 and 1996.
         On November 4, 1997,  the board of directors  of the company  adopted a
new  shareholder  rights plan (the "New Rights  Plan") to replace the  company's
existing  plan,  which expired on November 17, 1997.  Under the New Rights Plan,
shareholders of record on November 17, 1997 received a dividend  distribution of
one preferred stock purchase right for each share of the company's  common stock
then held.  Like the  shareholder  rights plan it replaced,  the New Rights Plan
continues the company's policy of ensuring fair value to all shareholders in the
event of an unsolicited takeover offer for the company. The New Rights Plan will
expire on November 17, 2007. The New Rights Plan is incorporated by reference in
the company's Form 10-K for fiscal 1998.

8.75% Cumulative  Preferred Stock: On September 19, 1997, the company  announced
the  redemption,  effective  October  20,  1997,  of all  shares of the Series A
Preferred  Stock  (2,738,200  shares) at the redemption  price per share of $25,
plus accrued and unpaid  dividends.  On July 13, 1998, the company announced the
redemption,  effective  July 13,  1998,  of all shares of the Series B Preferred
Stock (824,000  shares) at the redemption  price of $25, plus accrued and unpaid
dividends.


NOTE 10
Common Stock

All  references in the financial  statements and notes to common share data have
been adjusted to reflect the two-for-one stock split distributed in June, 1998.
         On February 2, 1998, the company  announced that 106 senior managers of
the company  purchased over six million shares of the company's common stock for
approximately $109 million (the "Proceeds").  Under the voluntary  program,  the
senior  managers took out full recourse,  personal loans to purchase the shares.
The company has guaranteed  repayment of the loans in the event of default.  The
purchased  shares   represented  over  4%  of  the  then  current  total  shares
outstanding.
         The share amounts for basic diluted earnings per share calculations was
as follows (in thousands):

YEARS ENDED SEPTMBER 30,

                                              98        97        96
                                           --------  --------  --------
Average shares issued                      220,910   218,907   216,702
Average shares held in treasury            (69,663)  (71,859)  (65,077)
  Basic shares outstanding                 151,247   147,048   151,625
Stock options                               11,523    10,541     8,060
Diluted shares outstanding                 162,770   157,589   159,685



         There are no  adjustments  to net earnings to common  stockholders  for
basic and diluted  earnings  per share  calculations  for any of the years ended
September 30, 1998, 1997 and 1996.

                                      -52-
<PAGE>


NOTE 11
Employee Benefits Plans

In fiscal 1988,  the company  established  the  Comdisco,  Inc.  Employee  Stock
Ownership Trust (the "Trust").  The Trust borrowed $20 million (the "ESOP Debt")
to purchase  4.6 million  shares of common stock held in treasury by the company
at a market  price at the date of purchase of $4.42 per share.  The  outstanding
balance of the ESOP Debt was recorded in term notes payable in the  consolidated
balance  sheet and a like  amount of  deferred  compensation  was  recorded as a
reduction of stockholders' equity.
         The company has a profit sharing plan which, together with the Employee
Stock Ownership Plan (the "Plans"), covers substantially all domestic employees.
Company  contributions  to the  Plans are based on a  percentage  of  employees'
compensation,  as defined.  Benefits are  accumulated on an individual  employee
basis.
         The company's  stock option plans provide for the granting of incentive
stock options  and/or  nonqualified  options to employees and agents to purchase
shares of common stock.
         Additionally, under the 1989 Non-Employee Directors' Stock Option Plan,
each October 1, each individual who is a Non-Employee Director during the fiscal
year shall automatically be granted an option for 9,000 shares of
the company's common stock at the then fair market value.
         The company applies APB Opinion No. 25 and related  Interpretations  in
accounting for its plans. Accordingly,  no compensation cost has been recognized
for its fixed stock option plans. Had compensation  cost for the company"s stock
option  plans  been  determined  consistent  with FASB  Statement  of  Financial
Accounting  Standards No. 123 ("FAS 123"), the company's net earnings  available
to common stockholders and earnings per common and common equivalent share would
have been reduced to the pro forma amounts indicated below:

(in millions except per share data)

                                       98     97
                                     ----   ----
Net earnings
         to common stockholders
         As reported ..........      $151   $123
         Pro forma ............       147    120
Earnings per common share:
         As reported--basic ...      $.99   $.83
         Pro forma--basic .....       .97    .82
         As reported--diluted .       .93    .78
         Pro forma--diluted ...       .90    .76



         Under the stock option plans,  the exercise price of each option equals
the  market  price of the  company's  common  stock on the  date of  grant.  For
purposes of calculating the compensation  cost consistent with FAS 123, the fair
value  of each  option  grant  is  estimated  on the  date of  grant  using  the
Black-Scholes   option-pricing   model  with  the   following   weighted-average
assumptions  used for  grants in fiscal  1998 and 1997,  respectively:  dividend
yield of 1.0% for all years;  expected  volatility of 32 percent and 26 percent;
risk free interest rates of 6.07% and 6.19%; and expected lives of five years.

                                      -53-
<PAGE>

Additional information on shares subject to options is as follows:

(in thousands except weighted-average exercise price)
<TABLE>
<CAPTION>

                                                                   98                        97                        96
                                                         -------------------     ---------------------      ----------------------
                                                                    Weighted-                  Weighted-                  Weighted-
                                                                      average                    average                    average
                                                          Number     exercise       Number      exercise      Number       exercise
                                                       of shares        price    of shares         price   of shares         price
                                                         -------         ----       ------          ----       -----         -----
<S>                                                      <C>             <C>       <C>               <C>      <C>                <C>

Outstanding at beginning of year ..................       19,185          $ 6       19,096            $5       16,434            $4
Granted ...........................................        3,274           13        5,282             9        4,896             7
Exercised .........................................       (3,953)           5       (4,288)            4       (1,824)            4
Forfeited .........................................         (523)           7         (905)            6         (410)            5
                                                          ------          ---       ------            --       ------            --
Outstanding at the end of year ....................       17,983          $ 7       19,185            $6       19,096            $5
                                                          ======          ===       ======            ==       ======            ==
Options exercisable at year-end ...................       12,858          $ 6       12,578            $5       11,110            $5
                                                          ======          ===       ======            ==       ======            ==
Weighted-average fair value of options
         granted during the year                          $ 4.72                    $ 2.89                     $ 2.25
                                                          ======                    ======                     ======
</TABLE>

<TABLE>
<CAPTION>


         The  following  table  summarizes   information   about  stock  options
outstanding at September 30, 1998 (number of shares in thousands):

                                       Options outstanding       Options exercisable
                           ------------------------------------  -------------------
                                      Weighted-       Weighted-             Weighted-
                                        average         average               average
                              Number   remaining       exercise      Number  exercise
                           of shares contractual life     price    of shares    price
                           --------- ----------------  --------    ---------  -------
<S>                            <C>          <C>             <C>        <C>       <C>

Range of exercise prices
$0 to 4                        3,321        4.5 years       $ 4        3,014      $ 3
$4 to 6                        4,195        5.0 years         5        3,309        5
$6 to 8                        4,038        7.0 years         7        3,712        7
$8 to 16                       6,429        8.0 years        12        2,823       10
                              ------        ---------       ---       ------      ---
                              17,983        6.5 years       $ 7       12,858      $ 6
                              ======        =========       ===       ======      ===
</TABLE>



NOTE 12
Quarterly Financial Data (Unaudited)

Summarized  quarterly  financial  data for the fiscal years ended  September 30,
1998 and 1997, is as follows (in millions except for per share amounts):
<TABLE>
<CAPTION>

                                                                      QUARTER ENDED
                                         ------------------------------------------------------------------
                                         December 31,       March 31,        June 30,         September 30,
                                         -----------      -----------      ------------      -------------
                                          97      96        98     97        98      97        98      97
                                        ----    ----      ----   ----      ----    ----      ----    ----
<S>                                     <C>     <C>       <C>    <C>       <C>     <C>       <C>     <C>

Total revenue                           $744    $633      $777   $690      $817    $712      $904    $784
Net earnings to common stockholders     $ 34    $  28     $ 37   $ 31      $ 40    $ 32      $ 40    $ 32
Net earnings per common share--diluted  $.21    $ .18     $ .23  $.19      $.24    $.20      $.25    $.21
</TABLE>

                                      -54-
<PAGE>


NOTE 13
Segment Information

The company operates predominantly in the leasing industry. The company operated
in four  principal  geographic  locations  during fiscal 1998.  The company also
operates in South America.
         Transfers between  geographic areas include a reasonable profit that is
         eliminated in consolidation.  Presented below is financial  information
         reflecting the company's leasing and continuity and network services
operations by geographic  area for the years ended  September 30, 1998, 1997 and
1996.
<TABLE>
<CAPTION>
(IN MILLIONS)
                                             United                        Pacific    Export    Elimi-     Consoli-
                                             States    Europe    Canada    Rim        sales     nations    dated 
                                             ------    ------    ------    -------    ------    -------    --------
<S>                                          <C>       <C>       <C>       <C>        <C>       <C>        <C>
1998
Revenue from unaffiliated customers
    Leasing                                  $2,150    $  534    $   60    $   67     $    -    $    -     $2,811
    Technology services                         363        58        11         -          -         -        432
                                             ------    ------    ------    ------     ------    ------     ------
Total revenue from unaffiliated customers     2,513       592        71        67          -         -      3,243
Transfers between geographic areas                8        16         -         6          -       (30)         -
                                             ------    ------    ------    ------     ------    ------     ------
       Total revenue                         $2,521    $  608    $   71    $   73     $    -    $  (30)    $3,243
                                             ======    ======    ======    ======     ======    ======     ======
Earnings before income taxes
    Leasing                                  $  125    $   32    $   12    $    2     $    -    $   (2)    $  169
    Technology services                          64         7         -         -          -         -         71
                                             ------    ------    ------    ------     ------    ------     ------
Total earnings before income taxes           $  189    $   39    $   12    $    2     $    -    $   (2)    $  240
                                             ======    ======    ======    ======     ======    ======     ======
Total assets (end of year)
    Leasing                                  $5,179    $1,109    $  161    $  326     $   23    $ (114)    $6,684
    Technology services                         343        72         5         -          -       (41)       379
                                             ------    ------    ------    ------     ------    ------     ------
       Total assets                          $5,522    $1,181    $  166    $  326     $   23    $ (155)    $7,063
                                             ======    ======    ======    ======     ======    ======     ======
1997
Revenue from unaffiliated customers
    Leasing                                  $1,880    $  489    $   63    $   33     $   --    $   --     $2,465
    Technology services                         293        48        13        --         --        --        354
                                             ------    ------    ------    ------     ------    ------     ------
Total revenue from unaffiliated customers     2,173       537        76        33         --        --      2,819
Transfers between geographic areas               12        14         3         5          4       (38)        --
                                             ------    ------    ------    ------     ------    ------     ------
                  Total revenue              $2,185    $  551    $   79    $   38     $    4    $  (38)    $2,819
                                             ======    ======    ======    ======     ======    ======     ======
Earnings (loss) before income taxes
    Leasing                                  $  119    $   21    $   16    $   (1)    $   --    $   (2)    $  153
    Technology services                          51         6         1        --         --        --         58
                                             ------    ------    ------    ------     ------    ------     ------
Total earnings (loss) before income taxes    $  170    $   27    $   17    $   (1)    $   --    $   (2)    $  211
                                             ======    ======    ======    ======     ======    ======     ======
Total assets (end of year)
    Leasing                                  $5,058    $  790    $  162    $  164     $   23   $  (159)    $6,038
    Technology services                         270        62        20        --         --       (40)       312
                                             ------    ------    ------    ------     ------    ------     ------
       Total assets                          $5,328    $  852    $  182    $  164     $   23    $ (199)    $6,350
                                             ======    ======    ======    ======     ======    ======     ======
1996
Revenue from unaffiliated customers
    Leasing                                  $1,573    $  420    $   75    $   45     $   --    $   --     $2,113
    Technology services                         263        41        14        --         --        --        318
                                             ------    ------    ------    ------     ------    ------     ------
Total revenue from unaffiliated customers     1,836       461        89        45         --        --      2,431
Transfers between geographic areas                8         4         4         3          5       (24)        --
                                             ------    ------    ------    ------     ------    ------     ------
       Total revenue                         $1,844    $  465    $   93    $   48     $    5    $  (24)    $2,431
                                             ======    ======    ======    ======     ======    ======     ======
Earnings before income taxes
    Leasing                                  $  113    $   10    $   19    $    1     $    1    $   (1)    $  143
    Technology services                          40        --         1        --         --        --         41
                                             ------    ------    ------    ------     ------    ------     ------
Total earnings before income taxes           $  153    $   10    $   20    $    1     $    1    $   (1)    $  184
                                             ======    ======    ======    ======     ======    ======     ======
Total assets (end of year)
    Leasing                                  $4,397    $  723    $  151    $   83     $   23    $  (89)    $5,288
    Technology services                         264        60        19        --         --       (40)       303
                                             ------    ------    ------    ------     ------    ------     ------     
       Total assets                          $4,661    $  783    $  170    $   83     $   23    $ (129)    $5,591
                                             ======    ======    ======    ======     ======    ======     ======

</TABLE>

                                      -55-




                                                                   Exhibit 23.00


[KPMG Peat Marwick LLP Letterhead]



                                                                   Exhibit 23.00
                        Consent of KPMG Peat Marwick LLP




The Board of Directors
Comdisco, Inc.:

We consent to incorporation by reference in Registration  Statement No. 33-20715
on  Forms  S-8 and  S-3,  Registration  Statement  No.  333-29813  on Form  S-3,
Registration  Statement No.  333-65535 on Form S-3,  Registration  Statement No.
333-12765  on Form  S-8,  Registration  Statement  No.  333-32215  on Form  S-8,
Registration Statement No. 333-45263 on Form S-8, and Registration Statement No.
333-50001 on Form S-8 of Comdisco,  Inc. of our reports dated  November 3, 1998,
relating to the consolidated  balance sheets of Comdisco,  Inc. and subsidiaries
as of September  30, 1998 and 1997 and the related  consolidated  statements  of
earnings,  stockholders' equity, and cash flows and related schedule for each of
the years in the  three-year  period  ended  September  30,  1998 which  reports
appear,  or are  incorporated  by  reference,  in the  September 30, 1998 annual
report on Form 10-K of Comdisco, Inc.






Chicago, Illinois
December 18, 1998




<TABLE>
<CAPTION>

                                                                   Exhibit 21.00

                                                           State or Jurisdiction                   Percentage of Voting
                                                              of Incorporation                       Securities Owned
                                                           ---------------------                   --------------------

<S>                                                           <C>                                      <C>

CDC Realty, Inc.                                                Illinois                                   100%

CDO Capital, L.L.C.                                             Delaware                                 98.28%

CDO RM, Inc.                                                    Delaware                                   100%

CDS Foreign Holdings, Inc.                                      Delaware                                   100%

CFS Railcar, Inc.                                               Delaware                                   100%

COM-L 1989-A Corporation                                        Illinois                                   100%

Comdisco Asia Pte Ltd                                           Singapore                                  100%

Comdisco Australia Pty. Ltd.                                    New South Wales, Australia                 100%

Comdisco Belgium S.P.R.L.                                       Belgium                                    100%
 (f/k/a Comdisco Belgium S.A.)

Comdisco Canada Equipment Finance                               Ontario, Canada                            100%
 Limited Partnership

Comdisco Canada Finance, L.L.C.                                 Delaware                                   100%

Comdisco Canada Ltd.                                            Ontario, Canada                            100%

Comdisco Continuity Services Canada                             Ontario, Canada                            100%
  Ltd. (f/k/a Comdisco Disaster Recovery
   Services Canada Ltd.)

Comdisco Continuity Services (France)                           France                                     100%
  (f/k/a/ Ageris International, S.A.)

Comdisco Continuity Services (UK)                               United Kingdom                             100%
  Limited (f/k/a Failsafe/ROC Ltd.)


Comdisco Direct (UK) Limited                                    United Kingdom                             100%
 (f/k/a Comdisco Finance Ltd.)

Comdisco Deutschland GmbH                                       Germany                                    100%

Comdisco Disaster Recovery                                      Netherlands                                100%
  Services B.V.

 Comdisco Factoring (Nederland)                                 Netherlands                                100%
  B.V.

<PAGE>
                                      -26-

                                                           State or Jurisdiction                   Percentage of Voting
                                                              of Incorporation                       Securities Owned
                                                           ---------------------                   --------------------



Comdisco Finance (Nederland) B.V.                               Netherlands                                100%

Comdisco Financial Services, Inc.                               Delaware                                   100%

Comdisco France S.A.                                            France                                     100%

Comdisco Global, Inc.                                           Cayman Islands                             100%

Comdisco GmbH & Co. Leasing and                                 Germany                                    100%
  Finance KG

Comdisco Group Leasing Limited                                  Illinois                                 75.25%
  Partnership

Comdisco Handelsgesellschaft M.B.H.                             Austria                                    100%

Comdisco Healthcare Group, Inc.                                 Delaware                                   100%

Comdisco Holdings (U.K.) Limited                                United Kingdom                             100%
 (f/k/a Comdisco Disaster Recovery 
  Services (U.K.) Ltd.)

Comdisco Investment Group, Inc.                                 Delaware                                   100%

Comdisco Ireland Limited                                        Ireland                                    100%

Comdisco Lease Finance Partnership                              Cayman Islands                             100%

Comdisco Management GmbH                                        Germany                                    100%

Comdisco Medical Exchange, Inc.                                 Delaware                                   100%

Comdisco de Mexico, S.A. de C.V.                                Mexico                                     100%

Comdico Nederland B.V.                                          Netherlands                                100%

Comdisco Network Services, Inc.                                 Illinois                                   100%

Comdisco New Zealand                                            New Zealand                                100%
 (f/k/a Comdisco (NZ) Limited

Comdisco Sweden A.B.                                            Sweden                                     100%

Comdisco (Switzerland), S.A.                                    Switzerland                                100%

                                      -27-
<PAGE>



                                                           State or Jurisdiction                   Percentage of Voting
                                                              of Incorporation                       Securities Owned
                                                           ---------------------                   --------------------


  
Comdisco Trade, Inc.                                            Delaware                                   100%

Comdisco United Kingdom Limited                                 United Kingdom                             100%
  
Commedco, Inc.                                                  Delaware                                   100%

Computer Discount Corporation                                   Illinois                                   100%

Computer Discount Corporation, S.L.                             Spain                                      100%
 (f/k/a Computer Discount Corporation
  S.A.)

Computer Recovery Centre Sdn Bhd                                Malaysia                                    10%

Horizon Lease Partners, L.P.                                    Delaware                                   100%

Promodata, SNC                                                  France                                     100%

628761 Alberta Ltd.                                             Alberta, Canada                            100%

</TABLE>

Subsidiaries  of the  Registrant  are  included  in the  consolidated  financial
statements.

                                      -28-

<TABLE> <S> <C>

<ARTICLE>                                                                      5
<LEGEND>
This Schedule contains summary financial information
extracted from the Annual Report on Form 10-K
for the year ended September 30, 1998 and is qualified
in its entirety by reference to such financial statments.
</LEGEND>
<CIK>                                                                 0000722487
<NAME>                                                            Comdisco, Inc.
<MULTIPLIER>                                                           1,000,000
<CURRENCY>                                                               dollars
       
<S>                                                           <C>
<PERIOD-TYPE>                                                             12-MOS
<FISCAL-YEAR-END>                                                    SEP-30-1998
<PERIOD-START>                                                       Oct-01-1997
<PERIOD-END>                                                         Sep-30-1998
<EXCHANGE-RATE>                                                                1
<CASH>                                                                        63
<SECURITIES>                                                                   0
<RECEIVABLES>                                                                364
<ALLOWANCES>                                                                  24
<INVENTORY>                                                                  165
<CURRENT-ASSETS>                                                           3,489
<PP&E>                                                                     8,582
<DEPRECIATION>                                                             2,682
<TOTAL-ASSETS>                                                             7,063
<CURRENT-LIABILITIES>                                                      1,671
<BONDS>                                                                    2,768
                                                          0
                                                                    0
<COMMON>                                                                      22
<OTHER-SE>                                                                   957
<TOTAL-LIABILITY-AND-EQUITY>                                               7,063
<SALES>                                                                    2,435
<TOTAL-REVENUES>                                                           3,243
<CGS>                                                                      1,791
<TOTAL-COSTS>                                                              2,677
<OTHER-EXPENSES>                                                               0
<LOSS-PROVISION>                                                               0
<INTEREST-EXPENSE>                                                           326
<INCOME-PRETAX>                                                              240
<INCOME-TAX>                                                                  87
<INCOME-CONTINUING>                                                          153
<DISCONTINUED>                                                                 0
<EXTRAORDINARY>                                                                0
<CHANGES>                                                                      0
<NET-INCOME>                                                                 151
<EPS-PRIMARY>                                                              0.990
<EPS-DILUTED>                                                              0.930
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission