COMDISCO INC
10-K, 1999-12-22
COMPUTER RENTAL & LEASING
Previous: DAVIDSON DIVERSIFIED REAL ESTATE I LP, SC 14D1/A, 1999-12-22
Next: COMDISCO INC, DEF 14A, 1999-12-22



                       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,
                                      1999

                                       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. [ ]

The  aggregate  market  value of the common stock held by  nonaffiliates  of the
Registrant as of December 1, 1999 was approximately $2,560,000,000. 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, 1999 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 25, 2000 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:

                  Overview.............................................................................  3
                  Investment Considerations............................................................  4
                  Leasing and Services.................................................................  8
                  Ventures ............................................................................ 12
                  Prism Communication Services, Inc. .................................................. 17

Item     2.   Properties .............................................................................. 29
Item     3.   Legal Proceedings ....................................................................... 30
Item     4.   Submission of Matters to a Vote of Security Holders...................................... 30

                                    PART II.

Item     5.   Market for the Registrant's Common Equity and Related Stockholder Matters................ 31
Item     6.   Selected Financial Data.................................................................. 32
Item     7.   Management's Discussion and Analysis of Financial Condition and Results of Operations ... 32
Item    7A.  Quantitative and Qualitative Disclosures About Market Risk................................ 32
Item     8.   Financial Statements and Supplementary Data.............................................. 32
Item     9.   Changes in and Disagreements with Accountants on Accounting and Financial Disclosure..... 32

                                    PART III.

Item    10.   Directors and Executive Officers of Registrant........................................... 33
Item    11.   Executive Compensation .................................................................. 33
Item    12.   Security Ownership of Certain Beneficial Owners and Management........................... 33
Item    13.   Certain Relationships and Related Transactions........................................... 33

                                    PART IV.

Item   14.   Exhibits, Financial Statement Schedule, and Reports on Form 8-K........................... 34

SIGNATURES............................................................................................. 35

INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE......................................... 36

INDEX TO EXHIBITS...................................................................................... 39

</TABLE>
                                      -2-
<PAGE>



PART I.

Item 1. Business

A.       GENERAL DEVELOPMENT OF BUSINESS

OVERVIEW

Comdisco,  Inc. (with its  subsidiaries,  the "Company" or "Comdisco")  provides
global   technology   services  to  help  its  customers   maximize   technology
functionality,  predictability and availability.  The Company provides equipment
leasing, continuity, managed network services, and desktop management solutions.
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.  Through its subsidiary,  Prism
Communication  Services,  Inc.  ("Prism"),  Comdisco is developing a high-speed,
always-on  digital  network,  which will  provide  customers  with  leading-edge
connectivity.  Through its Ventures group,  Comdisco provides  equipment leasing
and other  financing to venture capital backed  start-up  companies.  Additional
information about each of the business groups is include later in this section.

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.

GENERAL DEVELOPMENT OF BUSINESS

The Company was founded in 1969 and  incorporated in Delaware in 1971. Since its
incorporation,  the Company's  business,  its markets and the services it offers
and the way it conducts its business has changed  significantly  and is expected
to continue  to change and evolve.  These  changes are  primarily  the result of
rapid  changes  in  technology   (including   declining   prices,   manufacturer
consolidations and the rise of new industries such as  telecommunications),  the
rise of new  dominant  technologies  (such as the  Internet)  and their  related
impact on customers'  needs and  requirements.  Initially,  Comdisco was engaged
primarily in the procurement  and placement of new and used computer  equipment,
principally  mainframe and related  peripherials.  Comdisco  developed  disaster
recovery  and  contingency  planning  services in 1980.  In the  mid-1980's  the
company expanded its operations to include the leasing of non-computer equipment
(office equipment,  PBX,  point-of-sale,  and other high-technology  equipment),
eventually adding healthcare,  communications,  semiconductor  manufacturing and
other industry specific  equipment leasing,  remarketing and other services.  In
1987,   Comdisco  formed  Comdisco   Ventures.   Comdisco   Ventures  has  grown
significantly  in the last three fiscal years and has become a  significant  and
material contributor to the Company's earnings.

On March 24, 1999,  the Company  announced a major shift in corporate  strategy,
including  its  intent  to  focus on  high-margin  service  businesses  and shed
low-margin  businesses,  such as its  mainframe  leasing  portfolio  and medical
refurbishing  business.  In  conjunction  with its  repositioning,  the  Company
recorded a one-time  pre-tax  charge of $150 million,  $96 million after tax, or
approximately  $0.59  per  share,  in the  quarter  ended  March 31,  1999.  The
components  of this pretax  charge  include  $100  million  associated  with the
Company's plans to exit the mainframe residual leasing business,  $20 million to
exit  the  medical  refurbishing  business  and $30  million  associated  with a
realignment  of the service  businesses.  The Company  completed the sale of its
mainframe  computer leasing  portfolio and the sale of the medical  refurbishing
business in the fiscal  quarter ended June 30, 1999. In addition to these sales,
the  Company  completed  the  sale of  substantially  its  entire  vendor  lease
portfolio in September, 1999.

The Company  finalized the  acquisition  of Prism during the quarter ended March
31, 1999.

                                      -3-
<PAGE>
The  industry  in which the company  operates is in a state of constant  change,
and, as part of this  environment,  the  company's  business  is  becoming  more
service   oriented,   with  the  business   driven  by  the  company's   service
capabilities.  Accordingly,  Comdisco  has  realigned  to  focus  on  technology
services,  ventures,  Prism,  and on global leasing  businesses in  historically
high-margin areas such as electronics,  communications,  medical, laboratory and
scientific.

      INVESTMENT CONSIDERATIONS

      FORWARD-LOOKING STATEMENTS MAY PROVE INACCURATE

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,"  "is
confident,"  "should  be,"  "will"  "predicted,"  "believe,"  "plan,"  "intend,"
"estimates,"   "likely,"  "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 affect the  accuracy of  forward-looking  statements  and
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 "Risk Factors." As a result of
these and other factors,  in some future quarter the company's operating results
may fall below the expectations of securities analysts and investors. In such an
event,  the  trading  price  of the  company's  common  stock  would  likely  be
materially  and  adversely  affected.  Many of the factors  that will  determine
results of operations are beyond the Company's ability to control or predict.

      RISK FACTORS

      OPERATING RESULTS ARE SUBJECT TO QUARTERLY FLUCTUATIONS

The Company's operating results are subject to quarterly  fluctuations resulting
from a variety of factors,  including  earnings  contributions  from remarketing
activities  and  services,  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.

THE COMPANY'S GROWTH STRATEGY DEPENDS ON PRODUCT AND MARKET DEVELOPMENT

The markets for the Company's  principal  products are  characterized by rapidly
changing  technology,  evolving industry  standards,  and declining prices.  The
company's  operating results will depend to a significant  extent on its ability
to continue to  introduce  new services  and to control  and/or  reduce costs on
existing services.  The success of these and other new offerings is dependent on
several factors, including proper identification of customer needs, cost, timely
completion  and  introduction,  differentiation  from offerings of the company's
competitors and market acceptance.

                                      -4-
<PAGE>
THE  COMPANY'S  SUCCESS  DEPENDS IN PART ON  ANTICIPATING  AND  ADAPTING  TO NEW
TECHNOLOGICAL DEVELOPMENTS AND CHANGING MARKET CONDITIONS.

Lower margins on large systems transactions (mainframes and related peripherals,
including  DASD and tape  drives)  have  resulted  in lower  margins on leasing.
Although the Company has sold its mainframe residual leasing business, which may
have a positive  impact on leasing  margins in future  quarters,  the market for
leasing  and  services is  characterized  by rapid  technological  developments,
evolving   customer   demands  and  frequent  new  product   announcements   and
enhancements.  Failure to anticipate or adapt to new technological  developments
or to recognize  changing market conditions could adversely affect the Company's
business, including its lease volume, leasing revenue and earnings contributions
from leasing.

REMARKETING IS AN IMPORTANT CONTRIBUTOR TO ANNUAL AND QUARTERLY EARNINGS

Notwithstanding the sale of the mainframe lease portfolio,  remarketing has been
and will continue to be an important factor in determining  quarterly  earnings.
To meet earnings goals for fiscal 2000, remarketing contributions, primarily for
the company's global equipment leasing businesses, must be at the level achieved
in fiscal  1999.  Quarterly  operating  results  depend  substantially  upon the
remarketing  transactions  within the quarter,  which are  difficult to forecast
accurately.   While  the  Company  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 or match the Company's prior and
desired operating results.

THE COMPANY'S GROWTH STRATEGY DEPENDS IN PART ON THE COMMUNICATIONS INDUSTRY. IF
THAT INDUSTRY  DOES POORLY,  THE  COMPANY'S  BUSINESS AND FINANCIAL  RESULTS MAY
SUFFER

The   emergence  of  the   communications   market--facilities-based   broadband
communications    companies,    Internet    Service    Providers    and    other
telecommunications  carriers--and the growth of broadband networks, provides the
Company  with an  industry  in which  leasing is an  attractive  alternative  to
ownership.  The  Company's  communications  equipment  customers  are  generally
companies with accumulated net deficits and extensive liquidity requirements. To
the extent that these  companies  are unable to meet their  business  plans,  or
unable to obtain  funding or  funding  at  reasonable  rates to  complete  their
business plans,  there could be an increase in the Company's credit losses above
historical levels.

THE  COMPANY'S  SUCCESS IS HIGHLY  DEPENDENT ON  DEVELOPING  AND  EXPANDING  ITS
SERVICES'  BUSINESS.  THE  SERVICES  BUSINESS  MAY BE LESS  PREDICTABLE  AND THE
REVENUE  IS LESS  RECURRING  THAN  CONTRACTUAL  LEASE  AND  CONTINUITY  SERVICES
REVENUE.  COMPETITION IN SERVICES MAY NEGATIVELY  IMPACT THE COMPANY'S  BUSINESS
STRATEGY. REVENUE RECOGNITION CAN BE NEGATIVELY AFFECTED BY LONGER SALES CYCLES

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, 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. To attain its services earnings contribution goals for fiscal 2000, the
Company must: meet its obligations under the agreements underlying  transactions
in process at September 30, 1999 (also  referred to by the company as its "sales
backlog");  expand its contract subscription base (through new contract signings
and contract  renewals);  increase its revenues from other technology  services,
develop, promote and sell additional service products, such as IT CAP Solutions,
advanced recovery services,  availability options, remote computing services and
web hosting;  and contain costs. The Company must also successfully compete with
organizations  offering similar  services.  The Company's  ability to obtain new
business  and  realize  revenue on its sales  backlog  depends on its ability to
anticipate technological changes, develop services to meet customer requirements
and achieve delivery of services that meet customer  requirements.  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 2000.

                                      -5-
<PAGE>
One impact 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 negotiations in progress which  ultimately
impacts the timing of revenue, earnings and volume recognition.

COMDISCO  VENTURES  CUSTOMERS  ARE IN AN EARLY STAGE OF  DEVELOPMENT  AND MAY BE
UNABLE TO COMPLETE THEIR BUSINESS  PLANS.  EQUITY  INSTRUMENTS  HELD BY COMDISCO
VENTURES  ARE RISKY  INVESTMENTS  AND THE PUBLIC  MARKET FOR THESE  COMPANIES IS
EXTREMELY VOLATILE. TO THE EXTENT THESE COMPANIES DO NOT MEET THEIR PLANS OR THE
COMPANY IS UNABLE TO DISPOSE OF ITS EQUITY  SECURITIES,  THE COMPANY'S  BUSINESS
AND FINANCIAL RESULTS MAY SUFFER.

The Company has made loans to and equity  investments in various  privately held
companies.  These companies  typically are in an early stage of development with
limited operating  histories,  and limited or no revenues and may be expected to
incur substantial  losses.  Accordingly,  investments in these companies may not
result in any  return and the  Company  may lose its  entire  investment  and/or
principal balance.

Equity  instruments  held  by the  Company  are  subject  to  lockup  agreements
restricting  its ability to sell until  several  months after an initial  public
offering.  The  public  market for high  technology  and other  emerging  growth
companies  is extremely  volatile.  Such  volatility  may  adversely  affect the
ability of the  company to  dispose  of the equity  securities  and the value of
those securities on the date of sale.

The  Company has  established  working  relationships  with  successful  venture
capital organizations. There can be no assurance that these relationships can be
maintained  or  sustained.  To the extent that the company is unable to maintain
these  relationships,  its  ability  to  identify  potential  customers  may  be
substantially impaired.

The current  economic  environment has been sustained over a number of years and
is currently the longest continuous period of economic growth in the last thirty
years.  This environment has encouraged  entrepreneurs to conceive,  develop and
bring to market new products and services. The Company targets these early-stage
companies  for its services and products.  A slow down in economic  growth could
materially affect the market in which the Company operates.  Furthermore, a slow
down would impact  potential  investors in any limited  partnerships the Company
may form,  and this in turn,  would  have a  material  impact  on  the  Ventures
liquidity and access to funds.

Many of the companies to which the Company  provides  financing are dependent on
third parties for  liquidity.  Any  significant  change in the  availability  of
funds,  would  have a  material  impact on the  Company's  customer  base,  and,
potentially,  its loan collectability,  as well as, the fair market value of its
equity instruments.

If companies with which Ventures has effected transactions are not successful or
the markets become unfavorable,  Ventures' customers may not be able to complete
securities  offering and Ventures   may not be able to generate gains or receive
proceeds from the sale of securities.

Fluctuations  in future  periods may be greater that those  experienced  in past
periods as a result of Ventures' focus on companies  related to the Internet and
telecommunications.  Furthermore,  for those customers whose  securities are not
publicly  traded,  the  realizable  value of Ventures'  interests may ultimately
prove  to  be  lower  than  the  carrying  value  currently   reflected  in  the
consolidated and the separate Ventures' financial statements.

In the past  Ventures  financed its  operations  with  inter-company  loans from
Comdisco. Ventures my need to obtain funding from outside sources and may not be
able to obtain  funding from outside  sources.  Furthermore,  even if funding is
available,  such  financing  may not be on terms as favorable as those  obtained
from Comdisco.

Ventures depends on certain important  employees and the loss of those employees
could harm and disrupt Ventures' business.

                                      -6-
<PAGE>

THE COMPANY'S PRISM SUBSIDARY IS A START UP COMPANY WITH AN AGGRESSIVE  BUSINESS
PLAN IN A NEW AND UNPROVEN INDUSTRY.

Prism is a start up company that has incurred  operating  losses since inception
and the company expects that Prism's  operating losses will continue to increase
as it  introduces  its  services  throughout  New York  City  and the  Northeast
corridor.  In addition,  Prism will require  substantial  additional  capital to
support its data  network,  to expand its  services,  to increase  its sales and
marketing  efforts and to support the its growth. To the extent that revenues do
not grow at  anticipated  rates or that  increases  in such  operating  expenses
precede or are not subsequently followed by commensurate  increases in revenues,
or that the company is unable to adjust operating  expense levels and/or capital
expenditures of Prism accordingly, the company's business, results of operations
and  financial  condition  could  be  significantly  affected.  There  can be no
assurance  that in the future Prism will be  profitable on a quarterly or annual
basis.

Prism operates in a highly regulated environment. Changes in regulatory policies
may adversely  impact its ability to provide  services and increase the costs of
providing those services.

Prism's business  strategy is largely  unproven.  A number of factors may affect
Prism's ability to attain its business plan, including the following:

o    its ability to  successfully  market it's existing and planned  services to
     current and new customers;
o    its  ability  to  generate  customer  demand  for it's  services  in target
     markets;
o    the development of its target market and market opportunities;
o    market pricing for its services and for competing services;
o    the extent of increasing competition;
o    ability to acquire funds to expand its network;
o    the ability of its equipment and service suppliers to meet its needs;
o    trends in regulatory, legislative and judicial developments;
o    its ability to manage growth of its operations;
o    its ability to access regions and enter into suitable  interconnection
     agreements with traditional telephone companies;
o    its  ability  to improve its existing services and  introduce  new  service
     offering  without  interruption  or  interference with its operations, in a
     timely and cost effective manner;
o    its ability to improve  its   technology   infrastructure   to  respond  to
     technological change and new industry standards;
o    its ability and that of its customers to be year 2000 compliant;
o    its reliance on third parties,  including  some of its  competitors   and
     potential   competitors  to  develop  and  provide  Prism  with  access  to
     communications and networking technology;
o    its ability to rapidly expand the geographic coverage of its services;
o    its ability to attract, retain and motivate qualified persons;
o    its ability to rapidly install high-speed access lines;
o    its ability to effectively manage growth of operations; and
o    its ability to deliver additional value-added services to its customers.

Furthermore,  Prism's operating results are likely to fluctuate significantly in
the future as a result of  numerous  factors,  many of which are  outside of its
control.  These  factors  include,  but are not  limited  to:

o    the  timing  and willingness of traditional telephone companies to provide
     it with central office space and the prices,  terms and conditions on which
     they make  available  the space to Prism;
o    the amount and timing of capital  expenditures  and other costs relating to
     the expansion of its networks and the marketing of its services
o    delays in the  commencement of operations in new regions and the generation
     of  revenue  because  certain  network  elements  have lead  times that are
     controlled by traditional telephone companies and other third parties;
o    the  ability to develop  and  commercialize  new  services  by Prism or its
     competitors
o    the ability to deploy on a timely basis its services to adequately  satisfy
     end-user demand
o    the ability to successfully operate its networks;

                                      -7-
<PAGE>
o    the rate at which customers subscribe to its services;
o    decreases in the prices for its services due to  competition,  volume-based
     pricing and other factors;
o    the  mix  of  line  orders  between   consumer   end-users    and  business
     end-users(which typically have higher margins);
o    the success of its relationship  with Williams,  Nortel and potential third
     parties;
o    the development and operation of Prism's  billing and  collection  systems
     and other operational systems and processes;
o    the  rendering  of accurate  and  verifiable  bills by Prism's  traditional
     telephone suppliers and resolution of billing disputes;
o    the  incorporation of enhancements,  upgrades and new software and hardware
     products  into  its  network  and  operation   processes   that  may  cause
     unanticipated disruptions; and
o    the  interpretation  and enforcement of regulatory  developments  and court
     rulings  concerning  the  1996  telecommunications   act,   interconnection
     agreements and the anti-trust laws.

Prism's business strategy is largely unproven.

ECONOMIC  CONDITIONS  AND OTHER  FACTORS  MAY  NEGATIVELY  IMPACT  THE  COMPANYS
OPERATIONS

With respect to economic conditions,  a recession can cause customers to put off
new investments and increase the company's bad debt experience.

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.

B.       FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS

See Note 16 of  Notes to  Consolidated  Financial  Statements  on page 52 of the
Annual  Report  to  Stockholders  for the  year  ended  September  30,  1999 for
financial information about the Company's segments.

C.       NARRATIVE DESCRIPTION OF BUSINESS

Principal Services:

The  Company's   operations  are  organized  into  four  reportable   groups  of
businesses. These groups are Leasing, Services, Ventures and Prism.

The following is a narrative description of the Leasing and Services businesses.

 Leasing:

General:   Leasing  and   remarketing   services   for   distributed   computing
systems--servers,   workstations,  PCs,  local  area  networks  and  other  high
technology equipment;  acquisition  management,  expenditures tracking and other
services that facilitate equipment procurement and expense tracking.

The Company buys,  sells and leases and remarkets 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  "Services") to its existing and
prospective customers.  The Company estimates that approximately 34% of the cost
of equipment placed on lease by the Company (including International operations)
in fiscal 1999 was distributed equipment

                                      -8-
<PAGE>
Industry Specific: Leasing and remarketing,  asset management and reconditioning
services for industry specific equipment, including semiconductor manufacturers,
communication and pharmaceutical companies.

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 managing 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.

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.

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.

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.

                                      -9-
<PAGE>
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.

IT CAP: 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  database 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  leasing  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.

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.

The  Company's  services are provided  through  separate  business  units.  Each
business  is  directed  by its own  management  team  and  has  its  own  sales,
marketing,  product  development,  operations  and customer  support  personnel.
Overall  corporate  control and coordination  are achieved  through  centralized
budgeting,  financial and legal reporting, cash management,  additional customer
support and strategic planning.

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.

Customers and Raw Materials

Comdisco's  business  is  diversified  by  customer,  customer  type,  equipment
segments,  geographic  location of its  customers  and maturity of its lease and
notes receivables.  The Company's  customers include "Fortune 1000" corporations
or  companies  of a similar  size as well as  smaller  organizations,  including
privately-held  corporations.  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.

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.

                                      -10-
<PAGE>
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 its major competitors are IBM
and SunGard Data Systems, Inc. Additionally,  it competes with regional firms in
the  domestic,  Canadian  and  European  marketplace,   which  provide  contract
continuity  services.  Comdisco  believes  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.

Other

The Company does not own any patents, licenses, or franchises which it considers
to be material 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.

At September 30, 1999, the Company had approximately 3600 full-time employees.

                                      -11-

<PAGE>


Ventures:

The following is a narrative description of the Ventures business.


Overview

Ventures is a leading provider of financing to venture capital-backed companies.
Its long-term  relationships  with certain  leading  venture  capital firms help
Ventures   identify   well-positioned   companies  in  attractive   high  growth
industries.  Ventures offers companies a broad range of innovative equity-linked
financing products,  primarily venture debt and venture leases,  which are loans
or leases combined with warrants or equity conversion options that give Ventures
the  right  to  purchase  or  convert  into  common  or  preferred  stock  at  a
predetermined  price. In addition to venture debt and leases,  Ventures may also
purchase direct equity stakes in companies.  Its financing  products  complement
equity from venture capital firms and debt from commercial banks and asset-based
lenders.

Ventures  was  formed in 1987,  and since  that  time,  Ventures  has  committed
approximately $1.7 billion in venture debt, venture leasing and equity financing
to over six hundred  seventy-five  venture-backed  companies.  Of the  companies
Ventures has helped  finance,  over one hundred  fifty have gone public and over
one hundred ten have been acquired.  During the last two years, some of its most
successful  customers include Ariba  Technologies,  Ask Jeeves,  Copper Mountain
Networks,  Critical Path, e-Loan, e.Piphany,  e-Toys, Extreme Networks, Gadzoox,
Inktomi, Next Card, Northpoint Communications, Siara Systems, and Stratum One.

Venture  debt and  venture  leasing  can be  utilized  at  various  stages  of a
company's development and for various purposes including the following:

o    Early stage  capital to  supplement  the  initial  venture  capital  raised
     and support growth  requirements;

o    Expansion capital between  venture  capital  rounds  to  enable an emerging
     company to reach  milestones  and  increase  the prospect of raising future
     capital at higher valuations;

o    Capital to help a company acquire  additional equipment,  technology, and
     businesses;

o    Late  stage  capital  to  provide  financial  flexibility  to deal with the
     uncertainty of a liquidity  event such as an initial public offering or the
     sale of the company; and

o    Various  other  stages of  capital  to provide  financing  flexibility  and
     negotiating strength versus mezzanine and corporate equity rounds.

As a result of the  specialized  nature of  venture  debt and  venture  leasing,
providers of these products must have expertise in  technology-related  industry
sectors,  access to capital,  the  ability to assess  risk,  relationships  with
venture  capital  firms,  access to deal  flow,  and the  ability  to  structure
transactions appropriately.

Markets

Ventures  focuses its  activities  on what it believes  are the most  attractive
emerging  industries.  Within these industries,  Ventures leverages its industry
knowledge and strong  relationships  to provide  financing to the most promising
emerging companies.  Ventures identified the following common characteristics of
potential customers, which help to guide financing decisions:

          Growth.  Ventures seek to fund customers that have or are projected to
          have significant and sustainable  growth in their business  operations
          and industry sectors.

          Foreseeable  liquidity event. Prior to entering into a commitment with
          a customer,  Ventures reviews the likelihood of a liquidity event in a
          time frame acceptable to us and estimate the fair market value,  which
          could be  realized  from such a  liquidity  event.  Typical  liquidity
          events  include an initial  public  offering or a sale of the company.
          Liquidity  events  historically  have  enhanced the value of Ventures
          equity-linked and equity interests in many cases.

                                      -12-
<PAGE>
Providing capital through innovative products

Ventures success has been fueled by its ability to identify the capital needs of
its customers and to develop and customize  attractive  financings to meet those
needs.  Its initial  venture lease products have evolved and expanded over time.
Ventures currently offers a broad spectrum of innovative financing alternatives.
Its primary financing products currently are leases with warrants,  subordinated
debt with warrants, as well as direct investments in convertible preferred stock
and common stock.

Typically,  Ventures products are structured as commitments to provide financing
in one or more advances  during a specified  period of time.  This commitment to
finance is typically  subject to the absence of any default or material  adverse
change under the loan or lease and compliance with other loan requirements.

Ventures  generally receives warrants to purchase equity securities or the right
to convert some of the debt into equity securities of the customer in connection
with the lease and debt financings.  Warrants typically  represent less than 10%
of the  customer's  ownership  at the  date of  origination.  The  terms  of the
warrants or equity conversion, including the expiration date, exercise price and
terms of the equity  security  for which the warrant may be  exercised,  will be
negotiated  individually with each customer,  and will likely be affected by the
price and terms of securities issued by the customer to its venture  capitalists
and other holders.  Based upon its past experience,  it is anticipated that most
warrants  will be  exercisable  for a term of three  to ten  years.  The  equity
securities for which the warrant will be exercised generally will be convertible
preferred  stock or common  stock (of which  there may be one or more  classes).
Substantially  all  the  warrants  and  underlying  equity  securities  will  be
restricted securities.

Venture Leasing

Ventures'equipment-based venture lease and loans activities consist primarily of
the direct origination of non-cancelable, full-payout leases or loans structured
like leases (collectively  "Venture Leasing").  These leases are generally for a
variety of equipment  including  information  technology,  scientific  hardware,
facilities,  software and  production  equipment.  The rental rate and all other
transaction terms are individually negotiated.

Substantially  all  equipment  leases that  Ventures  originate  have  specified
non-cancelable  initial terms  ranging from 2 to 5 years.  The general terms and
conditions of all of its leases are substantially  similar and are embodied in a
master lease agreement.  For each lessee,  the lease term, rent interval,  lease
rate factor and other specific terms for each piece of leased  equipment are set
forth on equipment schedules, which also incorporate the terms and conditions of
its master  lease  agreement.

Venture Debt

Most  subordinated  and other debt financings are made pursuant to subordinated,
secured  loan  agreements.  The loans bear  fixed  interest  rates with  coupons
currently ranging from 8.0% to 13.0% per annum,  although the effective rate may
be  greater.  These  loans are  generally  scheduled  to be repaid in 36 monthly
installments;  with a varying  number of  installments  of  interest  only,  the
balance being  amortizing  installments of principal and interest.  In addition,
fees, typically ranging from 0.75% to 1.25% of the principal amount of the loan,
may be paid at closing.

Subordinated  loans are often times  secured by a lien on all of the  borrower's
assets,  which,  in most cases,  is  subordinated  to the lien of the borrower's
senior  lenders.  Loan documents  generally do not contain  extensive  financial
covenants,  although the documentation usually contains cross-default provisions
linked to any  defaults  by the  customer on any debt  outstanding  and may have
specific provisions governing future financing or pledging of assets.

                                      -13-
<PAGE>
Direct Equity Investments

Ventures also  provides  equity  financing to customers by purchasing  common or
preferred  convertible stock. Ventures generally purchases equity at a valuation
based on the most recent previous financing round to venture  capitalists or, as
applicable, a current or contemplated financing round.

During the fiscal  years  ended  September  30,  1998 and  September  30,  1999,
Ventures made direct equity  investments with 36 and 91 customers,  representing
$7 million and $32 million, respectively. As of September 30, 1999, Ventures has
made total direct investments with an original cost of $52 million.

The  following  table shows  total new lease,  debt and equity  commitments  for
Ventures in the last five years.
<TABLE>
<CAPTION>

                   Total New Commitments By Year-Last Five Years
                              (Dollars in Millions)


                          1995              1996              1997             1998              1999
                         -----            ------            ------           ------            ------
<S>                      <C>              <C>               <C>              <C>              <C>

 Leases                  $77.3            $103.5            $144.3           $220.6            $332.1
 Debt                      2.5               7.5              19.5             67.7             367.1
 EQUITY                    1.6               3.1               3.7              7.4              32.1
                         -----            ------            ------           ------            ------
 TOTAL                   $81.4            $114.1            $167.5           $295.7            $731.3
                         =====            ======            ======           ======            ======
</TABLE>


The following  table shows the 15 largest  original  commitments for Ventures at
September 30 , 1999.
<TABLE>
<CAPTION>
<CAPTION>

                             15 Largest Commitments
                              (Dollars in millions)

                                                                            AS OF SEPTEMBER 30, 1999
                                         ORIGINAL COMMITMENT <F1>   BOOK VALUE <F2>       OPEN COMMITMENTS <F3>
                                         -----------------------   --------------       --------------------
<S>                                            <C>                    <C>                    <C>

HomeGrocer.com, Inc.                                 $ 18.1              $  2.8                   $10.2
Avici Systems, Inc.                                    15.3                 9.6                     2.5
Digital Generation Systems, Inc.                       15.0                 2.0                      --
Equinix, Inc.                                          15.0                 7.4                     5.3
CORVIS Corporation                                     14.0                13.4                      --
Telocity, Inc.                                         11.6                 7.7                     0.6
NextCard, Inc.                                         11.2                10.2                     0.0
Concur Technologies, Inc.                              10.4                 7.5                      --
Living.com, Inc.                                       10.3                 9.3                     0.8
Acusphere, Inc.                                        10.1                 7.5                      --
RemarQ Communities, Inc.                                9.8                 7.9                     0.7
Integral Development Corporation                        9.5                 6.0                     0.9
StockPower, Inc.                                        9.3                 8.0                     0.9
PlanetRx, Inc.                                          9.2                 1.9                     2.0
FlyCast Communications Corp.                            9.1                 7.4                     0.1
                                                     ------              ------                   -----
Total                                                $177.9              $108.6                   $24.0
                                                     ======              ======                   =====
<FN>
<F1> Since inception.

<F2> Book Value  represents  total  capital  currently  owed by  customers as of
September 30, 1999 and/or cost of equity investment.

<F3> Open commitments  equal the total amount of commitments that customers have
the right to draw upon.
</FN>
</TABLE>

         CURRENT  EQUITY  STAKES.  Ventures  exercises its warrants only after a
liquidity event, such as an initial public offering or acquisition/merger. Using
an outside  manager,  Ventures  generally sells its equity  positions as soon as
reasonably possible after an initial public offering and in a manner intended to
maximize  the  return  on its  original  investment  subject  in most  cases  to
securities law restrictions on transfer and contractual lock-up provisions which
restrict its ability to sell its equity  position  for several  months after the
initial public offering.

                                      -14-
<PAGE>
As of September 30, 1999,  Ventures' current public equity holdings had a market
value of $194 million and represented ownership in 65 companies.  The 10 largest
equity holdings  represented 78% of the total of these holdings and was composed
of the following companies:

     Largest Public Equity Stakes held by Ventures as of September 30, 1999

<TABLE>
<CAPTION>

                                                                       Date of Original
           Company                        Industry Sector                Commitment       Shares Held
- ------------------------------       ----------------------------    -----------------     ----------
<S>                                  <C>                            <C>                     <C>
e.Piphany, Inc.                      Software & Computer Services     June 10, 1999          771,875
BabyCenter, Inc.                     Internet                         October 18, 1998       357,036
FlyCast Communications Corp.         Internet                         December 1, 1997       502,051
Agile Software Corporation           Software & Computer Services     August 22, 1995        158,301
NextCard, Inc.                       Consumer Related                 May 29, 1998           412,945
Vignette Corporation                 Internet                         December 8, 1998       180,716
Northpoint Communications, Inc.      Communications & Networking      December 8, 1997       397,210
Critical Path, Inc.                  Software & Computer Services     May 6, 1998            161,603
Lightera Networks, Inc.              Communications & Networking      June 4, 1998           151,976
</TABLE>


In addition to its public  equity  holdings,  as of September  30, 1999 Ventures
held warrants and other equity positions in approximately 360 companies that are
still private.

Expanding its funding sources

Historically,  Comdisco has funded Ventures' business with inter-division  loans
and retained earnings.  In order to continue to capitalize on increasing demand,
Comdisco  is  pursuing  alternative  means  of  funding  Ventures,   activities,
including,  but not limited to, the  establishment of a limited  partnership and
the  offering  of  partnership  interests  to a  limited  number  of  accredited
investors,   including   Comdisco.   The   limited   partnership,   or  possibly
partnerships,  could become a  significant  source of liquidity for Ventures for
fiscal 2000. In addition,  Ventures may use public  markets or any other funding
sources.

Capitalizing on the Comdisco affiliation

As a division of Comdisco, Ventures is able to bring a number of benefits to its
customers.   First,  as  a  result  of  Comdisco's  experience  in  leasing  and
remarketing  equipment and Comdisco's  equipment  purchasing power,  Ventures is
able to offer its customers an equipment  procurement  service  designed to save
them time, effort and money. Second,  because all of Comdisco's other businesses
are  technology  related and the bulk of its customers are  technology  related,
some natural business  relationships evolve with Comdisco,  as either vendor to,
or  customer  of, its  customers.  Comdisco  can supply  network  bandwidth  and
co-location space, serve as a beta test site, enter into marketing  arrangements
and supply business continuity services to its customers. Comdisco also provides
more traditional  leasing services to its customers once they develop beyond the
venture stage.

Competition

Ventures primary competitors include financial  institutions,  equipment lessors
and  manufacturers,  venture  capital  firms,  large  corporate  investors,  and
non-traditional  lenders that provide debt and/or equity  financing to emerging,
high technology  companies.  Ventures believes that it competes effectively with
these   competitors   based  on  creative  and  innovative   deal   structuring,
flexibility,  reputation,  quality of service, timely credit analysis and timely
decision-making.

                                      -15-
<PAGE>
Employees

As of September 30, 1999,  Ventures  employed 38 people on a full time basis. 10
personnel were involved in marketing and sales, 25 were in processing, servicing
and  administrative  support and 3 were  executive  employees.  No employees are
represented  by a labor union.  Ventures  believes that its future  success will
depend in part on its  continued  ability to attract,  hire and retain qualified
personnel.  Competition  for those  personnel  is intense,  and  Ventures may be
unable to identify, attract and retain those personnel in the future.

Legal Proceedings

Ventures is not currently a party to any material litigation.

Additional Information

FOR INFORMATIONAL  PURPOSES ONLY, Ventures financial  statements are attached to
this Form 10-K as  Exhibit  99.02.  These  statements  are not  incorporated  by
reference  in  this  or any  other  filing  with  the  Securities  and  Exchange
Commission.  THESE  STATEMENTS  SHOULD BE READ IN CONJUNCTION WITH THE COMDISCO,
INC. CONSOLIDATED  FINANCIAL STATEMENTS AND THIS INFORMATION IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.

                                      -16-
<PAGE>


Prism:

The following is a narrative description of the Prism business:

Overview

Prism intends to become a leading integrated  communications carrier by directly
offering  communications  services  that  enhance  productivity.  Its  array  of
services  will include  high-speed  data  connectivity,  local and long distance
voice, video  conferencing,  virtual private networks,  business  continuity and
teleworking solutions. Prism will provide these services over a facilities-based
network  consisting  of  splitterless,  integrated  data  and  voice  line  card
technology  from Nortel  Networks(TM)  ("Nortel")  and an optical  backbone that
enables the Company to efficiently transport voice and data traffic from network
edge to the Internet,  a LAN/WAN or other  destinations.  Prism intends to build
long-term relationships with target customers, which include small and mid-sized
businesses,  teleworkers  and residential  power users,  by initially  providing
affordable,  reliable data and voice services  supported by  integrated,  simple
billing and excellent  customer service.  Prism intends to build its brand, RED,
because the Company believes a  well-recognized  brand can reduce costs required
to acquire new customers,  lower customer  turnover and serve as a platform from
which to sell additional, complementary business and communications services. In
the future,  Prism plans to expand its  applications  offerings,  utilizing  its
customers'   high-speed  data   connectivity  to  offer  broadband  content  and
business-to-business  services. Over time, Prism believes such applications will
increase  in  importance  to its  customers  and  business  model.  Through  its
relationship   with  Comdisco,   Prism  plans  to  further  extend  its  service
distribution by utilizing Comdisco's strong customer  relationships among larger
corporations.

Prism launched its RED high-speed data connectivity services in February 1999 in
New  York  City.  Initially,   Prism  focused  on  the  greater  New  York  City
metropolitan  area because of its population  density,  robust telephone network
infrastructure,  and perceived high user demand.  Since February,  approximately
1,000 customers have been placed in service,  and Prism has expanded its service
territory  in  the  greater  New  York  City  market  from  six  to  thirty-nine
collocations  and points of presence.  These  points of presence  allow Prism to
provide  services  to  Manhattan,  Brooklyn,  Queens,  and areas of  Westchester
County,  Long Island and  Connecticut.  In addition,  Prism recently  opened the
northern New Jersey market and is providing  service out of ten  collocations in
the state. Based on the response to its service offering in the greater New York
City metropolitan  area, Prism has initiated a nationwide rollout of its network
and services to  thirty-three  of the largest  markets in the United States,  as
well as three markets in Canada.

Prism currently offers three high-speed data  connectivity  services that enable
customers to access the  Internet at speeds  ranging from 56 Kilobits per second
(Kbps) to 1.0 Megabits per second  (Mbps).  In the first quarter of 2000,  Prism
will upgrade its current high-speed data services to speeds of up to 1.3 Mbps in
the downstream  direction and 320 Kbps in the upstream  direction.  Beginning in
the second quarter of 2000, Prism plans to offer a burst, rate adaptive ethernet
technology that delivers  bandwidth of up to 6 Mbps in either  direction.  Prism
also  intends  to offer  services  at speeds  of up to 7 Mbps in the  downstream
direction,  and up to 2 Mbps in the upstream  direction.  These services will be
packaged in a combination  of symmetrical  and  asymmetrical  product  offerings
depending on customer requirements, distance between the premise and the traffic
aggregation  equipment,  and the  copper  binder  group  environment  that these
services will run through.

Based on its market  research,  Prism believes its primary target market,  small
and  medium  sized  businesses,  prefer to have  their  voice and data  services
provided by a single company. Prism is testing its voice services in the greater
New York City metropolitan  area and plans to commence a commercial  offering in
the first  quarter  of 2000.  Its voice  services  include  local and local toll
calling,  long  distance  calling,  and a  bundle  of four  features-  three-way
calling, call waiting, call forwarding and caller ID.

In  preparation  for its  national  expansion,  Prism has  aggressively  pursued
obtaining the necessary legal and regulatory  qualifications to offer integrated
voice and data services in its  thirty-three  target  markets.  Prism has signed
interconnection  agreements  with  Bell  Atlantic,   BellSouth,   Ameritech  and
Cincinnati  Bell covering  seventeen  states and obtained  Certificate of Public
Convenience and Necessity status in twenty-one  states.  As a result,  Prism has
                                      -17-
<PAGE>
obtained authority as a competitive local exchange carrier or has been permitted
to  operate  as a  competitive  local  exchange  carrier  in  twenty-six  of its
thirty-three  target markets.  Prism anticipates  obtaining the remainder of the
necessary  approvals and entering into the remaining  necessary  interconnection
agreements  by March  2000,  although  Prism is  dependent  on state  and  local
authorities,  as  well  as  incumbent  local  exchange  companies  to  meet  its
expectations.

In addition to its regulatory activities,  Prism has proceeded with establishing
a national  network.  Prism has  approximately  130  collocations  in its target
markets,  of  which  49  are  ready  to  receive  customers.  Prism  anticipates
approximately  350  more   collocations  by  March  2000,   bringing  its  total
collocations  to  approximately  480.  Further,   Prism  plans  to  bring  total
collocations to over 750 by the fourth quarter of 2000.

Prism has entered into an  agreement  with Nortel to purchase up to $460 million
of switches,  integrated line cards,  customer  premise  equipment and ancillary
technology  to  establish a  national,  facilities-based  network.  Based on its
financial  commitments to date, Prism will deploy the largest amount of Nortel's
digital modem  technology in the United States,  and because of the magnitude of
its relationship with Nortel,  Prism expects to further benefit from advances in
Nortel's future network technology, such as its optical Internet platform. Prism
believes its network  architecture,  centered on Nortel's  integrated  voice and
data approach, offers cost benefits and could reduce provisioning time lags. See
"Customer  Service--Hot  Cut  Provisioning"  As  part  of the  Nortel  strategic
relationship, Prism recently issued to Nortel $10 million of its common stock.

Because it is its aim to achieve  carrier class  reliability and security in its
network,  Prism  recently  entered  into an  agreement  to  purchase  a  20-year
indefeasible right to use ("IRU")  approximately  2,500 miles of dark fiber from
Williams  Communications,  Inc. ("Williams").  This purchase will allow Prism to
transport data and voice  traffic,  utilizing  dense wave division  multiplexing
("DWDM") and high speed SONET technology, over its own dedicated fibers covering
the Eastern half of the United  States for the  foreseeable  future.  Prism also
agreed to purchase a minimum of  approximately  $110 million of network capacity
from  Williams  over the next 20 years to convey voice and data traffic in areas
not covered by its dark fiber IRU purchase.  In return, Prism issued to Williams
$10 million of common stock and will pay for the remainder of its  obligation to
Williams with cash as capacity is used or as Prism accepts  segments of the dark
fiber IRU. With this transaction and the Nortel relationship,  Prism believes it
can achieve  carrier class network  reliability and  performance,  a world class
benchmark for all telecommunications companies.

Market Opportunity

Prism  believes that a substantial  market  opportunity  exists as a result of a
number of factors including:

o    the growing demand for and increased  adoption of high-speed  data networks
     in order to increase productivity in the workplace;

o    the need among small and mid-sized businesses for integrated communications
     solutions which include bundled services, competitive pricing and excellent
     customer service;

o    the inherent  limitations  of current data  network  connectivity  options,
     including dial-up modems; and

o    the  growing  willingness  of  consumers  and  businesses  to  switch  from
     traditional  telephone  companies to competitive  local  exchange  carriers
     ("CLECs") offering more options at competitive prices.

                                      -18-
<PAGE>
Additionally,   Prism   believes   current   research   supports  its  strategy.
International  Data Corporation  projects that the small business data and voice
markets  will grow  substantially  over the next  three  years,  as noted  below
(dollars in millions):

                                                             COMPOUND ANNUAL
                               1999             2002           GROWTH RATE
                               ----             ----           -----------

High speed lines             60,000        1,700,000              205%
High speed  revenue             $50           $1,690              222%
Voice lines              63,300,000       84,600,000               10%
Voice revenue               $58,123          $75,684                9%



Prism  believes its  strategy and network  positions it to gain a portion of the
rapidly growing data market while also participating in the multi-billion  local
and long distance voice markets.

NEEDS OF SMALL AND MID-SIZED  BUSINESSES  FOR INTEGRATED  COMMUNICATIONS.  Prism
expects that a significant  portion of the growth in data communications will be
generated by small and mid-sized businesses with up to 500 employees. Within the
business market, the small and medium business segment is perceived by many data
communications  providers  as the largest  untapped  market for their  services.
Industry sources estimate that there are over 10 million  businesses in the U.S.
with between 1 and 500  employees.  Following the high  penetration  of personal
computers (98% or more have a personal  computer),  the perceived  importance of
the Internet in future business activity and the limited financial  resources of
many of these  businesses,  it has  become  increasingly  important  to  develop
technologies  to connect these personal  computers  cost-effectively.  DSL-based
technologies have emerged as the high-speed,  cost-effective  solution for these
customers.

GROWING  DEMAND FOR  HIGH-SPEED  DATA  COMMUNICATION  SERVICES.  Businesses  are
implementing  internal  networks using Internet  technology,  or intranets,  and
remote local area networks to enable employees to work from remote locations and
home, and to create private networks that connect corporate networks in multiple
locations.  Gartner  Group  estimates  that the U.S.  market  for  packet-based,
virtual  private  network and Internet data services will grow from $3.4 billion
in 1997 to $18.5  billion in 2002,  a  compounded  annual  growth rate of 40.3%.
Gartner also indicates that business demand for Internet access,  e-mail,  video
and audio services, Web hosting and electronic commerce is increasing.

High-speed data  communications  have become important to businesses in part due
to the dramatic  increase in Internet  usage.  According to  International  Data
Corporation,  the number of Internet users worldwide  reached  approximately  69
million in 1997 and is forecasted to grow to approximately  320 million by 2002.
International  Data  Corporation  also  estimates  that the  value of goods  and
services sold  worldwide  through the Internet will increase from $12 billion in
1997  to  over  $400  billion  in  2002.  To  remain   competitive,   businesses
increasingly need high-speed  connections to maintain complex Web sites,  access
critical  business  information and communicate more efficiently with employees,
customers and business partners.

NEEDS OF HOME OFFICE AND TELEWORKERS.  Prism expects that people using computers
from their homes to connect to corporate networks or to the Internet for in-home
business  purposes  will also be a significant  source of demand for  high-speed
data connectivity.  According to International  Data Corporation,  there were 26
million  residences  with  computers  in their home offices in the U.S. in 1998,
growing to an  estimated  39.2  million by 2002.  A  significant  number of home
office and teleworkers need access to corporate networks and/or the Internet for
a variety of applications,  including e-mail, databases and corporate intranets.
According to The Yankee Group, the market for remote access services is expected
to grow from $460 million in 1998 to $2 billion by 2002.

LIMITATIONS  OF DIAL-UP  MODEMS AND ISDN.  Neither the slow  dial-up  modems and
integrated services digital network ("ISDN") service nor the expensive T1 option
is an adequate  solution for most small- and mid-sized  businesses,  home office
and teleworkers.  The lack of optimal price-performance solutions has left these
end users underserved.

                                      -19-
<PAGE>
Traditionally,  small and mid-sized businesses, home office and teleworkers have
relied on  low-speed  connectivity  options  for data  transport.  For  example,
according to IDC,  approximately  78% of Internet access  revenues  derived from
small- and mid-sized  businesses in 1997 were generated  through the traditional
telephone  system,  using relatively slow 28.8 Kbps to 56 Kbps dial-up modems or
ISDN lines. For higher speed  connections,  these end users have had to purchase
T1 service,  a digital  transmission  link which  operates at (1.544  Mbps) and,
while always on, is expensive for these markets (typically up to $1000 per month
depending upon distance and region).

EMERGENCE OF BROADBAND AND PACKET-BASED TECHNOLOGIES.  The full potential of the
Internet and remote local area network  applications  cannot be realized without
removing the performance bottlenecks of the local telephone networks.  Broadband
technology  removes this performance  bottleneck by increasing the data carrying
capacity of copper telephone lines from the 56 kbps speeds available with common
dial-up  modems  and 128  kbps  speeds  available  on  ISDN.  Because  broadband
technology  reuses existing copper telephone lines,  broadband  requires a lower
initial fixed investment than that needed for existing alternative technologies,
such as cable modems, fiber,  wireless,  and satellite  communications  systems.
Subsequent  investments  in broadband  technology  are  directly  related to the
number of paying customers.

For companies such as Prism to provide  broadband  services,  they must become a
CLEC to gain  access  to the  traditional  telephone  company's  or  incumbent's
central office which is granted only to CLECs.  Over the last two years, the FCC
has taken a series of steps to make it easier for  competitors to gain access to
the central office. One recent move requires the traditional telephone companies
to offer "cageless" collocation,  thereby eliminating the need for CLECs to rent
a cage of  predetermined  size and a fixed number of racks in a central  office.
This order should permit CLECs to extend the reach of their  broadband  networks
more easily and inexpensively. The process of ordering space in a central office
and then ordering lines can take up to six months,  requiring  advance planning.
The state regulatory  commissions are also undertaking  initiatives  intended to
improve  the  ability of  competitive  carriers  offering  advanced  services to
compete in the marketplace.  For example, the New York Public Service Commission
recently  held a  series  of  collaboratives  and  working  groups  between  the
competitive data carriers and Bell Atlantic to develop  processes to address the
ordering,  provisioning  and  maintenance  issues  unique to  advanced  services
offerings.

WILLINGNESS OF CONSUMERS AND BUSINESSES TO SWITCH  TELECOMMUNICATION  PROVIDERS.
The Yankee  Group  estimates  that from 1984 to 1999,  AT&T's  share of the long
distance  voice market  declined  from 68% to 39%.  Further,  since 1993,  CLECs
offering local voice  services have also been  successful in taking market share
from incumbent local exchange  carriers  ("ILECs").  The Federal  Communications
Commission  ("FCC")  reports  that CLECs have grown from 0.2% of the local voice
market to 2.4% today.  Consumer and business experience with choice in the local
and long distance  voice market  enhances  CLEC  prospects to garner more market
share in the future.

The RED Solution

PRISM DATA SERVICES. In February 1999, Prism began commercially offering its RED
services.  RED  uses a  variety  of  DSL  technologies  to  provide  high  speed
continuously  connected packet- based and channelized  communications  services.
RED currently connects business users to the Internet,  And in the future,  will
connect customers to LAN/WANS and extranets,  using broadband  technologies over
traditional  copper telephone lines. As Prism completes its national  expansion,
RED customers  will be able to connect to its regional  network  either within a
city or between cities, to obtain high capacity, secure and reliable connections
between geographically  dispersed locations.  Prism plans to deliver a true wide
area, virtual private network with the capacity, speed, reliability and level of
service that its customers require.
                                      -20-
<PAGE>
Prism offers three high-speed data services  designed to answer the needs of its
various target market segments:

o    RED HomeWork and RED PowerWork are applicable primarily for single users in
     residential  or small office  settings  requiring a dedicated,  "always-on"
     connection  to the  Internet  and,  in the  future,  a  LAN/WAN,  or  other
     destinations.

o    RED NetWork  serves the small to  medium-sized  business  with capacity for
     multiple  users.  Prism includes a router and multiple e-mail accounts with
     each NetWork  package,  and customers  have the option to support their own
     Web and e-mail servers behind the router.

The chart below shows the service, speed, retail price (which includes equipment
installed  at the  customer's  location),  range  and  performance  of  its  RED
services, as of December, 1999:
<TABLE>
<CAPTION>

                                                                    RETAIL LIST
                           SPEED    TO  SPEED       RETAIL LIST     PRICE             RANGE FROM
                           END          FROM END    PRICE FOR       FOR  MONTHLY      CENTRAL
SERVICE                    USER         USER        ACTIVATION      SERVICE           OFFICE (FEET)  MARKET/USAGE
- -------------------------- ------------ ----------- --------------- ----------------- -------------- -------------------
<S>                        <C>          <C>         <C>            <C>                <C>            <C>

RED HOMEWORKSM             960 Mbps     120 Kbps     $299            $80               18,000         SOHO, Teleworker
RED POWERWORKSM            960 Mbps     120 Kbps     $299            $150              18,000         Small Business
RED NETWORKSM              960 Mbps     320 Kbps     $399            $300-$350         18,000         Small to Medium
                                                                                                      Business
</TABLE>

In addition to the  services  noted above,  Prism is  developing a new family of
higher-speed  data and voice  products,  some of which  Prism is  testing in the
greater New York City metropolitan  area. These products fall into the following
categories:

o    Burst,  rate adaptive ethernet  technology that delivers  bandwidth up to 6
     Mbps in either  direction  over copper loops.  This solution uses Etherloop
     technology  from  Elastic  Networks,  an  independent  unit of Nortel,  and
     allocates bandwidth dynamically based on changing  transmission  conditions
     and crosstalk environment detected within a copper binder group.

o    Higher-speed  broadband  services at speeds up to 7 Mbps in the  downstream
     direction, and up to 2 Mbps in the upstream directions. These services will
     be  packaged in a  combination  of  symmetrical  and  asymmetrical  product
     offerings depending on customer requirements,  distance between the premise
     and the  location of the  broadband  aggregation  equipment  and the copper
     binder group environment that these services will run through.

Prism  plans to  bundle  together  and  differentiate  these  services  based on
customers'  preferences  for  transmission  speeds,  security and flexibility to
choose  transmission  paths.  Prism anticipates  offering some of these services
beginning in the second quarter of 2000.

Prism also offers standard 56k and ISDN dial-up  services to those customers who
are  not  located  in a  high-speed  service  area  or who do not  wish  to take
high-speed service. Prism prices such services as $8.00 and $19.95 per month for
unlimited use,  respectively.  Prism plans to solicit this base of approximately
3,000 customers for upgrades to its high-speed  access services,  as well as for
voice services.

PRISM VOICE  SERVICES.  Prism  plans to offer voice  services in the greater New
York City  metropolitan  area in the first quarter of 2000 and expects to make a
similar offering in every market entered. Prism voice services include local and
local  toll  calling,  long  distance  calling,  and a bundle of four  features-
three-way calling,  call waiting, call forwarding and caller ID. In addition, as
a standard voice carrier,  Prism is required to provide emergency (911) services
and  directory  and  operator  assistance.  To be  consistent  with  its goal of
offering its customers  simple,  integrated  billing,  Prism plans to offer such
services for a flat monthly charge,  plus flat rate per minute charges for local
toll and long distance services.

                                      -21-
<PAGE>
Prism  prices for voice  services  will vary from market to market  depending on
local competitive conditions and regulatory considerations.  Further, the prices
listed above may change over time.

ADDITIONAL  PRISM SERVICES.  Prism either offers or is planning to offer several
services  to RED  customers  by the first  quarter of calendar  2000,  including
domain name hosting, on-line data back-up and web hosting, as described below:

o    Domain name hosting- RED  customers can switch from their current  Internet
     service  providers  to its services  without  having to change their e-mail
     addresses.  Prism offers  three types of domain name  hosting  based on the
     size of the customer and whether they have their own mail servers.

o    On-line data back-up- Prism plans to offer automatic data backup service to
     RED customers  together with its  high-speed  data  services.  This service
     stores  redundant  copies of files from  customer  desktops  and servers as
     often as requested by the customer, protecting customers against unexpected
     loss of critical data.

o    Web hosting- Prism intends to host Web addresses for both  residential  and
     small and medium sized business Web sites.  Prism basic Web hosting service
     includes 10 Mbps of web space, one e-mail  address and online  tutorial and
     support. Heavy-user business Web site hosting will include 25 to 50 Mbps of
     Web space,  eight e-mail  accounts and security  features to ensure  secure
     communications between a server and Web browser.

Later in calendar year 2000,  Prism plans to introduce  virtual  private network
capability and broadband content such as media and entertainment  presentations.
Over  the  next  several  years,   Prism  believes  that   enhancements  to  the
applications  described above,  together with new  applications,  will be key to
retaining  existing  customers,  attracting new ones,  and offsetting  potential
revenue declines from competition in high speed data and voice services.

The Prism Strategy

Prism intends to become a leading integrated  communications carrier by directly
offering  customers,  namely small and  mid-sized  businesses,  teleworkers  and
residential  power users,  communications  services  that enhance  productivity.
Prism's array of services will include high-speed  connectivity,  local and long
distance voice,  video  conferencing and secure  applications  such as automatic
data  storage  and  recovery  and  teleworking   solutions  currently  utilizing
broadband  technology.  Prism  believes  there  are five key  components  of its
strategy that will enable us to achieve its objective:

o    Build a national,  facilities-based  network to offer  integrated  data and
     voice  services to the largest and most densely  populated  markets.
o    Pursue multiple marketing  channels  supported by brand advertising.
o    Focus on building  customer  relationships.
o    Develop  applications  that benefit  from  high-speed  connectivity.
o    Leverage  the key benefits of its  strategic  relationship  with  Comdisco.


Customers, Sales And Marketing

CUSTOMERS.   Prism  offers  its  services  to  small-to  mid-sized   businesses,
teleworkers  and  residential  power  users.  Currently,  more  than half of its
customers are small and medium sized  businesses.  The average recurring monthly
revenue per customer is slightly in excess of $160.

                                      -22-
<PAGE>
PRISM  MARKETS  SERVICES  THROUGH  PRINT  AND  BROADCAST  ADVERTISING,  OUTBOUND
TELEMARKETING,  direct sales force, indirect value - added resale agreements and
through its relationship with Comdisco.

ADVERTISING.  Prism has  established a strong brand  identity in the greater New
York City metropolitan  area through its advertising on television,  billboards,
and in newspapers,  as well as by selectively  sponsoring  public  relations and
other  events.  Prism  intends  to  accompany  the  launch of its voice and data
services in other markets with similar advertising efforts as appropriate.

DIRECT  SALES.  Prism  markets  its  services  in  the  greater  New  York  City
metropolitan  area  through  a direct  sales  force  of 20  people.  Prism  also
generates   lead   referrals  for  its  direct  sales  force  through   in-house
telemarketing  efforts.  Prism  intends  to  increase  the size of its sales and
technical  support force to sell and support these services as Prism expands its
business.  Prism plans to have up to 20  salespersons  in each of its designated
market areas  depending upon market size.  Prism's  direct sales  process,  from
initial  solicitation to  installation,  generally ranges from 30 to 60 days for
small and medium  businesses and individuals,  while sales to larger  businesses
with more complex  communications  requirements may require more time to develop
customized solutions. The large business sales process may take up to six months
and may involve:

o         coordination with other Comdisco-offered services;
o         a significant technical evaluation;
o         an initial trial roll-out of its services; and
o         a commitment of capital and other resources by the customer.

INDIRECT SALES CHANNELS.  Prism also markets  services,  under the RED brand, to
small and medium businesses  through indirect channels,  value-added  resellers,
and integrators. RED is available in New York City from select high-end computer
retail  outlets,   including  DataVision  and  J&R  Computer,   as  well  as  67
valued-added  resellers.  Prism intends to pursue indirect sales channels in its
other markets as it expands.

WEB SITE SALES.  Prism  recently  upgraded  its Web site to enable  customers to
order  dial-up and  high-speed  data  services  electronically.  This  automated
process  generates a completed  customer  contract  and  authorizes  and charges
credit cards for payment. All 56k and ISDN dial-up orders are routed through its
Web site,  reducing its costs of processing  and billing these lower price point
customers.

FUTURE INTEGRATED  COMMUNICATIONS  SERVICES  DEVELOPMENT.  Prism believes it can
develop a significant  competitive  advantage by bundling core service offerings
(high-speed data connectivity and voice service) with other applications,  tools
and content that have been tailored to meet the specific  needs of an individual
or a business. These bundled communications packages will be comprised of a full
suite of complementary  services including voice, data  connectivity,  broadband
applications,  software, content, as well as appropriate equipment and corporate
incentives  for those  businesses  with needs across  multiple  locations.  This
integral  solution  will  capitalize  on  favorable   partnership   arrangements
including its unique  relationship with Comdisco.  For example, a medical office
that needs imaging  equipment in addition to the  appropriate  imaging  software
will be  able to  realize  significant  savings  through  favorable  leasing  of
equipment through Comdisco's Lab/Scientific division.

Prism has designed the flexibility into its network to support this evolutionary
strategy  and Prism  believes it will enable us to fully  support its promise to
deliver a bundled service and billing  solution to its customers.  Additionally,
these  services  will  be  made  available  to  customers  in an  online  retail
environment via the Web. A vertically- and geographically-driven  user interface
will enable  prospective  customers to select (or Prism to  recommend)  services
packages that are  commensurate  with their needs.  Prism's  marketing  approach
within  this  environment  will  allow  us to  offer  real-time  promotions  and
incentives  e.g.,  vertical  market or corporate group  discounts.  In this way,
Prism  believes  it will  be  able to  differentiate  Prism  from  others  whose
offerings  and  network  capacities  have  not been  designed  to  support  this
integrated strategy.

                                      -23-
<PAGE>
Customer Service

Prism  offers   customers  a  single   point  of  contact  for   implementation,
maintenance,  and billing.  Prism's network  operations  center in New York City
provides both proactive and customer initiated  maintenance  services 24 hours a
day, seven days a week.

Prism's comprehensive solution includes:

o         Customer line installation.
o         "Hot Cut" provisioning.
o         End user premises wiring and modem configuration.
o         Network monitoring.
o         Customer reporting and billing.
o         Customer service and technical support.
o         Operating support systems.

Prism believes that "Hot Cut"  provisioning will enable Prism to provision voice
and data  customers  faster than other  companies that are required to provide a
new copper  telephone line as part of the service.  Hot Cut Provision avoids the
customer  line  installation  process by simply  re-terminating  the  customer's
existing  local loop from the ILEC switch to Prism's  switch  within the central
office collocation space.

Network Architecture

OVERVIEW. Prism intends to deploy a national, facilities-based network utilizing
Nortel's  high-speed  digital modem technology.  Prism believes this technology,
combined with its network architecture, will yield cost savings in three areas:

o    INITIAL CAPITAL COST OF EQUIPMENT-  Because its network will transport both
     data  and  voice,  Prism  believes  its  initial  investment  in  switching
     equipment is lower than if Prism  attempted to build a voice network first,
     and then overlaid additional data switching capabilities. Prism believes it
     is one of the first  companies,  if not the first, to initiate the building
     of a network in this fashion.

     While  Prism  believes  its costs may be lower due to its  network  design,
     Prism  also  is  planning  for  service  flexibility.  Prism  believes  the
     broadband  services  market is still in its  infancy,  and  technology  and
     products  are  evolving  rapidly.  Prism  plans to deploy  ITU-standardized
     G992.2  G.Lite  splitterless  modems  if and when this  technology  becomes
     ubiquitous in the  marketplace.  To hedge against this possible  technology
     discontinuity, Prism is deploying multiple services access shelf technology
     from  Nortel  that will  support  its  current  services as well as G.Lite,
     full-rate ADSL, and SDSL access  applications for both voice and high-speed
     data.  Furthermore,  this  multiple  services  access shelf  technology  in
     collocations  permits us to offer a suite of services  from the same access
     platform,  reducing overall network  provisioning  and operations  costs. A
     multiple  services  platform allows us to invest in one network  management
     and operations support system infrastructure,  instead of seeking solutions
     with multiple access platforms and backend network products.

o    PROVISIONING  AND  INSTALLATION-  A 1998 Bellcore  white paper compared the
     provisioning  and  operating  costs of a digital  subscriber  line   access
     multiplexer  ("DSLAM") network to an integrated line card network (like the
     one Prism is  deploying)  and found that the  integrated  line card network
     resulted in operations cost savings. These savings result primarily from an
     ability to offer both data and voice transport over the same copper circuit
     between the customer and its remote node, thereby  potentially  eliminating
     the  need  for  an  installation   visit  by  ILEC   technicians  or  Prism

                                      -24-
<PAGE>
     installation  technicians.  Further,  Nortel's digital modem and integrated
     line  card  technology  has been  approved  by the  Federal  Communications
     Commission ("FCC") and is the only high speed data technology that has been
     specifically  authorized by the FCC to operate on regular  telephone loops,
     rather than qualified data loops. By purchasing non-qualified POTS loops to
     offer its services  using Nortel's  technology,  Prism is able to avoid the
     nonrecurring charges associated with the DSL qualified loops offered by the
     incumbent carriers.

o    NETWORK  FACILITIES-  By  utilizing   asynchronous  transfer  mode  ("ATM")
     technology,  Prism has the ability to transport  both data and voice over a
     single network,  thereby more efficiently using facilities that connect its
     network elements.  Prism plans to use a combination of ILEC and competitive
     access providers for intra-city facilities, and both dark fiber and network
     capacity  provided  through  the  agreement  with  Williams  (see  "Optical
     Backbone" below) for longer distances.

Prism is constructing a voice network using Nortel DMS-500, Access Node Express,
RSC, and multiple services access shelf technology using the Universal Edge 9000
and  Succession   9000  products.   Prism  is  building  its  voice  network  to
carrier-grade  voice  standards  found  in many of  today's  copper-based  voice
networks. Prism believes its carrier-grade standard will enable Prism to provide
high network  reliability  and  consistent  data bandwidth  availability  to its
customers.

Prism's network is designed to be highly secure between the subscriber's premise
and the integrated line card located in its collocation. Prism broadband service
gateway  technology  is based on a powerful  IP  Services  platform  that offers
firewall and IP address  anti-spoofing  capabilities for public  high-speed data
access  networks.  Prism  security  solution  means that data and voice  traffic
cannot be  viewed by others  until it  reaches  a  provider  network,  such as a
corporate network, or the Internet,  and upon reaching its destination,  traffic
is shared as directed by the  customer and subject to rules  established  by the
customer.  In the future, Prism plans to provide virtual private network ("VPN")
services to its customers  that will offer  equivalent  or enhanced  security to
today's frame relay or ATM managed network  offerings.  For RED HomeWork and RED
PowerWork subscribers, Prism will also optionally configure and package personal
firewall   software  to  provide   additional   protection  from  accidental  or
intentional  attacks to the subscriber's  personal  computer from other Internet
users.

COMPONENTS.   Prism  components  are  integrated  into  networks  across  local,
metropolitan and wide areas that combine speed and balanced capacity in a manner
designed to deliver a high performance networking experience for its customers.

o    CUSTOMER EQUIPMENT.  Prism leases to the customer a Nortel digital modem as
     part of its complete service offering, the cost of which is included in the
     list price of the service.  Prism configures and installs these modems with
     the end user's  computer  AND  NETWORK  EQUIPMENT  ALONG WITH ANY  REQUIRED
     ON-site  wiring needed to connect the modem and the telephone  line.  Under
     FCC  policies,  a customer  also is free to obtain  compatible  modems from
     sources  other than us.  For  customers  with  multiple  users,  Prism also
     provides routers that efficiently  route data traffic over a single digital
     modem and copper circuit.

o    COPPER  TELEPHONE  LINES.  Prism leases copper  telephone  lines,  known as
     unbundled  network  elements,  or local  loops,  which run from its network
     access  points in central  offices or other remote node  locations,  to the
     customer location under terms specified in  telecommunications  regulations
     and its  interconnection  agreements.  Prism works closely with traditional
     telephone companies to define specifications that ensure the quality of the
     copper  telephone lines Prism receives,  thereby  ensuring the transmission
     speed of end user connections.

o    CENTRAL OFFICE COLLOCATION SPACES AND OTHER REMOTE NODE LOCATIONS.  Through
     FCC  and  state  telecommunications  regulatory  policies  as  well  as its
     interconnection  agreements with  traditional  telephone  companies,  Prism
     secures collocation space in central offices from which it desires to offer
     services.  These  collocation  spaces are  designed  to offer the same high
     reliability and availability  standards as traditional  telephone company's
     other central office space. In approximately 85% of its collocation spaces,

                                      -25-
<PAGE>
     Prism has  installed  or plans to install its own switch in a secure  cage,
     accessible only by its switch operations technicians. In the limited number
     of cases  where  Prism has been unable to obtain  physical  space  within a
     desired  central office,  Prism has obtained SCOPE or cageless  collocation
     rights. With SCOPE collocation,  Prism installs and maintains its equipment
     in the traditional  telephone company's central offices,  but its access to
     the space is  non-exclusive.  Pursuant to a recent order by the FCC,  Prism
     expects in the future to be entitled  to  additional  collocation  options,
     including  adjacent  collocation.  Typical equipment in a collocation space
     includes a Nortel remote  switching  device,  such as an access node,  with
     integrated line cards used to process both data and voice traffic.

o    HOST SITES. A host site is a physical  location where Prism connects all of
     its  remote  nodes and  aggregate  voice and data  traffic  in one city for
     transport to other cities, the Internet,  LAN's/WAN's and other networks. A
     typical Prism host site  includes a Nortel  switch,  such as a DMS-500,  as
     well as additional equipment used to efficiently switch and route voice and
     data traffic. Prism currently has a host site in New York City, has secured
     leases  for an  additional  26  sites,  and is  currently  installing  host
     switches in eight of such sites.

o    OPTICAL BACKBONE.  In the Eastern half of the United States, Prism plans to
     connect  hub sites to  regional  hubs using a  dedicated  backbone of fiber
     Prism  obtained in its  agreement  with  Williams.  Prism plans to purchase
     Nortel optical  Internet  equipment to enable us to  efficiently  transport
     data and voice traffic over this  dedicated  fiber.  In other areas,  Prism
     intends to lease  network  capacity  from  Williams and other  providers as
     needs dictate.  In those areas where Prism does not have  dedicated  fiber,
     Prism will  establish data hubs in regional  offices  throughout the United
     States as traffic requires.

o    NETWORK  OPERATIONS  CENTER.  Prism  manages its  network  from its network
     operations  center  located in New York  City.  Prism  provides  end-to-end
     network management to its customers using advanced network management tools
     on a 24-hour-a-day,  seven-day-a-week  basis.  This enhances its ability to
     address  performance or connectivity issues before they affect the end user
     experience.  From its  network  operations  center,  Prism can  monitor its
     network,  including  the equipment  and circuits in its  metropolitan  area
     networks  and  central  offices,  and its  customers'  networks,  including
     individual end user lines and DSL modems.

o    NORTEL NETWORKS  MONITORING  CENTER.  Through its relationship with Nortel,
     Prism also has the  monitoring  and diagnosis  capabilities  of its network
     management center (NMC).  This facility  provides network  surveillance and
     analysis to remotely  address  trouble  reports and establish  preventative
     maintenance  in advance of problems.  In  addition,  Nortel  personnel  are
     available for dispatch to assist us in the field.

Competition

Prism  believes  that  its  most  direct   competition   for   high-speed   data
communications services will come from traditional telephone companies and other
major DSL  providers  operating  in its  target  markets.  However,  Prism  also
anticipates competition from service providers using other technologies.

TRADITIONAL TELEPHONE COMPANIES.  Traditional telephone companies present in its
target markets are conducting  technical  and/or market trials or have commenced
commercial  deployment  of  DSL-based  services.   Prism  recognizes  that  each
traditional  telephone company has the potential to quickly overcome many of the
obstacles that Prism believes have delayed widespread deployment of DSL services
by  traditional  telephone  companies in the past..  The  traditional  telephone
companies have an established  brand name, a large number of existing  customers
and a reputation  for high  quality in their  service  areas.  They also possess
sufficient capital to deploy DSL equipment rapidly,  have their own copper lines
and can bundle digital data services with their  existing  analog voice services
to achieve  economies  of scale in serving  customers.  In the absence of strong
oversight  by the  FCC  and  state  telecommunications  regulators,  traditional
telephone  companies  also have an economic  incentive to benefit  their own DSL
retail  operations  by providing  themselves  with the copper  telephone  lines,
collocation,  support  services and other  essential DSL service  inputs on more

                                      -26-
<PAGE>
favorable  terms  than they  provide  these  facilities  and  services  to their
broadband competitors, ;like Prism. These factors give the traditional telephone
companies a potential  competitive  advantage compared with Prism.  Accordingly,
Prism may be unable to compete  successfully  against Bell Atlantic or the other
traditional  telephone companies,  and any failure to do so would materially and
adversely affect its business, operating results and financial condition.

MAJOR DSL  PROVIDERS.  Other  competitive  telecommunications  companies plan to
offer or have begun offering  DSL-based access services in its targeted markets,
and  others are likely to do so in the  future.  Competitive  telecommunications
companies  that  provide DSL service  include  Covad  Communication  Group Inc.,
Rhythms  NetConnections Inc.,  NorthPoint  Communications Group Inc. and Network
Access  Solutions  Corp.,  but  currently,  Prism  believes such  companies only
provide data services.

OTHER SERVICE  PROVIDERS.  Many of its  competitors  are  offering,  or may soon
offer,  technologies  and  services  that will  compete  with some or all of its
broadband service offerings.  These technologies include T1, integrated services
digital network, satellite, cable modems and analog modems and could be provided
by:

o         Cable Modem Service Providers
o         Traditional Long Distance Carriers
o         Interexchange Carriers
o         Internet Service Providers
o         Wireless and Satellite Data Service Providers

VOICE SERVICES.  In each designated  market area in which Prism introduces voice
services, it will face, and expect to continue to face, significant  competition
from the traditional  telephone companies,  which currently dominate their local
telecommunications  markets.  Prism  competes  with  the  traditional  telephone
companies  for  local  exchange  services  on the  basis of  product  offerings,
reliability,  state-of-the-art  technology,  price,  route  diversity,  ease  of
ordering and customer service. However, the traditional telephone companies have
long-standing  relationships  with their  customers and provide those  customers
with various transmission and switching services that Prism, in many cases, does
not  currently  offer.  Prism has sought,  and will continue to seek, to achieve
parity  with the  traditional  telephone  companies  in order to become  able to
provide a full range of local telecommunications  services. Existing competition
for private  line and special  access  services is based  primarily  on quality,
capacity and reliability of network  facilities,  customer service,  response to
customer needs,  service features and price, and is not based on any proprietary
technology.

Prism will also face competition  from other potential  competitors with respect
to its local and long distance voice  services.  In addition to the  traditional
telephone  companies and competitive  access  providers,  potential  competitors
capable of offering  switched  local and long  distance  services  include  long
distance carriers such as AT&T Corp., MCI WorldCom and Sprint Corporation, cable
television companies,  such as  Tele-Communications,  Inc. and Time Warner Inc.,
electric utilities,  microwave carriers, wireless telephone system operators and
private networks built by large end-users.

Prism believes that the 1996 Telecom Act as well as a recent series of completed
and proposed  transactions  between  traditional  telephone  companies  and long
distance  companies and cable companies increase the likelihood that barriers to
local  exchange  competition  will be removed.  The 1996 Telecom Act states that
regional  Bell  operating   companies  must  meet  certain   requirements   that
essentially  lower  barriers to entry to  competitive  carriers  before they are
permitted to provide in-region,  interLATA services.  When traditional telephone
companies that are regional Bell operating company subsidiaries are permitted to
provide  those  services,  they will be in a  position  to offer  single  source
service.  Traditional  telephone  companies that are not regional Bell operating
company subsidiaries may offer single source service presently.

                                      -27-
<PAGE>
In some cases,  cable  television  companies are upgrading  their  networks with
fiber optics and installing facilities to provide fully interactive transmission
of broadband voice, video and data communications.  In addition,  under the 1996
Telecom Act, electric utilities may install fiber optic telecommunications cable
and  may  facilitate  provision  of  telecommunications   services  by  electric
utilities over those networks if granted regulatory authority to do so. Cellular
and PCS providers may also be a source of competitive local telephone service.

A  continuing   trend  toward  business   combinations   and  alliances  in  the
telecommunications industry may create significant new competitors. In addition,
many of its existing and potential  competitors  have  financial,  personnel and
other resources, including name recognition, significantly greater than Prisms'.

Prism  also  competes  with long  distance  carriers  in the  provision  of long
distance services. Although the long distance market is dominated by three major
competitors,  AT&T,  MCI WorldCom and Sprint,  hundreds of other  companies also
compete in the long distance marketplace.

Relationship with Traditional Telephone Companies

Prism's  relationships with traditional  telephone companies are critical to its
business.  Prism depends on  traditional  telephone  companies  for  collocation
facilities, copper telephone lines, support services and some of the fiber optic
transport that Prism uses for its network.  Prism's  interconnection  agreements
with each of the traditional telephone companies in its market areas govern much
of this critical relationship.  Prism has signed interconnection agreements with
Bell  Atlantic  in New  York,  New  Jersey,  Pennsylvania,  Maryland,  Virginia,
Connecticut,  Delaware,  Massachusetts  and Washington  D.C.,  with Ameritech in
Illinois,  Ohio,  Indiana,  Michigan and Wisconsin  and with  BellSouth in North
Carolina, Florida, Georgia and Kentucky and with Cincinnati Bell for the greater
Cincinnati area.

These interconnection agreements all have terms which expire within the next two
years,  subject to certain regulatory  mandated  extensions.  Thus, Prism may be
required to renegotiate its agreements in the future.  Although Prism expects to
renew its interconnection  agreements,  there can be no assurance that Prism can
extend or renegotiate agreements on favorable terms.

Additionally,  the FCC, state telecommunications  regulators and the courts have
authority to interpret its interconnection agreements and to resolve disputes in
the event of a disagreement between a contracting  traditional telephone company
and Prism.  There can be no assurance  that these bodies will not  interpret the
terms or prices of its  interconnection  agreements in ways that could adversely
affect its business, operating results and financial condition.

In order to expand into other regions, Prism is also negotiating interconnection
agreements  with the other  incumbent  LECs,  including U S WEST, SBC (including
Southwestern Bell and PacBell) and GTE.

Government Regulation

The  facilities  and  services  that Prism  obtains from  traditional  telephone
companies in order to provide its services are regulated  extensively by the FCC
and state  telecommunications  regulatory agencies.  To a lesser extent, the FCC
and state telecommunications  regulators exercise direct regulatory control over
the terms under which Prism provides services to the public. Municipalities also
regulate limited aspects of the  telecommunications  business by imposing zoning
requirements,   permit  or   right-of-way   procedures  or  fees,   among  other
regulations.  The FCC and state regulatory agencies generally have the authority
to  condition,  modify,  cancel,  terminate or revoke  operating  authority  for
failure to comply with applicable laws, or rules, regulations or policies. Fines
or other penalties also may be imposed for these violations. Prism cannot assure
you that  regulators  or third  parties  would not raise  issues  regarding  its
compliance  or  non-compliance  with  applicable  laws  and  regulations.  Prism
believes that it operates its business in compliance  with  applicable  laws and
regulations  of the various  jurisdictions  in which  Prism  operate and that it
possesses the approvals necessary to conduct its current operations.

                                      -28-
<PAGE>
Employees

As of December 1999 Prism had approximately  285 employees.  Prism believes that
its future success will depend in part on its continued ability to attract, hire
and retain qualified personnel.  Competition for those personnel is intense, and
Prism may be unable to  identify,  attract  and retain  those  personnel  in the
future.  None of its  employees  are  represented  by a labor  union  or are the
subject of a collective bargaining agreement. Prism has never experienced a work
stoppage and believes that its employee relations are good.

Legal Proceedings

Prism is not currently  involved in any legal  proceedings  that Prism  believes
could  have a  material  adverse  effect on its  business,  financial  position,
results  of  operations  or cash  flows.  Prism is,  however,  subject  to state
telecommunications  regulators,  FCC and court  decisions  as they relate to the
interpretation  and  implementation  of  the  1996  Telecomm  Act,  the  Federal
Communications  Act  of  1934,  as  amended,  various  state  telecommunications
statutes and regulations,  the interpretation of competitive  telecommunications
company   interconnection   agreements  in  general,   and  its  interconnection
agreements in particular.  In some cases, Prism may be deemed to be bound by the
results of ongoing  proceedings  of these bodies or the legal  outcomes of other
contested  interconnection  agreements that are similar to its  agreements.  The
results of any of these  proceedings could have a material adverse affect on its
business, operating results, and financial condition.

Additional Information

FOR INFORMATIONAL PURPOSES ONLY, Prism financial statements are attached to this
Form 10-K as Exhibit 99.03.  These  statements are not incorporated by reference
in this or any other filing with the Securities and Exchange  Commission.  THESE
STATEMENTS  SHOULD BE READ IN CONJUNCTION WITH THE COMDISCO,  INC.  CONSOLIDATED
FINANCIAL  STATEMENTS  AND THIS  INFORMATION  IS  QUALIFIED  IN ITS  ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.

D.  FINANCIAL INFORMATION ABOUT FOREIGN AND DOMESTIC OPERATIONS AND EXPORT SALES

See Note 16 of Notes to Consolidated  Financial Statements for information about
foreign and domestic operations.

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.

Ventures  principal  executive  offices are located and its venture  leasing and
venture  debt  activities  are  conducted  at 3000 Sand Hill Road,  Menlo  Park,
California. Ventures leases office space at the following locations:

   LOCATION                          SQUARE FOOTAGE LEASED
Menlo Park, CA                              3,685
Palo Alto, CA                               4,518
Waltham, MA                                 2,393
Rosemont, IL                                2,066

Ventures believes its current facilities are adequate for its existing needs and
that additional, suitable space will be available as required.

                                      -29-
<PAGE>
Prism's  headquarters  is in New  York  City,  at 770  Broadway,  in  facilities
consisting  of  approximately  40,000  square feet under a lease that expires in
2009.

Prism's network  operations center is also in New York City, at 11 Beach Street,
in facilities  consisting of approximately 12,500 square feet under a lease that
expires in 2008.

Prism  also  leases  collocation  space  in  central  offices  from  traditional
telephone  companies  where Prism operates or plan to operate under the terms of
its  interconnection  agreements with those traditional  telephone companies and
regulations  imposed by state  telecommunications  regulators and the FCC. While
the terms of these leases are perpetual,  the productive use of its  collocation
facilities is subject to the terms of its interconnection  agreements which have
initial  terms that  expire in the years 2000  through  2002.  Prism  intends to
increase collocation space as it expands its network.

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, 1999.

                                      -30-
<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, 1999 and the  Company's  Annual
Report on Form 10-K for the year ended  September  30, 1999 to common share data
have been adjusted to reflect the split.

PRICE RANGE OF COMMON STOCK

Price Range of Common Stock on page 34 of the Annual Report to Stockholders  for
the year ended September 30, 1999 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
then 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 1999
and 1998, the Company  purchased five million shares at an aggregate cost of $82
million  and  six  million   shares  at  an  aggregate   cost  of  $88  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  (defined below),
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.

                                      -31-

<PAGE>
DIVIDENDS

The  Company  has paid  cash  dividends  quarterly  since  February  1979.  Cash
dividends  paid on common stock were $15 million in fiscal 1999 and fiscal 1998.
The most  recently  declared  quarterly  common stock cash  dividend,  $.025 per
share,  was paid on December 13, 1999 to  stockholders of record on November 12,
1999.  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 1999 and fiscal
1998.

Item 6.  Selected Financial Data

Six Year Summary on pages 24 and 25 of the Annual Report to Stockholders for the
fiscal year ended September 30, 1999 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 26 through 34 of the Annual Report to  Stockholders  for the
fiscal year ended September 30, 1999 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 September 23,
1999 and is incorporated herein by reference.

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk

Qualitative  Information  About  Market  Risk on pages  33 and 34 of the  Annual
Report  to  Stockholders  for  the  fiscal  year  ended  September  30,  1999 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 35 through 53 of the Annual Report to Stockholders
for the  fiscal  year  ended  September  30,  1999  is  incorporated  herein  by
reference.  Quarterly  Financial  Data  on  page  52 of  the  Annual  Report  to
Stockholders for the fiscal year ended September 30, 1999 is incorporated herein
by reference.

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

None.

                                      -32-
<PAGE>

PART III.

Item 10.  Directors and Executive Officers of Registrant

The  information  relating to 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, 1999 is incorporated
herein by reference.

Item 11.  Executive Compensation

The information  relating to 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, 1999 is incorporated herein by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

The information  relating to 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, 1999 is
incorporated herein by reference.

Item 13.  Certain Relationships and Related Transactions

The  information  relating to 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, 1999 is incorporated
herein by reference.

                                      -33-
<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 36.

(a)(3) Exhibits:

                           See index to exhibits filed as part of this form 10-K
                           on pages 39 through 43

                           Items  identified as exhibits  10.01 through 10.15 of
                           that index are management  contracts or  compensation
                           arrangements required to be filed as exhibits to this
                           Form 10-K.

(b) Exhibits:

                           Included in Item (a)(3) above.

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

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


                                      -34-
<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 21, 1999                                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/  NICHOLAS K. PONTIKES
Nicholas K. Pontikes
CHIEF EXECUTIVE OFFICER                                /S/PHILIP A. HEWES
(Principal Executive Officer),                         Philip A. Hewes
President and  Director                                Director

/S/ JOHN J. VOSICKY                                    /S/ JAMES VOELKER
John J. Vosicky                                        James Voelker
Chief Financial Officer (Principal                     Director
Financial Officer) and Director

/S/  DAVID J. KEENAN                                   /S/ WILLIAM N. PONTIKES
David J. Keenan                                        William N. Pontikes
Senior Vice President                                  Director
(Principal Accounting Officer)
and Corporate Controller

/S/ ROBERT A. BARDAGY                                  /S/ THOMAS H. PATRICK
Robert A. Bardagy                                      Thomas H. Patrick
Director                                               Director

/S/ HARRY M. JANSEN KRAEMER, JR.
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

                                                Each of the above signatures is
                                                AFFIXED AS OF  DECEMBER 21, 1999



                                      -35-

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, 1999, are  incorporated by reference in Item
8:

<TABLE>
<CAPTION>

                                                                   Annual Report
                                                                     page number
<S>                                                                 ------------
                                                                     <C>
Consolidated Statements of Earnings --

  Years Ended September 30, 1999, 1998 and 1997 . . . . . . . .          35

Consolidated Balance Sheets -- September 30, 1999 and 1998 . . .         36

Consolidated Statements of Stockholders' Equity --

  Years Ended September 30, 1999, 1998 and 1997  . . . . . . . .         37

Consolidated Statements of Cash Flows --

  Years Ended September 30, 1999, 1998 and 1997  . . . . . . . .        38-39

Notes to Consolidated Financial Statements . . . . . . . . . . .        40-53

Independent Auditors' Report . . . . . . . . . . . . . . . . . .         54


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 . . . . . . . . .      38

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.



                                      -36-







[KPMG LLP Letterhead]

                          INDEPENDENT AUDITORS' REPORT

The Board of Directors and Stockholders
Comdisco, Inc.:

Under date of November 2, 1999, we reported on the  consolidated  balance sheets
of Comdisco,  Inc. and  subsidiaries  as of September 30, 1999 and 1998, 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, 1999,
as  contained  in the 1999 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, 1999. 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 LLP

Chicago, Illinois
November 2, 1999

                                      -37-
<PAGE>


 Comdisco, Inc. and Subsidiaries



SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

For the Three Years Ended September 30, 1999
(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, 1997:
<S>                                     <C>              <C>               <C>               <C>
Allowance for
  doubtful accounts                       $21               $10              $(9)<F1>          $22
                                          ===               ===              ====              ===

Year ended September 30, 1998:
Allowance for
  doubtful accounts                       $22               $12            $ (10)<F1>          $24
                                          ===               ===            ======              ===

Year ended September 30, 1999:
Allowance for
  doubtful accounts                       $24               $41             $(22)<F1>          $43
                                          ===               ===             =====              ===



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

                                      -38-
<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

                               Incorporated by reference to Exhibit 3.02 filed
                               with  the  Company's  Annual  Report for the year
                               ended  September 30, 1998  on  Form  10-K  File
                               No. 1-7725

            3.03      Certificate   of   Designations   for   Series   C  Junior
                      Participating Preferred Stock

                               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

            3.04      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,
                      N.A., 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).


                                      -39-


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).

            4.06      Indenture Agreement between  Registrant and The Fuji  Bank
                      and Trust  Company, as Trustee, dated as of December   15,
                      1998

                               Incorporated  by  reference  to Exhibit 4.1 filed
                               with the  Company's  Current  Report on  Form 8-K
                               dated   January 19,  1999,  as filed   with   the
                               Commission on January 20, 1999, File No.  1-7725,
                               the copy  of the  Indenture dated as of  December
                               15, 1998 between the Registrant and The Fuji Bank
                               and  Trust  Company, as  Trustee (said  Indenture
                               defines certain rights of security holders).

            4.07      Indenture Agreement between Registrant and SunTrust  Bank,
                      Atlanta, as Trustee, dated as of September 15, 1999

                               Incorporated  by  reference  to Exhibit 4.1 filed
                               with the   Company's   Registration Statement  on
                               Form S-3 dated September 24, 1999, as filed  with
                               the  Commission  on September  24, 1999, File No.
                               333-87725, the copy of the  Indenture dated as of
                               September 15, 1999  between  the  Registrant  and
                               SunTrust   Bank,   Atlanta,   as   Trustee  (said
                               Indenture  defines  certain  rights  of  security
                               holders).

           10.01      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.

           10.02      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.

                                      -40-

Exhibit No.                         Description of Exhibit


           10.03      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.

           10.04      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.

           10.05      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.


           10.06      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.

           10.07      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.

           10.08      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

           10.09      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.

           10.10      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 31, 1998 on Form 10-Q, File No. 1-7725.

                                      -41-

Exhibit No.                         Description of Exhibit


           10.11      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.

           10.12      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.

           10.13      Amendments to the 1995 Long-Term Stock Ownership Incentive
                      Plan; 1992 Long-Term Stock Ownership Incentive Plan; 1991
                      Stock Option Plan; 1987 Stock Option Plan; 1981 Stock
                      Option Plan; 1996 Non-Employee Director Stock Option Plan;
                      and 1989 Non-Employee Director Stock Option Plan, each
                      dated November 3, 1999.

           10.14      Management Compensation Arrangements and Plans

           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  24  through  53  and  the
                               Quarterly  Financial  Data  on  page  52 and  the
                               Independent  Auditors'  Report  on page 54 of the
                               Annual Report to security  holders for the fiscal
                               year   ended   September   30,   1999  have  been
                               incorporated  by  reference  as part of this Form
                               10-K.


           21.00      Subsidiaries of Registrant

           23.01      Consent of KPMG LLP dated December 22, 1999

           23.02      Consent of KPMG LLP dated December 22, 1999

           23.03      Consent of KPMG LLP dated December 22, 1999

           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  September 23,
                               1999, File No. 1-7725.

                                      -42-

Exhibit No.                         Description of Exhibit


           99.02      Financial Statements of Comdisco Ventures

                               These  financial statements  are filed  with this
                               Annual   Report on Form  10-K  for  informational
                               purposes  only   and   are not   incorporated  by
                               reference in this or any other filing  with   the
                               Securities and Exchange Commission.


           99.03      Financial Statements of Prism Communications Services,Inc.

                               These  financial statements  are filed  with this
                               Annual   Report on Form  10-K  for  informational
                               purposes  only   and   are not   incorporated  by
                               reference in this or any other filing  with   the
                               Securities and Exchange Commission.


                                      -43-




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>

                                                   1999        1998        1997        1996         1995
                                                   ----        ----        ----        ----         -----
<S>                                                <C>         <C>         <C>         <C>          <C>

Average shares issued                               222         221         220         216          214
Effect of dilutive options                           10          12          10          10            6
Treasury Stock                                      (70)        (70)        (72)        (66)         (54)
                                                   ----        ----        ----        ----         ----
  Total                                             162         163         158         160          166
                                                   ====        ====        ====        ====         ====

Net earnings  to common stockholders               $ 48        $151        $123        $106         $ 96
                                                   ====        ====        ====        ====         ====

Net earnings per common share:

  Earnings per common share-basic                  $.32        $.99        $.83        $.70         $.60
                                                   ====        ====        ====        ====         ====
  Earnings per common share-diluted                $.30        $.93        $.78        $.67         $.57
                                                   ====        ====        ====        ====         ====


</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.


                                      -44-




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,
                                                       1999         1998         1997         1996         1995
                                                       ----         ----         ----         ----         ----
<S>                                                    <C>          <C>          <C>          <C>           <C>
Fixed charges
  Interest expense                                      $341        $329         $301          $267         $278<F1>
  Approximate portion of
    rental expense representative
    of an interest factor                                  6           5            4             7           11
                                                        ----         ----        ----          ----         ----
  Fixed charges                                          347         334          305           274          289
Earnings from operations
  before income taxes , net of preferred
  stock dividends                                         75         238          203           176          160
                                                        ----        ----         ----          ----         ----
Earnings from operations before income taxes
 and fixed charges                                      $422        $572         $508          $450         $449
                                                        ====        ====         ====          ====         ====

Ratio of earnings to fixed charges                      1.22        1.71         1.67          1.64         1.55
                                                        ====        ====         ====          ====         ====
Rental expense:
  Equipment subleases                                   $  4        $  5         $  6          $ 14         $ 22
  office space, furniture, etc.                           14           9            7             8           10
                                                        ----        ----         ----          ----         ----
    Total                                               $ 18        $ 14         $ 13          $ 22         $ 32
                                                        ====        ====         ====          ====         ====
    1/3 of rental expense                               $  6        $  5         $  4          $  7         $ 11
                                                        ====        ====         ====          ====         ====


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

</FN>
</TABLE>
                                      -45-


SIX-YEAR SUMMARY
COMDISCO, INC. AND SUBSIDIARIES
(IN MILLIONS EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>



                                                                                        YEARS ENDED SEPTEMBER 30,
                                                               -------------------------------------------------------------------
                                                                  1999        1998        1997        1996        1995        1994
                                                               -------     -------     -------     -------     -------     -------
<S>                                                            <C>         <C>         <C>         <C>         <C>         <C>
CONSOLIDATED SUMMARY OF EARNINGS
Revenue
     Leasing .............................................     $ 2,655     $ 2,435     $ 2,116     $ 1,797     $ 1,573     $ 1,538
     Sales ...............................................         406         329         269         262         358         271
     Mainframe portfolio sale ............................         485          --          --          --          --          --
     Technology services .................................         522         433         354         318         267         242
     Other ...............................................          91          46          80          54          42          47
                                                               -------     -------     -------     -------     -------     -------
          Total revenue ..................................       4,159       3,243       2,819       2,431       2,240       2,098
                                                               -------     -------     -------     -------     -------     -------
Costs and expenses
     Leasing .............................................       1,969       1,791       1,534       1,246       1,023       1,004
     Sales ...............................................         361         275         210         218         304         225
     Mainframe portfolio sale ............................         485          --          --          --          --          --
     Technology services .................................         440         362         296         277         238         224
     Selling, general and administrative .................         306         249         244         244         233         213
     Litigation settlement ...............................          --          --          --          --          --          70
     Litigation charge ...................................          --          --          --          --          --          10
     Interest ............................................         337         326         299         262         274         263
     Prism Communication Services ........................          36          --          --          --          --          --
     Other ...............................................         150          --          25          --          --          --
                                                               -------     -------     -------     -------     -------     -------
          Total costs and expenses .......................       4,084       3,003       2,608       2,247       2,072       2,009
                                                               -------     -------     -------     -------     -------     -------

Earnings before income taxes .............................          75         240         211         184         168          89
Income taxes .............................................          27          87          80          70          64          36
                                                               -------     -------     -------     -------     -------     -------
Net earnings before preferred dividends ..................          48         153         131         114         104          53
Preferred dividends ......................................          --          (2)         (8)         (8)         (8)         (9)
                                                               -------     -------     -------     -------     -------     -------
         Net earnings to common stockholders .............     $    48     $   151     $   123     $   106     $    96     $    44
                                                               =======     =======     =======     =======     =======     =======
COMMON SHARE DATA
Earnings per common share-basic ..........................     $   .32     $   .99     $   .83     $   .70     $   .60     $   .26
Earnings per common share-diluted ........................         .30         .93         .78         .67         .57         .26
Common stockholders' equity (per common share outstanding)        6.94        6.44        5.24        4.77        4.37        3.89
Cash dividends paid on common stock ......................         .10         .10         .10         .09         .08         .07
Average common shares (in thousands)-diluted .............     161,787     162,770     157,590     159,684     165,502     173,274

FINANCIAL POSITION
Total assets .............................................     $ 7,807     $ 7,063     $ 6,350     $ 5,591     $ 5,039     $ 4,807
Notes payable ............................................         820       1,121       1,024       1,127         661         593
Total long-term debt .....................................       4,236       3,318       2,918       2,145       1,796       1,364
Discounted lease rentals .................................         515         596         742         781       1,124       1,548
Stockholders' equity .....................................       1,060         979         865         799         776         741

OTHER DATA
Total rents of new leases ................................     $ 3,100     $ 3,400     $  3,200    $ 2,800     $ 2,300     $ 1,800
Future contractual cash flows ............................       6,731       6,089        5,440      4,903       4,380       4,185

</TABLE>

                                  -24 and 25-


<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 57 of this annual report to stockholders.


SUMMARY
Fiscal 1999 net earnings to common stockholders (hereinafter referred to as "net
earnings") were $48 million, or $.30 per common share-diluted,  compared to $151
million, or $.93 per common share-diluted,  and $123 million, or $.78 per common
share-diluted,  in  fiscal  1998 and 1997,  respectively.  The  decrease  in net
earnings  in fiscal  1999  compared  to fiscal  1998 was due to $150  million of
pre-tax  charges  (the  "Charge")  related  to  the  divestiture  of  low-margin
businesses  and  the  realignment  of  the  company's  service  businesses  (see
"Business"  for  a  discussion  of  this  pre-tax  charge)  and  due  to  losses
attributable  to Prism  Communication  Services  ("Prism"),  which  reduced  net
earnings by $36 million, or $.14 per diluted common share.  Excluding the Charge
and Prism, net earnings for the year ended September 30, 1999 were $167 million,
or $1.03 per diluted common share.  Excluding the Charge and Prism, the increase
in net earnings in the year ended  September 30, 1999 compared to fiscal 1998 is
primarily  due  to  remarketing   activities  and  earnings  contributions  from
Ventures.  The increase in net earnings in fiscal 1998 and 1997  compared to the
prior year is due to increases in earnings  contributions  from  remarketing and
technology services.

      Earnings  per common  share  (basic and  diluted)  in fiscal 1999 and 1998
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 12 of Notes to
Consolidated Financial  Statements).  Shares issued under the SIP in fiscal 1998
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  customer's  technology
infrastructure. These businesses are: 1) Leasing, which includes the leasing and
remarketing of distributed  systems (PCs,  servers,  workstations  and routers),
communications equipment,  equipment leasing and technology lifecycle management
services for the semiconductor manufacturing,  pharmaceutical and communications
industries; 2) Technology services, which includes business continuity services,
desktop management services (marketed under the company's IT CAP Solutions brand
name),  managed  network  services and software tools to support these areas; 3)
Ventures, which provides venture debt and venture leasing to emerging technology
companies;  and 4) Prism,  which provides high speed,  leading edge connectivity
and other communications services.

      On March 24,  1999,  the  company  announced  a major  shift in  corporate
strategy,  including  focusing on  high-margin  service  businesses and shedding
low-margin  businesses,  including its mainframe  leasing  portfolio and medical
refurbishing business.

                                      -26-
<PAGE>
      The company  finalized the  acquisition  of Prism during the quarter ended
March 31, 1999.

      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.  Accordingly, Comdisco has realigned to focus on
technology  services,  Ventures,  Prism,  and on global  leasing  businesses  in
historically  high-margin  areas such as electronics,  communications,  medical,
laboratory and scientific equipment.

      In conjunction  with its  repositioning,  the company  recorded a one-time
pre-tax charge of $150 million,  $96 million after tax, or  approximately  $0.59
diluted per share,  in the quarter ended March 31, 1999.  The  components of the
Charge  include $100 million  associated  with the  company's  plans to exit the
mainframe   residual  leasing   business,   $20  million  to  exit  the  medical
refurbishing  business  and $30 million  associated  with a  realignment  of the
service  businesses.  In the fiscal  quarter  ended June 30,  1999,  the company
completed  the sale of its mainframe  computer  leasing  portfolio  (hereinafter
referred to as the "Sale) and the sale of the medical refurbishing business. The
company also completed the sale of the majority of the vendor lease portfolio in
September 1999.

      Leasing  volume  decreased  in fiscal  1999 as  compared  to fiscal  1998,
primarily as a result of the company's  decision to exit the  mainframe  leasing
business and its focus on technology services. Cost of equipment placed on lease
was $2.9 billion in fiscal 1999,  compared to cost of equipment  placed on lease
of $3.3 billion and $3.1 billion in fiscal 1998 and 1997, respectively.

      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  both fiscal 1999 and 1998 and was at record  levels in fiscal  1999.
The company believes that remarketing  activity will continue to be an important
contributor to quarterly  earnings in the near and long term because of the size
of the company's  lease  portfolio at September 30, 1999, and as a result of the
residual leasing business for communication,  electronics,  medical,  laboratory
and scientific equipment.  See "Risk Factors That May Affect Future Results" for
a discussion of the factors that may affect remarketing activities.

      The company's technology services attained record revenues in fiscal 1999,
however,  higher costs,  primarily  associated  with higher  personnel costs and
continued investment in new service development,  negatively impacted margins on
the  company's   technology   services  business.   Costs  associated  with  the
development and implementation of the company's network services  infrastructure
had a negative impact on the network services earnings contribution.  Technology
services had pre-tax  earnings of $82  million,  excluding  the pre-tax  charge,
compared  to pre-tax  earnings of $71 million and $58 million in fiscal 1998 and
1997,  respectively.  The  company's  network  services  as well as its  desktop
management  services  had strong  growth  during  fiscal  1999 and should have a
positive impact on the company's  pre-tax  earnings in fiscal 2000.  Included in
the Charge is $30  million  associated  with the  realignment  of the  company's
service  businesses,  including  costs  associated  with the  relocation  of its
network  management center and consolidation and  reconfiguration of some of its
continuity  services  facilities  worldwide.  See "Risk  Factors That May Affect
Future  Results"  for a  discussion  of the  factors  that may  affect  earnings
contributions from services.

FINANCIAL CONDITION
The company's  operating  activities  during the year ended  September 30, 1999,
including  capital  expenditures  for equipment  facilities  expansion and other
capital  expenditures,  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  7  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 $13
billion.  Expenditures for equipment in fiscal 1999 totaled  approximately  $2.8
billion.  The  company  continues  to invest  additional  capital to upgrade its
service capabilities and enhance future continuity services revenues.  In fiscal
1999,  capital  expenditures were $151 million,  compared to $87 million and $61
million in fiscal 1998 and 1997, respectively.  This includes additions in large
systems, mid-range systems, network products and expansion of its work areas, as

                                      -27-
<PAGE>
well as  continued  investment  in Advance  Recovery  Services  ("ARS").  ARS is
designed  to reduce the risk of data loss 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.

      During fiscal 1999,  the company  invested  approximately  $136 million in
Prism,  including $91 million in the development and expansion of this business.
The  company  currently  estimates  that  Prism  capital  expenditures  will  be
approximately  $400  million  in fiscal  2000 and $250  million  in fiscal  2001
including  capital  expenditures  for the  expansion of Prism's  network,  costs
associated with the buildup phase in each  metropolitan  area (the  procurement,
design and  construction of central office cages,  end-user DSL line cards,  and
expenditures  for other  elements of network  design),  and the  improvement  of
Prism's network management, billing and other back office systems.

      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 $3.3 billion,  $2.9 billion and $2.5 billion in fiscal 1999,  1998 and 1997,
respectively.  During  the last  five  years,  net cash  provided  by  operating
activities totaled $12.8 billion.

      As of September 30, 1999, the company  estimates  that future  contractual
cash flows  from  leasing,  services  and  ventures  could  generate  gross cash
receipts of approximately  $6.7 billion,  including $3.1 billion in fiscal 2000.
The company's  liquidity has typically been 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 $1.6 billion.

CREDIT LINES:  At September 30, 1999,  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  $801
million was  unused.  The company had  committed  credit  lines of $1.3  billion
established with twenty-nine banks at September 30, 1999.

SENIOR NOTES:  The company  issued $370 million of  medium-term  notes in fiscal
1999 pursuant to a registration  statement  filed in June 1997. The company also
issued an additional  $370 million of medium-term  notes in fiscal 1999 pursuant
to a registration  statement  filed in June 1997. In October,  1998, 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 $1.5 billion of senior debt
securities  with  terms to be set at the time of each sale (the  "1998  Shelf").
Pursuant to the 1998 Shelf,  the  company,  in fiscal 1999 issued the  following
senior notes:
     o $350  million of 6.000%  Notes Due January  30, 2002
     o $350  million of 5.950%  Notes Due April 30, 2002
     o $300 million of 7.250%   Notes Due  September 1, 2002
     o $318 million of medium-term notes

     At September  30, 1999, an aggregate of $182 million of  medium-term  notes
remained  available  for  issuance  under  the 1998  Shelf.  Subject  to  market
conditions,  the company  plans to continue to be active in issuing  senior debt
during  fiscal 2000,  primarily to supportthe  anticipated  growth of the leased
assets,  services,   Ventures,  Prism,  and,  where  appropriate,  to  refinance
maturities of  interest-bearing  liabilities.  On September 24, 1999 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 "1999 Shelf").  No senior debt has been sold pursuant to the 1999
Shelf. In September 1999, the company established a 500 million Euro Medium Term
Note  Program  under  which the company  would issue Euro medium term notes.  An
application  has  been  made to list  notes  issued  under  the  program  on the
Luxembourg  Stock  Exchange and the company may apply for listing on other stock
exchanges.

                                      -28-
<PAGE>
SECURED DEBT:  Proceeds from the discounting of lease rentals were $341 million,
$279  million  and $430  million in fiscal  1999,  1998 and 1997,  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
2000. The company's credit committee establishes  concentration levels by credit
rating and customer.

MATURITIES:  At  September  30,  1999,  the  company  had  debt of $2.5  billion
scheduled to mature in fiscal 2000,  including $820 million of commercial  paper
and short-term bank borrowings.  At September 30, 1999, the company had expected
future  contractual  cash  flows  from  existing  lease,  services  and  venture
contracts  of $3.1  billion  in  fiscal  2000.  See  Notes 6 and 7 of  Notes  to
Consolidated  Financial Statements for information on contractual cash flows and
interest-bearing liabilities, respectively.

RATIOS: The ratio of debt to total stockholders' equity (the "Ratio") was 5.3:1,
5.1:1 and 5.4:1 at  September  30,  1999,  1998 and 1997,  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 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  $4.2 billion and $3.2 billion in fiscal 1999 and
1998  represented  increases  of 28% and 15%  respectively,  over the prior year
periods.  The increase in fiscal 1999  compared to fiscal 1998 was primarily due
to the Sale,  which increased sales revenue by $485 million,  and higher revenue
from  technology  services.  Total leasing  revenue of $2.7 billion for the year
ended  September  30, 1999  represented  an increase of 9% compared to the prior
year.  Sales-type  revenue increased 44% in fiscal 1999 compared to fiscal 1998,
reflecting  the  company's  emphasis  on,  and the  importance  of,  remarketing
activities. Technology services revenue increased 21% in fiscal 1999 compared to
fiscal 1998. See "Technology  Services" for a discussion of technology  services
revenue and margins and "Sales" for a discussion of sales revenue and margins.

LEASING:  Operating  lease revenue minus operating lease costs was $375 million,
or 19.3% of operating  lease revenue (the "Operating  Lease  Margin"),  and $369
million,  or 19.5%  of  operating  lease  revenue,  in  fiscal  1999  and  1998,
respectively.   The  company  expects  the  Operating  Lease  Margin  to  be  at
approximately  current levels  throughout  fiscal 2000,  depending on the mix of
equipment  leased and product  announcements  by  manufacturers.  The relatively
modest  increase in operating lease revenue minus operating lease cost in fiscal
1999  compared to fiscal 1998 was due to the Sale.  See "Risk  Factors  that May
Affect  Future  Results"  for a  discussion  of factors  that  could  affect the
Operating  Lease Margin.  The Sales-type  Lease Margin  decreased in fiscal 1999
compared to the prior year  primarily  because of lower  margins on  electronics
equipment remarketing.

   The following  graph presents the Lease Margin for total  leasing,  operating
and sales-type leases for the five years ended September 30, 1999:

                           95       96      97       98       99
                           --       --      --       --       --
Total leasing              35%      31%     27%      26%      26%
Operating lease            26%      24%     21%      20%      19%
Sales-type lease           28%      26%     30%      30%      25%


                                      -29-
<PAGE>
SALES:  Revenue from sales, which includes  remarketing and buy/sell activities,
in fiscal 1999, 1998 and 1997 is shown in the table below:
(IN MILLIONS)
<TABLE>
<CAPTION>

                                                         1999                      1998                      1997
                                     ------------------------  ------------------------  ------------------------
                                     Revenue  Expense  Margin  Revenue  Expense  Margin  Revenue  Expense  Margin
                                     -------  -------  ------  -------  -------  ------  -------  -------  ------
<S>                                 <C>      <C>      <C>     <C>      <C>      <C>     <C>      <C>      <C>
Sales                                  $ 293    $ 250     15%    $ 329    $ 275     16%    $ 269    $ 210     22%
Sale of mainframe portfolio              485      485       -        -        -       -        -       -       -
Sale of vendor portfolio                  95       93      2%        -        -       -        -       -       -
Sale of medical refurbishment business    18       18       -        -        -       -        -       -       -
                                       -----    -----     ---    -----    -----     ---    -----    -----     ---
                                       $ 891    $ 846      5%    $ 329    $ 275     16%    $ 269    $ 210     22%
                                       =====    =====     ===    =====    =====     ===    =====    =====     ===
</TABLE>

    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 $522 million,  $433
million  and $354  million  in fiscal  1999,  1998 and 1997,  respectively.  The
increases  are  primarily  the result of the growth in  products  and  services.
Revenue  from  continuity  contracts,  which is  recognized  monthly  during the
noncancelable  continuity  contract and is therefore  recurring and predictable,
was  approximately  $325  million,  $298 million and $280 million  during fiscal
1999, 1998 and 1997, respectively,  representing  approximately 62%, 69% and 79%
of technology services revenue.

VENTURES: Ventures revenue of approximately $229 million in fiscal 1999 and $114
million in fiscal 1998 represent an increase of 100% and 20%, respectively, over
the prior year periods.  The increases were due to higher total leasing  revenue
and,  in  fiscal  1999,  higher  revenue  from the sale of equity  interests  in
early-high  stage  technology  companies and higher  interest  income on venture
debt.  Total  leasing  revenue of $118 million for the year ended  September 30,
1999 represented an increase of 39% compared to the prior year. Revenue from the
sale of equity interests  obtained in conjunction  with the company's  financing
transactions  with early-stage high technology  companies,  which is included in
"Other  revenue" on the  Statement of  Earnings,  was $80 million in fiscal 1999
compared to $15  million and $17 million in fiscal 1998 and 1997,  respectively.
See "Risk  Factors that May Affect  Future  Results" for a discussion of factors
that could affect the timing of, and the amounts received, from the sales of the
company's equity interests in these companies.

PRISM:  Prism is a start up  company,  and,  as such,  has only  recently  began
developing a revenue  base.  Revenues  were  approximately  $1 million in fiscal
1999.

OTHER  REVENUE:  Other  revenue was $91 million,  $46 million and $80 million in
fiscal 1999, 1998 and 1997,  respectively.  In addition to the Ventures  revenue
previously  discussed,  fiscal 1999 includes a reduction in Ventures  revenue of
$20 million as an increase to the allowance for credit  losses,  and fiscal 1998
and 1997  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.

COSTS AND EXPENSES
Total costs and  expenses  were $4.1 billion and $3.0 billion in fiscal 1999 and
1998,  respectively.  The increase in fiscal 1999  compared to the prior year is
primarily  due to the Sale and the Charge.  Other  factors  contributing  to the
higher  costs and  expenses in fiscal 1999 and 1998  compared to the prior years
were increased  leasing costs related to increased  operating lease revenue and,
in fiscal 1999,  increased  sales-type  revenue,  and increased costs associated
with the company's technology services.

SELLING,  GENERAL  AND  ADMINISTRATIVE:   Selling,  general  and  administrative
expenses  totaled $306 million in fiscal 1999,  $249 million in fiscal 1998, and
$244 million in fiscal 1997. The increase in fiscal 1999 compared to fiscal 1998
is primarily due to higher  compensation and personnel costs.  Despite the level
of growth in fiscal 1998, cost containment efforts begun in fiscal 1997 resulted
in a modest increase in selling, general and administrative costs in fiscal 1998
compared to fiscal 1997.

                                      -30-
<PAGE>

INTEREST: Interest expense for fiscal 1999 totaled $337 million in comparison to
$326 million  infiscal 1998 and $299 million in fiscal 1997,  respectively.  The
increase  in interest  expense in fiscal 1999  compared to fiscal 1998 is due to
higher  average  daily  borrowings   resulting  from  the  company's   increased
investment in leasing,  Ventures and Prism compared to the prior period,  offset
by lower average rates.

PRISM: PRISM INITIALLY  INTRODUCED ITS SERVICES,  MARKETED UNDER THE REDSM brand
name, in Manhattan in January 1999 and has subsequently  expanded its service to
the  greater New York area,  Newark,  Jersey  City and  Rutherford.  The company
intends  to  continue  Prism's  network  expansion  into a  total  of 36  cities
throughout North America.  Since January 1999, Prism's principal activities have
included:  o developing  criteria for market  selection and analyzing  potential
markets   against   these   criteria;
o   obtaining   required    governmental authorizations;
o   negotiating and entering into interconnection agreements with traditional
    telephone  companies;
o   acquiring  space in traditional  telephone  companies'  central  offices and
    installing  Prism's  network  equipment in those offices;
o   launching service in target markets;
o   selling and marketing to, and installing service for, customers  in  markets
    where Prism has  established service;
o   hiring management and other personnel;
o   developing and implementing operations support systems and other information
    systems.

      Prism has  incurred  losses in every  month  since its  inception  and the
company  expects to  substantially  increase its  operating  expenditures  in an
effort to rapidly expand its network  infrastructure  and service  areas.  Prism
expects to incur substantial operating losses, net losses and net operating cash
outflows during its network build-out and during the initial penetration of each
new market.  Its losses and net operating cash outflows are expected to continue
and to increase as it expands its operations.

OTHER:  See  "Business"  for a discussion  of the Charge  recorded in the second
quarter of fiscal 1999.

      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 an addition to its equipment valuation allowance.

INCOME TAXES
Note 9 of Notes to Consolidated Financial Statements on page 47 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. In its  operations,  the company works with
multinational  corporations,  and the company  provides global  solutions in its
services.

      Revenue from  international  operations,  excluding export sales, was $905
million in fiscal 1999  compared to $659 million and $570 million in fiscal 1998
and 1997, respectively.  International revenues represented 22% of the company's
total revenue in fiscal 1999 and 20% in both fiscal 1998 and fiscal 1997.

      Geographic  area  data is  included  in Note 16 of Notes  to  Consolidated
Financial Statements on page 52.

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.

POTENTIAL FLUCTUATIONS IN OPERATING RESULTS: The company's operating results are
subject to quarterly fluctuations resulting from a variety of factors, including
earnings  contributions  from  remarketing  activities  and  services,   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.

                                      -31-
<PAGE>

EARNINGS CONTRIBUTIONS FROM LEASING: Lower margins on large systems transactions
(mainframes  and  related  peripherals,  including  DASD and tape  drives)  have
resulted  in  lower  margins  on  leasing.  Although  the  company  has sold its
mainframe residual leasing business, which may have a positive impact on leasing
margins in future quarters, the market for leasing and services is characterized
by rapid technological developments,  evolving customer demands and frequent new
product  announcements and  enhancements.  Failure to anticipate or adapt to new
technological  developments  or to recognize  changing market  conditions  could
adversely  affect the company's  business,  including its lease volume,  leasing
revenue and earnings contributions from leasing.

      Furthermore,  notwithstanding  the sale of the mainframe lease  portfolio,
remarketing has been and will continue to be an important  factor in determining
quarterly  earnings.  To  meet  earnings  goals  for  fiscal  2000,  remarketing
contributions,  primarily for the company's global equipment leasing businesses,
must be at or above  the level  achieved  in fiscal  1999.  Quarterly  operating
results  depend  substantially  upon the  remarketing  transactions  within  the
quarter,  which are  difficult  to  forecast  accurately.  While the  company 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 or
match the company's prior and desired operating results.

      The emergence of the communications  market--  facilities-based  broadband
communications    companies,    Internet    Service    Providers    and    other
telecommunications  carriers--and the growth of broadband networks, provides the
company  with an  industry  in which  leasing is an  attractive  alternative  to
ownership.  The  company's  communications  equipment  customers  are  generally
companies with accumulated net deficits and extensive liquidity requirements. To
the extent that these  companies  are unable to meet their  business  plans,  or
unable to obtain  funding or  funding  at  reasonable  rates to  complete  their
business plans,  there could be an increase in the company's credit losses above
historical levels.

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,  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  2000,  the  company  must  meet its  obligations  under  the
agreements  underlying  transactions  in process  at  September  30,  1999 (also
referred  to by the  company  as  its  "sales  backlog");  expand  its  contract
subscription  base  (through  new  contract  signings  and  contract  renewals);
increase its revenues from other technology services;  develop, promote and sell
additional  service  products,  such  as IT  CAP  Solutions,  advanced  recovery
services,  availability options,  remote computing services and web hosting; and
contain costs.  The company must also  successfully  compete with  organizations
offering  similar  services.  The  company's  ability to obtain new business and
realize  revenue  on its sales  backlog  depends on its  ability  to  anticipate
technological  changes,  develop  services  to meet  customer  requirements  and
achieve delivery of services that meet customer requirements. 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 2000.

      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 negotiations in
progress  which  ultimately  impacts the timing of revenue,  earnings and volume
recognition.

VENTURES: Through Ventures, the company has made loans to and equity investments
in various privately held companies.  These companies  typically are in an early
stage  of  development  and  may  be  expected  to  incur  substantial   losses.
Accordingly, investments in these companies may not result in any return and the
company  may  lose  its  entire  investment  and/or  principal  balance.  Equity
instruments held by the company are generally subject to lockups restricting its
ability to sell until  several  months  after an initial  public  offering.  The
public  market  for high  technology  and other  emerging  growth  companies  is
extremely  volatile.  Such  volatility  may adversely  affect the ability of the
company to dispose of the equity securities and the value of those securities on
the date of sale.

                                      -32-
<PAGE>
PRISM:  Prism is a start up company  that has  incurred  operating  losses since
inception and the company expects that Prism's operating losses will continue to
increase  as it  introduces  its  services  throughout  New  York  City  and the
Northeast  corridor.  In  addition,  Prism will require  substantial  additional
capital to support its data  network,  to expand its  services,  to increase its
sales and  marketing  efforts  and to support  its  growth.  To the extent  that
revenues do not grow at  anticipated  rates or that  increases in such operating
expenses precede or are not subsequently  followed by commensurate  increases in
revenues,  or that the  company  is unable to adjust  operating  expense  levels
and/or  capital  expenditures  of Prism  accordingly,  the  company's  business,
results of operations and financial  condition could be significantly  affected.
There can be no  assurance  that in the  future  Prism will be  profitable  on a
quarterly or annual basis.

      Prism operates in a highly  regulated  environment.  Changes in regulatory
policies may adversely  impact its ability to provide  services and increase the
costs of providing those services.

ECONOMIC CONDITIONS:  With respect to economic conditions, a recession can cause
customers  to put off new  investments  and  increase  the  company's  bad  debt
experience.

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.

    Due to all of the foregoing  factors,  in some future  quarter the company's
operating  results may fall below the  expectations  of securities  analysts and
investors.  In such an event,  the trading price of the  company's  common stock
would likely be materially and adversely affected.

      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 and notes  receivables,  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  7 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  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>
                               00       01          02         03         04+
                           ------    -----      ------      -----      -----
<S>                       <C>       <C>        <C>         <C>        <C>
Notes payable
  Fixed rate ..........    $  820    $  --      $   --      $  --      $  --
  Average interest rate      4.87%
Term notes
  Floating rate .......       550       --          --         --         --
  Average interest rate      5.25%
Senior notes
  Fixed rate ..........       851      857       1,435        268        275
  Average interest rate      6.69%    6.51%       6.42%      6.14%      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.

      The company's  investment in equity  securities is subject to market price
risk.  A 10% decrease in market  values  would reduce the carrying  value of the

                                      -33-
<PAGE>
company's publicly traded equity securities by $20 million. Many of these equity
securities are highly volatile stocks.

RECENTLY ISSUED PROFESSIONAL ACCOUNTING STANDARDS:  The company does not believe
that SFAS 133, Accounting for Derivative Instruments and Hedging Activity, which
will  become  effective  in  fiscal  2001,  will have a  material  impact on the
company's financial statements.

YEAR  2000:  The  company  has  substantially  completed  a program  to  assess,
remediate, mitigate and contingency plan for the potential impact of "Year 2000"
issues  throughout  the company.  "Year 2000" issues arise where  date-sensitive
software  uses two digit year date fields,  sorting the year 2000 ("00")  before
the year 1999 ("99").  As a result,  these  systems may not process dates beyond
1999,  resulting in data  corruption and processing  errors and possible  system
failures.

      The  company's  program has addressed  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
software  embedded on computer chips. In addition,  the company is attempting to
monitor the Year  2000-compliance  status of its vendors,  suppliers and service
providers.  The company believes that it is taking the necessary steps regarding
Year 2000  compliance with respect to matters within its control to provide that
Year 2000 issues will not materially impact the company.  However,  there can be
no assurance that Year 2000 issues will not adversely affect the company.

      The SEC issued an interpretive  guidance regarding disclosure of Year 2000
issues and  consequences,  effective  August 4, 1999. On September 23, 1999, 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, 1999.

EURO  COMPLIANCE:  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, 1999,  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 1999 and 1998,  adjusted for the  two-for-one  stock split (See
Note 12 of Notes to Consolidated Financial Statements).

<TABLE>
<CAPTION>

                            99                                 98
              ------------------------------      -----------------------------
Quarter         High       Low     Dividends        High      Low     Dividends
- -------       ------    ------     ---------      ------   ------     ---------
<S>          <C>       <C>        <C>            <C>      <C>        <C>
First         $19.44    $12.50         $.025      $16.88   $14.16         $.025
Second         17.88     10.75          .025       21.94    14.88          .025
Third          30.88     15.81          .025       22.44    16.50          .025
Fourth         26.94     17.50          .025       20.88    12.44          .025

</TABLE>

                                      -34-
<PAGE>



CONSOLIDATED STATEMENTS OF EARNINGS
COMDISCO, INC. AND SUBSIDIARIES
(IN MILLIONS EXCEPT PER SHARE DATA)


<TABLE>
<CAPTION>


                                             YEARS ENDED SEPTEMBER 30,
                                             1999      1998       1997
                                          -------   -------    -------
<S>                                      <C>       <C>        <C>
REVENUE
Leasing:
    Operating .........................   $ 1,938   $ 1,897    $ 1,635
    Direct financing ..................       174       162        145
    Sales-type ........................       543       376        336
    Total leasing .....................     2,655     2,435      2,116
    Sales .............................       891       329        269
    Technology services ...............       522       433        354
    Other .............................        91        46         80
                                          -------   -------    -------
          Total revenue ...............     4,159     3,243      2,819
                                          -------   -------    -------
COSTS AND EXPENSES
Leasing:
    Operating .........................     1,563     1,528      1,297
    Sales-type ........................       406       263        237
                                          -------   -------    -------
          Total leasing ...............     1,969     1,791      1,534
Sales .................................       846       275        210
Technology services ...................       440       362        296
Selling, general and administrative ...       306       249        244
Interest ..............................       337       326        299
Prism Communication Services ..........        36        --         --
Other .................................       150        --         25
                                          -------   -------    -------
    Total costs and expenses ..........     4,084     3,003      2,608
                                          -------   -------    -------
Earnings before income taxes ..........        75       240        211
Income taxes ..........................        27        87         80
                                          -------   -------    -------
Net earnings before preferred dividends        48       153        131
Preferred dividends ...................        --        (2)        (8)
                                          -------   -------    -------
Net earnings to common stockholders ...   $    48   $   151    $   123
                                          =======   =======    =======
Net earnings per common share:
    Earnings per common share-basic ...   $   .32   $   .99    $   .83
                                          =======   =======    =======
    Earnings per common share-diluted .   $   .30   $   .93    $   .78
                                          =======   =======    =======
See accompanying notes to consolidated financial statements.
</TABLE>

                                      -35-
<PAGE>




CONSOLIDATED BALANCE SHEETS
COMDISCO, INC. AND SUBSIDIARIES
(IN MILLIONS EXCEPT NUMBER OF SHARES AND PER SHARE DATA)
<TABLE>
<CAPTION>

                                                                        SEPTEMBER 30,

                                                                       1999       1998
                                                                    -------    -------
<S>                                                                <C>        <C>
ASSETS
Cash and cash equivalents .......................................   $   387    $    63
Cash-legally restricted .........................................        46         30
Receivables, net ................................................       696        340
Inventory of equipment ..........................................       115        165
Leased assets:
    Direct financing and sales-type .............................     2,107      1,779
    Operating (net of accumulated depreciation) .................     3,516      4,121
       Net leased assets ........................................     5,623      5,900
Buildings, equipment and other, net .............................       229        137
Other assets ....................................................       711        428
                                                                    -------    -------
                                                                    $ 7,807    $ 7,063
                                                                    =======    =======
LIABILITIES AND STOCKHOLDERS' EQUITY
Notes payable ...................................................   $   820    $ 1,121
Term notes ......................................................       550        550
Senior notes ....................................................     3,686      2,768
Accounts payable ................................................       263        308
Income taxes:
    Current .....................................................        15         14
    Deferred ....................................................       367        319
Other liabilities ...............................................       531        408
Discounted lease rentals ........................................       515        596
                                                                    -------    -------
                                                                      6,747      6,084
                                                                    =======    =======
Stockholders' equity:
    Preferred stock $.10 par value. Authorized 100,000,000 shares        --         --
    Common stock $.10 par value. Authorized 750,000,000 shares;
       issued 223,464,344 shares (221,657,318 in 1998) ..........        22         22
    Additional paid-in capital ..................................       302        257
    Accumulated other comprehensive income ......................        58        (13)
    Retained earnings ...........................................     1,134      1,101
                                                                    -------    -------
                                                                      1,516      1,367
    Common stock held in treasury, at cost; 70,672,094 shares
       (69,556,956 in 1998) .....................................      (456)      (388)
                                                                    -------    -------
       Total stockholders' equity ...............................     1,060        979
                                                                    -------    -------
                                                                    $ 7,807    $ 7,063
                                                                    =======    =======
See accompanying notes to consolidated financial statements.
</TABLE>
                                      -36-
<PAGE>


CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
COMDISCO, INC. AND SUBSIDIARIES

(IN MILLIONS EXCEPT PER SHARE DATA)
YEARS ENDED SEPTEMBER 30, 1999, 1998 AND 1997
<TABLE>
<CAPTION>


                                                                                         Accumulated
                                                                 Additional   Deferred        other                 Common
                                            Preferred   Common     paid-in     compen-    comprehen-   Retained   stock in
                                                stock    stock     capital      sation   sive income   earnings   treasury    Total
                                            ---------   ------   ---------     --------  -----------   --------   --------    -----
<S>                                           <C>      <C>         <C>         <C>           <C>        <C>        <C>      <C>

BALANCE AT SEPTEMBER 30, 1996 ...............  $   89   $    7      $  165      $   (5)       $    5     $  856     $ (318)  $  799
Net earnings ................................                                                               131                 131
Translation adjustment ......................                                                    (25)                           (25)
     Total comprehensive income .............                                                                                   106
Cash dividends-preferred ....................                                                                (8)                 (8)
Cash dividends-common ($.10 per share) ......                                                               (14)                (14)
Stock options exercised .....................                           10                                               6       16
Reduction of guaranteed ESOP debt ...........                                        2                                            2
Purchase of common stock ....................                                                                          (45)     (45)
Retire treasury stock .......................                           (2)                                              2       --
Stock split .................................                4          (4)                                                      --
Income tax benefits resulting from the
     exercise of non-qualified stock options                             9                                                        9
                                               ------   ------      ------      ------        ------     ------     ------   ------
BALANCE AT SEPTEMBER 30, 1997 ..............       89       11         178          (3)          (20)       965       (355)     865
                                               ------   ------      ------      ------        ------     ------     ------   ------
Net earnings ...............................                                                                153                 153
Translation adjustment .....................                                                       7                              7
     Total comprehensive income ............                                                                                    160
Cash dividends-preferred ...................                                                                 (2)                 (2)
Cash dividends-common ($.10 per share) .....                                                                (15)                (15)
Shared Investment Program ..................                            77                                              31      108
Stock options exercised ....................                            (4)                                             24       20
Reduction of guaranteed ESOP debt ..........                                         3                                          3
Purchase of preferred stock ................      (89)                                                                          (89)
Purchase of common stock ...................                                                                           (88)     (88)
Stock split ................................                11         (11)                                                      --
Income tax benefits resulting from the
     exercise of non-qualified stock options                            17                                                       17
                                               ------   ------      ------      ------        ------     ------     ------   ------
BALANCE AT SEPTEMBER 30, 1998 ..............       --       22         257          --           (13)     1,101       (388)     979
                                               ------   ------      ------      ------        ------     ------     ------   ------
Net earnings ...............................                                                                 48                  48
Translation adjustment .....................                                                     (21)                           (21)
Change in unrealized gain ..................                                                      92                             92
     Total comprehensive income ............                                                                                    119
Cash dividends-common ($.10 per share) .....                                                                (15)                (15)
Stock options exercised ....................                            21                                              14       35
Purchase of common stock ...................                                                                           (82)     (82)
Income tax benefits resulting from the
     exercise of non-qualified stock options                            24                                                       24
                                               ------   ------      ------      ------        ------     ------     ------   ------
BALANCE AT SEPTEMBER 30, 1999 ..............   $   --   $   22      $  302      $   --        $   58     $1,134     $ (456)  $1,060
                                               ======   ======      ======      ======        ======     ======     ======   ======

See accompanying notes to consolidated financial statements
</TABLE>
                                      -37-

<PAGE>




CONSOLIDATED STATEMENTS OF CASH FLOWS
COMDISCO, INC. AND SUBSIDIARIES
(IN MILLIONS)
<TABLE>
<CAPTION>


                                                                     YEARS ENDED SEPTEMBER 30,
                                                                    1999       1998       1997
                                                                 -------    -------    -------
<S>                                                             <C>        <C>        <C>

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS:
Cash flows from operating activities:
    Operating lease and other leasing receipts ...............   $ 2,002    $ 2,013    $ 1,739
    Direct financing and sales-type leasing receipts .........       958        905        861
    Sale of direct financing and sales-type receivables ......      --          125         81
    Leasing costs, primarily rentals paid ....................       (14)       (20)       (32)
    Sales ....................................................       818        335        264
    Sales costs ..............................................      (105)       (69)       (84)
    Technology services receipts .............................       485        408        343
    Technology services costs ................................      (390)      (278)      (204)
    Other revenue ............................................        83         44         55
    Notes receivable receipts ................................        66         33         16
    Selling, general and administrative expenses .............      (289)      (249)      (225)
    Litigation settlement ....................................        --         --         25
    Interest .................................................      (338)      (326)      (291)
    Income taxes .............................................       (12)       (34)       (44)
                                                                 -------    -------    -------
       Net cash provided by operating activities .............     3,264      2,887      2,504
                                                                 -------    -------    -------
Cash flows from investing activities:
    Equipment purchased for leasing ..........................    (2,838)    (3,026)    (2,940)
    Investment in continuity and network services facilities .      (151)       (87)       (61)
    Notes receivable .........................................      (324)       (57)       (28)
    Acquisition and investment in Prism Communication Services      (136)        (8)      --
    Other ....................................................       (31)        (2)       (19)
                                                                 -------    -------    -------
       Net cash used in investing activities .................    (3,480)    (3,180)    (3,048)
                                                                 -------    -------    -------
Cash flows from financing activities:
    Discounted lease proceeds ................................       341        279        430
    Net increase (decrease) in notes payable .................      (301)        97       (103)
    Issuance of term notes and senior notes ..................     1,842      1,017      1,151
    Maturities of term notes and senior notes ................      (924)      (617)      (378)
    Principal payments on secured debt .......................      (322)      (425)      (469)
    Decrease (increase) in legally restricted cash ...........       (16)        15        (18)
    Preferred stock purchased ................................        --        (89)        --
    Common stock purchased and placed in treasury ............       (82)       (88)       (45)
    Dividends paid on common stock ...........................       (15)       (15)       (14)
    Dividends paid on preferred stock ........................        --         (2)        (8)
    Shared Investment Program ................................        --        109         --
    Other ....................................................        17         38          6
                                                                 -------    -------    -------
       Net cash provided by financing activities .............       540        319        552
                                                                 -------    -------    -------
Net increase in cash and cash equivalents ....................       324         26          8
Cash and cash equivalents at beginning of year ...............        63         37         29
                                                                 -------    -------    -------
Cash and cash equivalents at end of year .....................   $   387    $    63    $    37
                                                                 =======    =======    =======

See accompanying notes to consolidated financial statements
</TABLE>
                                      -38-

<PAGE>



CONSOLIDATED STATEMENTS OF CASH FLOWS
COMDISCO, INC. AND SUBSIDIARIES
(IN MILLIONS)
<TABLE>
<CAPTION>


                                                                           YEARS ENDED SEPTEMBER 30,
                                                                           1999     1998     1997
                                                                         ------   ------   ------
<S>                                                                     <C>      <C>      <C>
RECONCILIATION OF NET EARNINGS TO NET CASH
PROVIDED BY OPERATING ACTIVITIES:
Net earnings .........................................................   $   48   $  153   $  131
Adjustments to reconcile net earnings to net cash provided
by operating activities:
    Leasing costs, primarily depreciation and amortization ...........    1,954    1,771    1,502
    Leasing revenue, primarily principal portion of direct
       financing and sales-type lease rentals ........................      371      478      484
    Sale of direct financing and sales-type receivables ..............       --      125       81
    Cost of sales ....................................................      641      193      126
    Technology services costs, primarily depreciation and amortization       50       84       92
    Income taxes .....................................................       15       45       36
    Interest .........................................................       --       --        8
    Other expense ....................................................      150       --       --
    Other, net .......................................................       35       38       44
                                                                         ------   ------   ------
    Net cash provided by operating activities ........................   $3,264   $2,887   $2,504
                                                                         ======   ======   ======
SUPPLEMENTAL SCHEDULE OF NONCASH FINANCING ACTIVITIES:
    Reduction of discounted lease rentals in lease portfolio sale ....   $  100   $   --   $   --
                                                                         ======   ======   ======
See accompanying notes to consolidated financial statements
</TABLE>

                                      -39-

<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 provides global technology  services to help its
customers maximize  technology  functionality,  predictability and availability.
The company offers a complete suite of information technology services including
business continuity, managed network services, and IT control and predictability
solutions.  Through its subsidiary,  Prism Communication Services Inc., Comdisco
is  developing  a  high-speed,  always-on  digital  network,  which will provide
customers  with  leading-edge  connectivity.   Comdisco  also  offers  equipment
services to key  vertical  industries,  including  electronics,  communications,
laboratory and scientific,  and computer-integrated  manufacturing.  Through its
Ventures  group,  Comdisco  provides  equipment  leasing and other financing and
services to venture capital backed start-up companies.

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 42 and 43 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.

INVESTMENT  IN  EQUITY  SECURITIES:   The  company  determines  the  appropriate
classification of marketable  securities at the time of purchase and reevaluates
such designation at each balance sheet date. Marketable securities classified as
available-for-sale are carried at fair value, based on quoted market prices, net
of market value discount to reflect any  restrictions on  transferability,  with
unrealized  gains and losses reported as a separate  component of  stockholders'
equity. Equity investments for which there is no readily determinable fair value
are carried at cost, less any appropriate valuation allowance.

                                      -40-
<PAGE>
WARRANTS: The company's investments in warrants (received in connection with its
lease or other  financings)  are initially  recorded at zero cost and carried in
the financial statements as follows:

     o    Warrants    that   meet   the   criteria   for    classification    as
          available-for-sale  are carried at fair value  based on quoted  market
          prices with  unrealized  gains and losses  excluded  from earnings and
          reported in other comprehensive income.

     o    Warrants  that  do  not  meet  the  criteria  for   classification  as
          available-for-sale are carried at zero value.

The proceeds received from the sale or liquidation are recorded as earnings when
received.

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 7 of the  Notes to  Consolidated  Financial  Statements  for  financial
information concerning derivatives.

EARNINGS  PER COMMON  SHARE:  Earnings  per common  share-basic  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-diluted
reflect the maximum dilution that would have resulted from the exercise of stock
options.  Earnings  per common  share-diluted  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 1999, 1998 and 1997.

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 1997 and 1998
financial statements to conform to the 1999 presentation.

NOTE 2
ACQUISITIONS AND SALE OF ASSETS

On  February  28,  1999,  the  company   completed  the   acquisition  of  Prism
Communication   Services,   Inc.   ("Prism")  for  a  cash  purchase   price  of
approximately $53 million, of which approximately $45 million was paid in fiscal
1999.  Prism is a  provider  of  dedicated  high-speed  connectivity  and  other
services to small businesses, telecommuters and other power users.

    The Prism  acquisition  has been  accounted  for by the  purchase  method of
accounting  and,  accordingly,  the results of operations of Prism from February
28, 1999 are included in the  accompanying  consolidated  financial  statements.
Assets  acquired and  liabilities  assumed have been recorded at their estimated
fair  values,  and  are  subject  to  adjustment  when  additional   information
concerning asset and liability valuations is finalized.

    The excess of cost over the estimated fair value of net assets  acquired was
approximately  $61 million and has been  recorded  as  goodwill,  which is being
amortized  on a  straight-line  basis  over 10 years.  The  following  selected,
unaudited  pro forma data is  presented  to  provide a summary  of the  combined
results of the company and Prism as if the  acquisition  had been made as of the
beginning  of fiscal  1999.  The  effect of the  acquisition  on the year  ended
September 30, 1998 is not material and, accordingly,  has been excluded from the
pro forma presentation (in millions except per share data):

YEAR ENDED SEPTEMBER 30, 1999

          Total revenue                         $ 4,159
          Net earnings                          $    35
          Net earnings per common share:
              Basic                             $   .23
              Diluted                           $   .22

    The selected,  unaudited pro forma data is for  informational  purposes only
and may not  necessarily  reflect the results of  operations  had the  companies
operated as one for the year ended  September 30, 1999. No effect has been given
for  synergies,  if any,  that  may be  realized  through  the  acquisition.  In
addition, the company expects to expand its network within existing and into new
regions,  which will require significant  capital  expenditures as well as sales
and  marketing   expenditures.   Accordingly,   the  company  expects  to  incur
substantial  and  increasing  operating  expenses  and  net  losses  from  Prism
operations for at least the next few years.

    On March  24,  1999,  the  company  announced  a major  shift  in  corporate
strategy,  including  focusing on  high-margin  service  businesses and shedding
low-margin  businesses,   including  its  mainframe  leasing  and  vendor  lease
portfolios  and its medical  refurbishing  business.  In  conjunction  with this
repositioning,  the  company  recorded  a pre-tax  charge of $150  million,  $96

                                      -41-
<PAGE>
million after tax, or approximately  $0.59 per share, in the quarter ended March
31, 1999. The components of the pre-tax charge included $100 million  associated
with the company's plan to exit the mainframe  residual  leasing  business,  $20
million to exit the medical  refurbishing  business  and $30 million  associated
with the realignment of the company's services  businesses.  On May 3, 1999, the
company announced it had reached an agreement in principle to sell its mainframe
computer leasing portfolio.  The sale of the mainframe portfolio and the sale of
the medical  refurbishing  business  were both  concluded in the fiscal  quarter
ended June 30, 1999.  The sale of a majority of the vendor lease  portfolio  was
completed in the quarter ended September 30, 1999.

LEASING

NOTE 3
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:

o 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.

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

REVENUE, COSTS AND EXPENSES:

o 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.

o  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.

o 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
equipment's fair market value at lease termination, also commonly referred to as
"residual" value. 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
amounts  assumed in determining  depreciation  on the equipment in the operating
lease portfolio at September 30, 1999.

o Initial  direct  costs  related  to  operating  and direct  financing  leases,
including  salesperson's  commissions,  are  capitalized  and amortized over the
lease term.

NOTE 4
LEASED ASSETS

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

(IN MILLIONS)

                                          99         98
                                     -------    -------
Minimum lease payments receivable    $ 2,162    $ 1,790
Estimated residual values ........       219        203
Less: unearned revenue ...........      (274)      (214)
                                     -------    -------
Net investment in direct financing
    and sales-type leases ........   $ 2,107    $ 1,779
                                     =======    =======


    Unearned  revenue is  recorded  as  leasing  revenue  over the lease  terms.
    Operating leased assets include the following as of September 30:

(IN MILLIONS)

                                      99         98
                                 -------    -------
Operating leased assets ......   $ 6,054    $ 6,803
Less: accumulated depreciation
    and amortization .........    (2,538)    (2,682)
                                 -------    -------
Net ..........................   $ 3,516    $ 4,121
                                 =======    =======
                                      -42-
<PAGE>
NOTE 5
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, 1999 (in millions):

                                     Projected year of lease termination
                              -----------------------------------------------
                  Cost at
Year lease          lease
commenced       inception         00       01         02         03       04+
- -----------     ---------     ------   ------     ------     ------    ------
1995
  and prior        $  854     $  520   $  185     $  125     $   18    $   6
1996                  781        433      265         70          8        5
1997                1,844        998      356        318        132       40
1998                2,756        712    1,003        508        464       69
1999                2,922        167      642      1,342        394      377
                   ------     ------   ------     ------     ------    ------
                   $9,157     $2,830   $2,451     $2,363     $1,016    $ 497
                   ======     ======   ======     ======     ======    ======

    The  following  table  summarizes  the  estimated  net  book  value at lease
termination  for all leased assets  recorded at September 30, 1999. 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 at
Year lease          lease
commenced     termination         00       01         02         03       04+
- ----------    -----------     ------   ------     ------     ------    ------
1995
  and prior        $   37     $   30   $    2     $    5     $    -    $   -
1996                   84         43       39          2          -        -
1997                  225        149       44         31          1        -
1998                  437        118      171         70         75        3
1999                  465         51      101        210         67       36
                   ------     ------   ------     ------     ------    ------
                   $1,248     $  391   $  357     $  318     $  143    $  39
                   ======     ======   ======     ======     ======    ======

LIQUIDITY

NOTE 6
FUTURE CONTRACTUAL CASH FLOWS

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, 1999.
<TABLE>
<CAPTION>

                                                     YEARS ENDING SEPTEMBER 30,
                                      ---------------------------------------------------
                                          00       01       02       03       04+   Total
                                      ------   ------   ------   ------   -------  ------
<S>                                  <C>      <C>      <C>      <C>      <C>      <C>
Expected future cash in-flows:
    Operating leases-leasing ......   $1,322   $  803   $  362   $   96   $   23   $2,606
    Operating leases-ventures .....      129      109       67       11       --      316
    Notes receivable-ventures .....      130      153      107       13       --      403
    Direct financing and sales-type
      leases-leasing ..............      989      652      317      118       81    2,157
    Direct financing and sales-type
      leases-ventures .............        3        2       --       --       --        5
    Technology services ...........      483      353      232      131       45    1,244
                                      ------   ------   ------   ------   ------   ------
      Total .......................   $3,056   $2,072   $1,085   $  369   $  149   $6,731
                                      ======   ======   ======   ======   ======   ======
</TABLE>
                                      -43-
<PAGE>
FINANCING

NOTE 7
INTEREST-BEARING LIABILITIES

Interest-bearing liabilities include the following:
(IN MILLIONS)
<TABLE>
<CAPTION>
                                               1999                                     1998
                              ------------------------------------   ------------------------------------
                                 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    $  369     4.19%    $  593    5.04%    $  774    5.39%    $  541     6.20%
    Commercial paper              451     5.42%       586    5.11%       347    5.21%       606     5.72%
Term notes                        550     5.25%       550    5.52%       550    5.52%       526     6.41%
Senior notes                    3,686     6.45%     3,155    6.59%     2,768    6.47%     2,576     6.76%
Discounted lease rentals          515     6.60%       576    6.76%       596    7.29%       676     7.32%
                               ------     -----    ------    -----    ------    -----    ------     -----
                               $5,571     6.11%    $5,460    6.17%    $5,035    6.21%    $4,925     6.62%
                               ======     =====    ======    =====    ======    =====    ======     =====
</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>

                                                  1999                                                      1998
                         -------------------------------------------------------     -----------------------------------------------
                         Outstanding              Maturities                         Outstanding            Maturities
                           beginning                     and         Outstanding       beginning                   and   Outstanding
                             of year  Issuances  repurchases  Other  end of year         of year Issuances repurchases   end of year
                         -----------  ---------  -----------  -----  -----------      ---------- --------- -----------   -----------
<S>                     <C>          <C>        <C>          <C>         <C>           <C>       <C>        <C>            <C>
Notes payable:
  Credit lines and
  loan participation
  contracts ...........      $  774      $   --      $  (405) $  --      $  369        $  505    $  269     $    --        $  774
  Commercial paper ....         347         104           --     --         451            519        --       (172)          347
Term notes ............         550          --           --     --         550            497       100        (47)          550
Senior notes ..........       2,768       1,842         (924)    --       3,686          2,421       917       (570)        2,768
Discounted
  lease rentals .......         596         341         (322)  (100)        515            742       279       (425)          596
                             ------      ------      -------  -----      ------         ------    ------    -------        ------
                             $5,035      $2,287      $(1,651) $(100)     $5,571         $4,684    $1,565    $(1,214)       $5,035
                             ======      ======      =======  =====      ======         ======    ======    =======        ======
</TABLE>
    The annual maturities of all  interest-bearing  liabilities at September 30,
1999 are shown in the table at right:

(IN MILLIONS)
YEARS ENDING SEPTEMBER 30,

                       00     01       02     03   04+    Total
                   ------   ----   ------   ----  ----   ------
Notes payable:
  Credit lines
   and loan
   participation
   contracts       $  369   $  -   $    -   $  -  $  -   $  369
  Commercial
   paper              451      -        -      -     -      451
Term notes            550      -        -      -     -      550
Senior notes          851    857    1,435    268   275    3,686
Discounted
  lease rentals       303    139       51     19     3      515
                   ------   ----   ------   ----  ----   ------
                   $2,524   $996   $1,486   $287  $278   $5,571
                   ======   ====   ======   ====  ====   ======

                                      -44-
<PAGE>
NOTES PAYABLE:  The company had the following  unsecured bank lines available in
the United States and foreign countries at September 30:

(IN MILLIONS)

                                           99           98
                                       ------       ------
Total credit lines:
  Committed                            $1,312       $1,253
  Uncommitted                             289          393
                                       ------       ------
                                       $1,601       $1,646
                                       ======       ======
Utilized at September 30:
  Committed                            $  756       $  644
  Uncommitted                              44          149
    Total credit lines                    800          793
  Loan participation contracts             20          328
                                       ------       ------
    Total notes payable                $  820       $1,121
                                       ======       ======
Credit lines available at
  September 30                         $  801       $  853
                                       ======       ======
Maximum amount outstanding
  at any month end                     $1,441       $1,304
                                       ======       ======


COMMITTED  LINES:  The  company's  committed  lines have been  established  with
twenty-nine  banks,  six of which are U.S.  banks.  A majority  of the banks are
rated AA or better by rating  agencies.  At September 30, 1999,  the company had
committed domestic and foreign unsecured lines of credit as follows:

Facility                      Number of banks       Expiration date
Multi-Option Facilities             11
    $275 million facility                            December, 2002
    $275 million facility                            December, 1999
Global Facilities                   17
    $275 million facility                            December, 2002
    $275 million facility                            December, 1999
Other credit agreements:
    $ 75 million - domestic
       and foreign                   1               April, 2000
    $137 million - foreign           5               Various

    There  are no  compensating  balance  requirements  on any of the  committed
lines. At September 30, 1999, the company had $756 million outstanding under its
committed  lines,  including $451 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,
1999,  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, 2000.

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  $289  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,  1999,  the company  had $900  million of
commercial  paper facilities (of which $451 million was outstanding at September
30,  1999) 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:  At September  30, 1999,  the company had $550 million of receivable
backed  commercial paper. This floating rate term note is due during fiscal year
2000.


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

(IN MILLIONS)
<TABLE>
                                               99         98
                                           ------     ------
<S>                                        <C>        <C>
Medium term notes (5.75% to 9.95%)         $1,461     $1,200
7.750%  Senior Notes due 1999                   -         89
6.500%  Senior Notes due 1999                   -        250
6.500%  Senior Notes due 2000                 200        200
5.750%  Senior Notes due 2001                 250        250
6.375%  Senior Notes due 2002                 250        250
6.000%  Senior Notes due 2002                 350          -
5.950%  Senior Notes due 2002                 350          -
7.250%  Senior notes due 2002<F1>             300          -
6.125%  Senior notes due 2003<F2>             250        250
6.130%  Senior Notes due 2006                 275        279
                                           ------     ------
    Total senior notes                     $3,686     $2,768
                                           ======     ======
<FN>
<F1> The company had interest  rate swap  agreements  at September 30, 1999 that
effectively  converted  $100  million of 7.250%  Senior  Notes to floating  rate
obligations  with an  effective  interest  rate of 6.190%.

<F2> The company had interest  rate swap  agreements  at September 30, 1999 that
effectively  converted  $200  million of 6.125%  Senior  Notes to floating  rate
obligations with an effective interest rate of 5.152%.

The average remaining terms of these swap agreements was greater than 2 years at
September 30, 1999.
</FN>
</TABLE>
                                      -45-
<PAGE>

    On October 9, 1998 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 $1.5 billion of senior debt  securities  on terms to be set at the time of
each sale (the "1998 Shelf").  On January 19, 1999, the company  designated $600
million in Senior Debt Securities as "Senior  Medium-Term Notes, Series H" to be
issued  under the 1998  Shelf,  of which $182  million  remained  available  for
issuance as of September 30, 1999.  Pursuant to the 1998 Shelf, the company,  on
January 26, 1999, issued $350 million of 6.0% Senior Notes due January 30, 2002,
and,  on April 21,  1999,  $350  million of 5.95% Notes due April 30,  2002.  On
August  26,  1999,  the  company  redesignated  $100  million  of the  Series  H
Medium-Term  Notes, which together with the remaining $200 million in securities
previously unallocated under the shelf registration,  were issued by the company
as $300 million of 7.25% Notes due September 1, 2002.

    On September 24, 1999 the company filed a registration statement on Form S-3
with the SEC for a shelf offering of up to $1.5 billion  senior debt  securities
on terms to be set at the time of each sale ("1999 Shelf").  As of September 30,
1999, the entire 1999 Shelf remains available for sale.

    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, 1999 are as follows (in millions):

YEARS ENDING SEPTEMBER 30,

             Rentals to be
               received by      Discounted
                 financial           lease         Interest
              institutions         rentals          expense
             -------------      ----------         --------
2000                  $331            $303             $ 28
2001                   150             139               11
2002                    54              51                3
2003                    20              19                1
2004                     3               3                -
                      ----            ----             ----
                      $558            $515             $ 43
                      ====            ====             ====

    Interest expense on discounted  lease rentals was $38 million,  $49 million,
and $55 million in fiscal 1999, 1998 and 1997, respectively.

INTEREST RATE SWAP AGREEMENTS AND OTHER DERIVATIVE  FINANCIAL  INSTRUMENTS:  The
company  is a party to  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.

    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:

(IN MILLIONS)

                                      1999                    1998
                       -------------------    --------------------
                       Notional       Fair    Notional        Fair
                         amount      value      amount       value
                       --------      -----    --------       -----
Interest rate swap
  agreements               $820        $ 5        $460         $ 2
Cross-currency interest
  rate swap agreements       96         (6)         33           4
Forwards and futures         86          6          65          (3)

    The impact of these  contracts  on interest  expense for fiscal  years 1999,
1998 and 1997 was immaterial.  The average  notional  amount  outstanding of the
floating rate to fixed rate contracts in fiscal 1999,  including  those noted in
the discussions  above, was $234 million,  with an average pay rate of 5.44% and
an average receive rate of 5.18%. The average notional amount outstanding of the
fixed rate to floating  rate  contracts in fiscal 1999 was $29 million,  with an
average pay rate of 5.265% and an average receive rate of 6.384%. 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.

                                      -46-
<PAGE>
OTHER FINANCIAL INFORMATION

NOTE 8

RECEIVABLES

Receivables include the following as of September 30:

(IN MILLIONS)

                                           99           98
                                         ----         ----
Notes                                    $354         $ 75
Accounts                                  297          215
Income taxes                                6            6
Other                                      82           68
Total receivables                         739          364
Allowance for credit losses               (43)         (24)
                                         ----         ----
Total                                    $696         $340
                                         ====         ====

NOTES: The company provides loans to early-stage high technology  privately held
companies in networking, communications, software and Internet based industries.
The company's loans are generally  structured as equipment loans or subordinated
loans.  Subordinated loans totaled $250 million and $33 million at September 30,
1999 and  1998,  respectively.  Interest  income  on notes  is  recorded  in the
statement  of earnings as direct  financing  income for  equipment  loans and as
other revenue for subordinated loans.

    The amount of each loan varies,  but generally does not exceed $5.0 million.
The loans bear fixed interest rates with coupons  currently ranging from 8.0% to
13% per annum. In addition,  loan processing fees typically ranging from 1.5% to
2% of the principal  amount of the loan may be paid at loan closing.  As part of
the loan  transaction,  the  company  receives  warrants  to  purchase an equity
interest in the borrower at a nominal exercise price. The amount of the warrants
received and the exercise  price varies based upon  borrower-specific  valuation
factors.

Loans provide current income from interest and fees.

    Contractual  maturities of total notes receivables as of September 30, 1999,
were as follows:  2000- $137 million;  2001- $155  million;  2002- $108 million;
2003 and thereafter- $16 million.  Actual cash flows will vary from  contractual
maturities due to prepayments and charge-offs.

ALLOWANCE:  The allowance for credit loss includes  management's 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,  1999,
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 9
INCOME TAXES

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

(IN MILLIONS)

                              99         98         97
                            ----       ----       ----
United States               $ 12       $183       $163
Outside United States         63         57         48
                            ----       ----       ----
                            $ 75       $240       $211
                            ====       ====       ====

    Cumulative  unremitted  earnings  of foreign  operations  amounting  to $179
million after  foreign taxes at September 30, 1999,  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)

                                99        98        97
                              ----      ----      ----
Current:
  U.S. Federal                $ (3)     $ 28      $ 24
  U.S. state and local           3         2         7
  Outside United States         13        36         8
                              ----      ----      ----
                                13        66        39
                              ----      ----      ----
Deferred:
  U.S. Federal                   7        33        35
  U.S. state and local          (2)        9         2
  Outside United States          9       (21)        4
                                14        21        41
                              ----      ----      ----
    Total tax provision       $ 27      $ 87      $ 80
                              ====      ====      ====

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

                                99         98         97
                              ----       ----       ----
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                    .7        3.0        3.0
   Foreign income tax rate
     differential              2.8        2.0         .8
   Tax effect of foreign
     losses utilized          (2.2)      (4.0)      (2.9)
   Other, net                  (.3)         -        2.1
                              ----       ----       ----
                              36.0%      36.0%      38.0%
                              ====       ====       ====

                                      -47-
<PAGE>
Deferred  tax assets and  liabilities  at  September  30,  1999 and 1998 were as
follows:

(IN MILLIONS)

                                         99                   98
                                     ------               ------
Deferred tax assets (liabilities):
  Equity transactions                $  260               $  264
  Foreign loss carryforwards             13                   12
  U.S. net operating loss
    carryforwards                        68                   61
  AMT credit carryforwards              120                  123
  Deferred income                        44                   35
  Deferred expenses                     (20)                   5
  Other, net                            101                   82
                                     ------               ------
  Lease accounting                    (839)                (873)
  Other comprehensive income           (60)                    -
  Foreign                              (26)                 (16)
                                     ------               ------
  Gross deferred tax liabilities      (339)                (307)
  Less: valuation allowance            (28)                 (12)
                                     ------               ------
Net deferred tax liabilities         $(367)               $(319)
                                     ======               ======

    For financial reporting purposes,  the company has approximately $28 million
of foreign net operating  loss  carryforwards,  most of which have no expiration
date. The company has recognized a valuation  allowance of $13 million to offset
this deferred tax asset.  During fiscal 1999, changes in the valuation allowance
included a decrease of $2 million  from  utilizing  foreign net  operating  loss
carryforwards, increases totalling $3 million from foreign exchange rate and tax
rate changes, and an increase of $15 million relating to Prism's  pre-acquisiton
net  operating  losses.  These losses are subject to certain  limitations  under
Section 382 of the Internal Revenue Code of 1986 as amended.

    At September 30, 1999, the company has available for U.S. Federal income tax
purposes, the following carryforwards (in millions):

Year scheduled to expire        Net operating loss
- ------------------------        ------------------
          2004                        $    2
          2005                             5
          2006                             3
          2007                            82
          2009                             3
          2012                            27
          2018                            54
                                      ------
                                      $  176
                                      ======

    For U.S.  Federal income tax purposes,  the company has  approximately  $120
million of  alternative  minimum tax ("AMT") 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 "Service") due to the expiration of the Statute of
Limitations.

    The company and the Service have tentatively reached a settlement  agreement
for fiscal years  1989-1995.  The Service is currently  completing their Revenue
Agent's  Report for these  years.  It is  anticipated  that the company  will be
assessed  approximately $8 million of tax plus interest thereon.  As a result of
the above  mentioned  settlement,  amended federal income tax returns for fiscal
years 1996, 1997, and 1998 will be filed requesting  refunds of approximately $9
million.  Additionally,  the company has requested  interest  netting which will
substantially reduce any cash payment of tax and interest.

     The Service is  expected to commence a routine  income tax audit for fiscal
years 1996,  1997,  and 1998 during fiscal year 2000. The company also undergoes
audits by foreign, state and local tax jurisdictions.  As of September 30, 1999,
no material assessments have been made by these tax authorities.

NOTE 10
EQUITY SECURITIES

The  company  invests in equity  instruments  of  privately  held  companies  in
networking,  communications,  software, Internet-based and other industries. For
equity instruments, which are non-quoted investments, the company's policy is to
regularly review the assumptions  underlying the operating  performance and cash
flow  forecasts in assessing the carrying  values.  The company  identifies  and
records  impairment  losses on equity  securities when events and  circumstances
indicate  that such assets might be impaired.  During 1999 and 1998,  certain of
these   investments  in  privately  held  companies  became   available-for-sale
securities when the investees completed initial public offerings.

    Equity securities, which are included in Other Assets, include the following
as of September 30:

(IN MILLIONS)

                                       99       98
                                     ----     ----

Available-for-sale-securities:
  Cost                               $ 49      $45
  Unrealized gain                     152        -
  Market value                        201       45
Equity instruments (at cost
  less valuation adjustments)          51       35
                                     ----     ----
  Carrying value                     $252      $80
                                     ====     ====

                                      -48-
<PAGE>
    Realized gains or losses are recorded upon disposition of investments  based
upon the difference between the proceeds and the cost basis determined using the
specific  identification method. All other changes in the valuation of portfolio
investments   are  included  as  changes  in  the  unrealized   appreciation  or
depreciation  of  investments  in  the  accumulated  comprehensive  income.  Net
realized  gains from the sales of equity  investments  were $1 million in fiscal
1999 and 1998 and $10  million in fiscal  1997.  Gross  realized  gains from the
sales of equity  securities were $9 million in fiscal 1999, $3 million in fiscal
1998, and $15 million in fiscal 1997.

    The company  records the proceeds  received from the sale or  liquidation of
warrants  received in conjunction  with its lease or other  financings as income
when received.  These proceeds were $75 million,  $14 million and $13 million in
fiscal 1999, 1998 and 1997, respectively.

NOTE 11
PREFERRED STOCK

There are 100,000,000  authorized shares of preferred stock - $.10 par value, of
which none were  outstanding  at  September  30,  1999.  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 and $8 million,  respectively in fiscal
1998, and 1997.

    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 1999.

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 12
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.  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 and diluted earnings per share  calculations was
as follows (in thousands):
                                             YEARS ENDED SEPTEMBER 30,
                                            99                98             97
                                      --------           -------        --------
Average shares issued                  222,454           220,910        218,907
Average shares held in treasury       (70,376)           (69,663)       (71,859)
                                      --------           -------       --------
Basic shares outstanding               152,078           151,247        147,048
Stock options                            9,709            11,523         10,541
                                      --------           -------       --------
Diluted shares outstanding             161,787           162,770        157,589
                                      ========           =======       ========

    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, 1999, 1998 and 1997.

    During  fiscal 1999 and 1998,  the company  entered into a series of forward
purchase agreements on its common stock. These agreements can be settled, at the
option of the  company,  by paying  cash for the  forward  purchase  amount  and
receiving the underlying  shares of common stock, or on a net basis in shares of
the company's stock.
                                      -49-
<PAGE>

    Information on these forward agreements is as follows:

(IN MILLIONS EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>

                                                       1999                                  1998
                                         ------------------------------     ---------------------------------
                                                                Average                               Average
                                                          forward price                         forward price
                                         Amount   Shares      per share     Amount     Shares       per share
                                         ------   ------  -------------     ------     ------   -------------
<S>                                        <C>         <C>       <C>           <C>          <C>       <C>
Agreements in place at September 30        $ 61        3         $20.41        $16          1         $ 13.74
Settlements during fiscal year               59        4          16.26         33          4            9.31

</TABLE>

    In June 1997, FASB issued  Statement of Financial  Accounting  Standards No.
130-   Reporting   Comprehensive   Income,   which  requires   presentation   of
comprehensive  earnings (net earnings (loss) plus all changes in net assets from
non-owner sources) and its components in the financial statements.

    Components of other comprehensive earnings (loss) consists of the following:

(IN MILLIONS)

                                 99        98        97
                              -----     -----     -----
Foreign currency
  translation adjustments     $ (21)    $   7     $ (25)
Change in net unrealized
  gains and losses on
  marketable securities         152         -         -
Income tax                      (60)        -         -
Other comprehensive
  income/(loss)                  71         7       (25)
Net earnings                     48       153       131
                              -----     -----     -----
Total comprehensive income    $ 119     $ 160     $ 106
                              =====     =====     =====


NOTE 13
EMPLOYEE BENEFIT 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 9,450  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)

                                       99       98
                                    -----    -----
Net earnings
 -to common stockholders
 -As reported                       $  48    $ 151
  Pro forma                            42      147
Earnings per common share:
  As reported-basic                 $ .32    $ .99
  Pro forma-basic                     .27      .97
  As reported-diluted                 .30      .93
  Pro forma-diluted                   .26      .90


    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  1999 and 1998,  respectively:  dividend  yield of 1.0% for all
years;  expected  volatility  of 40 percent and 32 percent;  risk free  interest
rates of 5.26% and 6.07%; and expected lives of five years.

                                      -50-
<PAGE>

    Additional information on shares subject to options is as follows:

(IN THOUSANDS EXCEPT WEIGHTED-
AVERAGE EXERCISE PRICE)
<TABLE>
<CAPTION>
                                                     99                        98                         97
                                          ---------------------      --------------------       ---------------------
                                                      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 .....      17,983    $     7          19,185    $     6          19,096    $     5
Granted ..............................       5,001         15           3,274         13           5,282          9
Exercised ............................      (5,198)         7          (3,953)         5          (4,288)         4
Forfeited ............................        (809)         9            (523)         7            (905)         6
                                            ------    -------          ------    -------          ------    -------
Outstanding at the end of year .......      16,977    $    10          17,983    $     7          19,185    $     6
                                            ======    =======          ======    =======          ======    =======
Options exercisable at year-end ......      11,930    $     8          12,858    $     6          12,578    $     5
                                            ======    =======          ======    =======          ======    =======
Weighted-average fair value of options
    granted during the year ..........      $ 5.46                     $ 4.72                     $ 2.89
                                            ======                     ======                     ======
</TABLE>

    The following table summarizes  information about stock options  outstanding
at September 30, 1999 (number of shares in thousands):
<TABLE>
<CAPTION>
                                             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 6                            4,960             4.0 years          $  4          4,753          $  6
$6 to 10                           5,381             6.5 years             8          5,097             8
$10 to 16                          4,554             8.0 years            14          1,424            13
$16 to 30                          2,082             8.0 years            18            656            17
                                  ------             ---------          ----         ------          ----
                                  16,977             6.5 years          $ 10         11,930          $  8
                                  ======             =========          ====         ======          ====
</TABLE>

NOTE 14
FAIR VALUE OF FINANCIAL INSTRUMENTS

The estimated fair value of the company's financial instruments are as follows:
(IN MILLIONS)
<TABLE>
<CAPTION>

                                                                 99                    98
                                                        --------------------  -------------------
                                                        Carrying              Carrying
                                                          amount  Fair value    amount  Fair value
                                                        --------  ----------  --------  ----------
<S>                                                    <C>       <C>         <C>       <C>
Assets:
Cash and cash equivalents ...........................   $   387   $   387    $    63    $    63
Equity securities ...................................       252       252         80         80
Notes receivable including noncurrent portion .......       354       354         75         75
Liabilities:
Notes payable and commercial paper ..................       820       820      1,121      1,121
Term notes, senior notes and discounted lease rentals     4,751     4,681      3,914      3,729
Off-balance sheet financial instruments:
Interest rate swap agreements .......................        --         5         --          2
Cross-currency interest rate swap agreements ........        --        (6)        --          4
Forwards and futures ................................        --         6         --         (3)
</TABLE>

                                      -51-
<PAGE>

Fair values were determined as follows:

    The  carrying  amounts  of cash  and cash  equivalents,  notes  payable  and
commercial paper  approximates fair value because of the short-term  maturity of
these instruments.

    Equity instruments are based on quoted market prices for  available-for-sale
securities,  and,  for  non-quoted  equity  instruments,  based on the  lower of
management's  estimates  of fair  value or cost.  The  company's  investment  in
warrants of public companies were valued at the bid quotation.

    Notes  receivable are estimated by  discounting  future cash flows using the
current  rates at which  similar  loans would be made to borrowers  with similar
business profiles.

    The fair value of term notes,  senior notes and discounted lease rentals 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.

    Off-balance  sheet financial  instruments were estimated by obtaining quotes
from brokers.

NOTE 15
QUARTERLY FINANCIAL DATA (UNAUDITED)

Summarized  quarterly  financial  data for the fiscal years ended  September 30,
1999 and 1998, is as follows (in millions except for per share amounts):

<TABLE>
<CAPTION>
                                                                         QUARTER ENDED
                                               ------------------------------------------------------------------
                                                December 31,        March 31,         June 30,     September 30,
                                               -------------    ---------------    --------------  --------------
                                                  98      97       99        98        99      98      99      98
                                               -----   -----    -----     -----    ------   -----   -----   -----
<S>                                           <C>     <C>      <C>       <C>      <C>      <C>     <C>     <C>
Total revenue                                  $ 921   $ 744    $ 952     $ 777    $1,302   $ 817   $ 984   $ 904
Net earnings (loss) to common stockholders     $  38   $  34    $ (56)    $  37    $   36   $  40   $  30   $  40
Net earnings (loss) per common share-diluted   $ .24   $ .21    $(.37)    $ .23    $  .22   $ .24   $ .19   $ .25
</TABLE>

    In  accordance  with  Statement  of  Financial   Accounting   Standards  No.
128-Earnings  Per Share,  no potential  common  shares (the assumed  exercise of
stock  options) are included in the  computation of any diluted per share amount
when a loss exists.

NOTE 16
INDUSTRY SEGMENT AND OPERATIONS BY GEOGRAPHIC AREAS

The company adopted SFAS No. 131,  "Disclosures  about Segments of an Enterprise
and  Related  Information"  in fiscal  1999 which  changes  the way the  company
reports information about its operating  segments.  The information for 1998 and
1997 has been restated from the prior year's presentation in order to conform to
the 1999 presentation.

    The company's  operations are conducted  through its principal office in the
Chicago area and approximately one hundred offices in North America,  Europe and
the Pacific Rim.  Coordination of the business units is accomplished through the
Office of the President,  which is responsible  for overall  corporate  control,
coordination  and  strategic  planning,   regional  reporting   structures  that
coordinate  marketing and support efforts across business units, and through the
home office with centralized budgeting and shared services. In Europe, the local
subsidiaries report directly to one European home office,  which in turn reports
to the Office of the President.

LEASING: This segment provides leasing, asset management,  equipment remarketing
and equipment  refurbishment  services.  The principal  markets for this segment
include  North  America,  Europe and the Pacific Rim.  Customers  include  major
multi-national corporations,  independent and national or state-owned companies,
"Fortune  500"  corporations  or  companies of a similar size as well as smaller
organizations.

                                      -53-
<PAGE>
TECHNOLOGY  SERVICES:  This segment  consists of four  business  units--Business
Continuity, Professional Services, Network Management and IT CAP Solutions--that
provide  platform  based  hotsite  recovery,  mobile,  workarea  and trade floor
recovery,  continuity and recovery  planning  services  (services that emphasize
data  availability  across  data  centers,  networks  and work  areas),  network
assessment,  design,  implementation  and professional  management  services and
services  designed to help  companies  plan,  manage,  and  accomplish  their IT
initiatives  through  increased  control  and  predictability  of  spending  and
infrastructure  to a broad range of industries.  The principal  markets for this
segment include all major  manufacturing and financial services regions of North
America and Europe.

VENTURES:  Ventures is a leading provider of venture debt and venture leasing to
emerging technology companies. The existing venture debt and equity portfolio is
diversified across many sectors, including communications, networking, Internet,
life sciences,  computer hardware & semiconductors  and computer  services.  The
principal  markets for this segment are the high-tech  regions in California and
Massachusetts.

PRISM  COMMUNICATION  SERVICES:  The company  finalized the acquisition of Prism
during the quarter  ended March 31, 1999.  Prism is building  out a  high-speed,
always-on  digital  network,  which will  provide  customers  with  leading-edge
connectivity.  Prism  markets its  services to  enterprise  customers to provide
employees with  high-speed  remote access to their Local Area Network to improve
employee  productivity  and reduce  operating  costs, and to consumer end users.
Prism's  services are provided over standard  copper  telephone  lines at speeds
significantly faster that the speed available through a 56.6 Kilobits per second
modem.  Prism  introduced its services in the New York City area in January 1999
and has subsequently expanded its build out plans to New Jersey and Canada.

    The  accounting  policies of the  reportable  segments are the same as those
described in Note 1 of Notes to Consolidated  Financial Statements.  The company
evaluates the  performance of its operating  segments  based on earnings  before
income  taxes.  Intersegment  sales are not  significant.  Summarized  financial
information  concerning  the  company's  reportable  segments  is  shown  in the
following table.

(IN MILLIONS)

                               Leasing  Services   Ventures   Prism   Total
                              --------  --------   --------   -----   -----
1999
Revenues ....................   $3,407    $  522   $  229   $    1    $4,159
Segment profit (loss) .......      (12)       52       71      (36)       75
Total assets ................    6,358       479      846      124     7,807
Capital expenditures ........    2,748       151      490       91     3,480
Depreciation and amortization    1,860        50       88        6     2,004

1998
Revenues ....................   $2,696    $  433   $  114   $  --     $3,243
Segment profit ..............      140        71       29      --        240
Total assets ................    6,403       379      281      --      7,063
Capital expenditures ........    2,920        87      173      --      3,180
Depreciation and amortization    1,711        84       60      --      1,855

1997
Revenues ....................   $2,370    $  354   $   95   $  --     $2,819
Segment profit ..............      128        58       25      --        211
Total assets ................    5,841       308      201      --      6,350
Capital expenditures ........    2,867        61      120      --      3,048
Depreciation and amortization    1,459        92       43      --      1,594


    The following  table  presents  revenue by geographic  location based on the
location of the company's local office:
(IN MILLIONS)

                                  99           98           97
                              ------       ------       ------
North America                 $3,254       $2,584       $2,249
Europe                           628          592          537
Pacific Rim                      277           67           33
                              ------       ------       ------
Total                         $4,159       $3,243       $2,819
                              ======       ======       ======

    The following  table presents  total assets by geographic  location based on
the location of the asset:

(IN MILLIONS)

                                 99           98           97
                             ------       ------       ------
North America                $6,272       $5,556       $5,334
Europe                        1,029        1,181          852
Pacific Rim                     506          326          164
                             ------       ------       ------
Total                        $7,807       $7,063       $6,350
                             ======       ======       ======

                                      -53-
<PAGE>

INDEPENDENT AUDITORS' REPORT

THE  STOCKHOLDERS  AND BOARD OF  DIRECTORS,  COMDISCO,  INC We have  audited the
accompanying  consolidated balance sheets of Comdisco,  Inc. and subsidiaries as
of  September  30, 1999 and 1998,  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,  1999.  These  consolidated  financial
statements   are  the   responsibility   of  the   company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

    We conducted  our audits in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

    In our opinion,  the  consolidated  financial  statements  referred to above
present fairly, in all material  respects,  the financial  position of Comdisco,
Inc. and  subsidiaries  at September 30, 1999 and 1998, and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended  September  30, 1999 in  conformity  with  generally  accepted  accounting
principles.


/s/ KPMG LLP

Chicago, Illinois
November 2, 1999

                                      -54-





                     AMENDMENT NO. 2 TO THE COMDISCO, INC.
                 1995 LONG-TERM STOCK OWNERSHIP INCENTIVE PLAN
                          DATED AS OF NOVEMBER 3, 1999

         The Board of Directors of Comdisco, Inc. hereby amends and modifies the
Comdisco,  Inc. 1995 Long-Term  Stock  Ownership  Incentive Plan (the "Plan") in
accordance  with  the  authority  granted  under  Section  25 of the  Plan.  The
Effective Date of this Amendment shall be as of November 3, 1999.

1.       Section 8 shall be revised to read as follows:

"8.NON-TRANSFERABILITY. Except for  those  assignments and transfers  that are
   approved by the Committee,  or as otherwise may be provided by the Committee,
   each Award  (other than  Restricted  Stock)  granted  hereunder  shall not be
   assignable  or  transferable  other than by will or the laws of  descent  and
   distribution;  provided, however, that a Grantee may (a) designate in writing
   a beneficiary  to exercise  his/her  Award after the Grantee's  death and (b)
   transfer an option (other than an Incentive Stock Option), Stock Appreciation
   Right or Performance  Unit to a revocable,  inter vivos trust as to which the
   Grantee is both the settlor  and  trustee,  and (c)  transfer an Award for no
   consideration  to  any of  the  following  permissible  transferees  (each  a
   "Permissible  Transferee"):  (w) any  member of the  Immediate  Family of the
   Grantee to whom such Award was granted,  (x) any trust solely for the benefit
   of the  Grantee  and  members  of the  Grantee's  Immediate  Family,  (y) any
   partnership or limited  liability  company whose only partners or members are
   the Grantee and members of the Grantee's  Immediate  Family, or (z) any other
   transferee approved by the Committee in advance of the transfer;  and further
   provided that: (i) the transfer of any Award shall not be effective on a date
   earlier than the date on which the Award is first exercisable as set forth in
   this Plan; (ii) any Permitted Transferee to whom an Award is transferred by a
   Grantee  shall not be  entitled  to  transfer  the  Award,  other than to the
   Grantee or by will or the laws of  descent  and  distribution;  and (iii) the
   Permitted  Transferee shall remain subject to all of the terms and conditions
   applicable to such Award prior to such transfer. For purposes of this Section
   8,  "Immediate  Family"  means,  with respect to a particular  Grantee,  such
   Grantee's spouse, children, stepchildren, grandchildren parents, stepparents,
   grandparents,    siblings,    mother-in-law,    father-in-law,    son-in-law,
   daughter-in-law,   brother-in-law,   and  sister-in-law,  and  shall  include
   relationships  arising from legal  adoption.  Each share of Restricted  Stock
   shall be  nontransferable  until such share  becomes  nonforfeitable  and the
   Restricted Period, if any, lapses."

2. Section 14 shall be revised to add the following sentence:

   "In the event of a  termination  of  employment  other  than for  Cause,  the
   Committee  in its  discretion  may extend the  period of time  following  the
   Grantee's  termination  of  employment  that  an  Award  could  otherwise  be
   exercised  to permit the exercise of any  unexercised  portion of an Award to
   the  extent  such  Award  was  exercisable  on  the  date  of  the  Grantee's
   termination of employment; provided however, that in no event may the term of
   any  Award  expire  or be  exercisable  more  than 15 years  (ten  years  for
   Incentive Stock Options) after the Grant Date of such Award."


<PAGE>


                             AMENDMENT NO. 1 TO THE
           COMDISCO, INC.1989 NON-EMPLOYEE DIRECTORS STOCK OPTION PLAN
                          DATED AS OF NOVEMBER 3, 1999


The Board of  Directors  of  Comdisco,  Inc.  hereby  amends  and  modifies  the
Comdisco,  Inc. 1989  Non-Employee  Directors  Stock Option Plan (the "Plan") in
accordance  with  the  authority  granted  under  Section  10 of the  Plan.  The
Effective Date of this Amendment shall be as of November 3, 1999.

1.       Section 8 shall be amended by revising the first sentence of that
         section to read as follows:

         "Except for those  transfers that are approved by the Board,  or as may
         otherwise be provided by the Board,  options are not transferable other
         than by will or by the laws of  descent or  distribution,  and during a
         Director's  lifetime  are  exercisable  only  by  the  Director  or the
         Director's guardian or legal representative;  provided, however, that a
         Director may (a) designate in writing a beneficiary to exercise his/her
         option  after  the  Director's  death and (b)  transfer  an option to a
         revocable,  inter  vivos  trust as to which  the  Director  is both the
         settlor and trustee, and (c) transfer an option for no consideration to
         any of the  following  permissible  transferees  (each  a  "Permissible
         Transferee"): (w) any member of the Immediate Family of the Director to
         whom such option was  granted,  (x) any trust solely for the benefit of
         the Director and members of the Director 's Immediate  Family,  (y) any
         partnership or limited liability company whose only partners or members
         are the Director and members of the  Director 's Immediate  Family,  or
         (z) any  other  transferee  approved  by the  Board in  advance  of the
         transfer;  and further  provided  that:  (i) the transfer of any option
         shall not be  effective  on a date  earlier  than the date on which the
         option  is  first  exercisable  as set  forth  in this  plan;  (ii) any
         Permitted  Transferee  to whom an option is  transferred  by a Director
         shall  not be  entitled  to  transfer  the  option,  other  than to the
         Director or by will or the laws of descent and distribution;  and (iii)
         the Permitted  Transferee  shall remain subject to all of the terms and
         conditions  applicable  to such  option  prior  to such  transfer.  For
         purposes of this Section 8, "Immediate Family" means, with respect to a
         particular Director, such Director 's spouse,  children,  stepchildren,
         grandchildren    parents,    stepparents,    grandparents,    siblings,
         mother-in-law,      father-in-law,     son-in-law,     daughter-in-law,
         brother-in-law,  and  sister-in-law,  and shall  include  relationships
         arising from legal adoption."



<PAGE>


                             AMENDMENT NO. 1 TO THE
                      COMDISCO, INC. 1981 STOCK OPTION PLAN
                          DATED AS OF NOVEMBER 3, 1999

The Board of  Directors  of  Comdisco,  Inc.  hereby  amends  and  modifies  the
Comdisco,  Inc.  1981 Stock  Option  Plan (the  "Plan") in  accordance  with the
authority  granted  under  Section 11 of the Plan.  The  Effective  Date of this
Amendment shall be as of November 3, 1999.

1.       Section 9 shall be amended by adding the following sentence immediately
         before the last sentence in that section:

         "Notwithstanding  the  foregoing  provisions  of this Section 9, if the
         participant's  employment  with the Company  terminates  for any reason
         other than for cause,  the Committee in its  discretion  may extend the
         period of time  following the  participant's  termination of employment
         that an option  could  otherwise be exercised to permit the exercise of
         any  unexercised  portion  of an option to the extent  such  option was
         exercisable   on  the  date  of  the   participant's   termination   of
         employment."

2.       Section 10 shall be amended by revising the first sentence of that 3
         section to read as follows:

         "Except for those  transfers  that are approved by the  Committee or as
         may   otherwise  be  provided  by  the   Committee,   options  are  not
         transferable  other  than  by  will  or  by  the  laws  of  descent  or
         distribution,  and during a participant's lifetime are exercisable only
         by  the   participant   or  the   participant's   guardian   or   legal
         representative; provided, however, that a participant may (a) designate
         in  writing  a  beneficiary  to  exercise   his/her  option  after  the
         participant's  death and (b) transfer an option to a  revocable,  inter
         vivos  trust as to  which  the  participant  is both  the  settlor  and
         trustee,  and (c) transfer an option for no consideration to any of the
         following  permissible  transferees (each a "Permissible  Transferee"):
         (w) any member of the Immediate  Family of the participant to whom such
         option  was  granted,  (x) any  trust  solely  for the  benefit  of the
         participant and members of the participant 's Immediate Family, (y) any
         partnership or limited liability company whose only partners or members
         are the participant and members of the participant 's Immediate Family,
         or (z) any other transferee approved by the Committee in advance of the
         transfer;  and further  provided  that:  (i) the transfer of any option
         shall not be  effective  on a date  earlier  than the date on which the
         option  is  first  exercisable  as set  forth  in this  plan;  (ii) any
         Permitted  Transferee to whom an option is transferred by a participant
         shall  not be  entitled  to  transfer  the  option,  other  than to the
         participant  or by will or the laws of descent  and  distribution;  and
         (iii) the Permitted Transferee shall remain subject to all of the terms
         and conditions  applicable to such option prior to such  transfer.  For
         purposes of this Section 10, "Immediate  Family" means, with respect to
         a  particular  participant,   such  participant  's  spouse,  children,
         stepchildren,   grandchildren   parents,   stepparents,   grandparents,
         siblings, mother-in-law,  father-in-law,  son-in-law,  daughter-in-law,
         brother-in-law,  and  sister-in-law,  and shall  include  relationships
         arising from legal adoption."




<PAGE>


                             AMENDMENT NO. 1 TO THE
                      COMDISCO, INC. 1987 STOCK OPTION PLAN
                          DATED AS OF NOVEMBER 3, 1999

The Board of  Directors  of  Comdisco,  Inc.  hereby  amends  and  modifies  the
Comdisco,  Inc.  1987 Stock  Option  Plan (the  "Plan") in  accordance  with the
authority  granted  under  Section 11 of the Plan.  The  Effective  Date of this
Amendment shall be as of November 3, 1999.

1.       Section 9 shall be amended by adding the following sentence immediately
         before the last sentence in that section:

         "Notwithstanding  the  foregoing  provisions  of this Section 9, if the
         participant's  employment  with the Company  terminates  for any reason
         other than for cause,  the Committee in its  discretion  may extend the
         period of time  following the  participant's  termination of employment
         that an option  could  otherwise  be exercise to permit the exercise of
         any  unexercised  portion  of an option to the extent  such  option was
         exercisable   on  the  date  of  the   participant's   termination   of
         employment."

2.       Section 10 shall be amended by revising the first sentence of that
         section to read as follows:

         "Except for those  transfers  that are approved by the  Committee or as
         may   otherwise  be  provided  by  the   Committee,   options  are  not
         transferable  other  than  by  will  or  by  the  laws  of  descent  or
         distribution,  and during a participant's lifetime are exercisable only
         by  the   participant   or  the   participant's   guardian   or   legal
         representative; provided, however, that a participant may (a) designate
         in  writing  a  beneficiary  to  exercise   his/her  option  after  the
         participant's  death and (b) transfer an option to a  revocable,  inter
         vivos  trust as to  which  the  participant  is both  the  settlor  and
         trustee,  and (c) transfer an option for no consideration to any of the
         following  permissible  transferees (each a "Permissible  Transferee"):
         (w) any member of the Immediate  Family of the participant to whom such
         option  was  granted,  (x) any  trust  solely  for the  benefit  of the
         participant and members of the participant 's Immediate Family, (y) any
         partnership or limited liability company whose only partners or members
         are the participant and members of the participant 's Immediate Family,
         or (z) any other transferee approved by the Committee in advance of the
         transfer;  and further  provided  that:  (i) the transfer of any option
         shall not be  effective  on a date  earlier  than the date on which the
         option  is  first  exercisable  as set  forth  in this  plan;  (ii) any
         Permitted  Transferee to whom an option is transferred by a participant
         shall  not be  entitled  to  transfer  the  option,  other  than to the
         participant  or by will or the laws of descent  and  distribution;  and
         (iii) the Permitted Transferee shall remain subject to all of the terms
         and conditions  applicable to such option prior to such  transfer.  For
         purposes of this Section 10, "Immediate  Family" means, with respect to
         a  particular  participant,   such  participant  's  spouse,  children,
         stepchildren,   grandchildren   parents,   stepparents,   grandparents,
         siblings, mother-in-law,  father-in-law,  son-in-law,  daughter-in-law,
         brother-in-law,  and  sister-in-law,  and shall  include  relationships
         arising from legal adoption."




<PAGE>


                             AMENDMENT NO. 1 TO THE
                      COMDISCO, INC. 1991 STOCK OPTION PLAN
                          DATED AS OF NOVEMBER 3, 1999


The Board of  Directors  of  Comdisco,  Inc.  hereby  amends  and  modifies  the
Comdisco,  Inc.  1991 Stock  Option  Plan (the  "Plan") in  accordance  with the
authority  granted  under  Section 11 of the Plan.  The  Effective  Date of this
Amendment shall be as of November 3, 1999.

1.       Section 9 shall be amended by adding the following sentence immediately
         before the last sentence in that section:

         "Notwithstanding  the  foregoing  provisions  of this Section 9, if the
         participant's  employment  with the Company  terminates  for any reason
         other than for cause,  the Committee in its  discretion  may extend the
         period of time  following the  participant's  termination of employment
         that an option  could  otherwise  be exercise to permit the exercise of
         any  unexercised  portion  of an option to the extent  such  option was
         exercisable   on  the  date  of  the   participant's   termination   of
         employment."

2.       Section 10 shall be amended by revising the first sentence of that
         section to read as follows:

         "Except for those  transfers  that are approved by the  Committee or as
         may   otherwise  be  provided  by  the   Committee,   options  are  not
         transferable  other  than  by  will  or  by  the  laws  of  descent  or
         distribution,  and during a participant's lifetime are exercisable only
         by  the   participant   or  the   participant's   guardian   or   legal
         representative; provided, however, that a participant may (a) designate
         in  writing  a  beneficiary  to  exercise   his/her  option  after  the
         participant's  death and (b) transfer an option to a  revocable,  inter
         vivos  trust as to  which  the  participant  is both  the  settlor  and
         trustee,  and (c) transfer an option for no consideration to any of the
         following  permissible  transferees (each a "Permissible  Transferee"):
         (w) any member of the Immediate  Family of the participant to whom such
         option  was  granted,  (x) any  trust  solely  for the  benefit  of the
         participant and members of the participant 's Immediate Family, (y) any
         partnership or limited liability company whose only partners or members
         are the participant and members of the participant 's Immediate Family,
         or (z) any other transferee approved by the Committee in advance of the
         transfer;  and further  provided  that:  (i) the transfer of any option
         shall not be  effective  on a date  earlier  than the date on which the
         option  is  first  exercisable  as set  forth  in this  plan;  (ii) any
         Permitted  Transferee to whom an option is transferred by a participant
         shall  not be  entitled  to  transfer  the  option,  other  than to the
         participant  or by will or the laws of descent  and  distribution;  and
         (iii) the Permitted Transferee shall remain subject to all of the terms
         and conditions  applicable to such option prior to such  transfer.  For
         purposes of this Section 10, "Immediate  Family" means, with respect to
         a  particular  participant,   such  participant  's  spouse,  children,
         stepchildren,   grandchildren   parents,   stepparents,   grandparents,
         siblings, mother-in-law,  father-in-law,  son-in-law,  daughter-in-law,
         brother-in-law,  and  sister-in-law,  and shall  include  relationships
         arising from legal adoption. "



<PAGE>


                             AMENDMENT NO. 1 TO THE
          COMDISCO, INC. 1992 LONG-TERM STOCK OWNERSHIP INCENTIVE PLAN
                          DATED AS OF NOVEMBER 3, 1999


         The Board of Directors of Comdisco, Inc. hereby amends and modifies the
Comdisco,  Inc. 1992 Long-Term  Stock  Ownership  Incentive Plan (the "Plan") in
accordance  with  the  authority  granted  under  Section  25 of the  Plan.  The
Effective Date of this Amendment shall be as of November 3, 1999.

1.       Section 8 shall be amended by revising the first sentence of that
         section to read as follows:

"8.NON-TRANSFERABILITY.  Except for those assignments and transfers that are
   approved by the Committee,  or as otherwise may be provided by the Committee,
   each Award  (other than  Restricted  Stock)  granted  hereunder  shall not be
   assignable  or  transferable  other than by will or the laws of  descent  and
   distribution;  provided, however, that a Grantee may (a) designate in writing
   a beneficiary  to exercise  his/her  Award after the Grantee's  death and (b)
   transfer an option (other than an Incentive Stock Option), Stock Appreciation
   Right or Performance  Unit to a revocable,  inter vivos trust as to which the
   Grantee is both (the  settlor and  trustee,  and (c) transfer an Award for no
   consideration  to  any of  the  following  permissible  transferees  (each  a
   "Permissible  Transferee"):  (w) any  member of the  Immediate  Family of the
   Grantee to whom such Award was granted,  (x) any trust solely for the benefit
   of the  Grantee  and  members  of the  Grantee's  Immediate  Family,  (y) any
   partnership or limited  liability  company whose only partners or members are
   the Grantee and members of the Grantee's  Immediate  Family, or (z) any other
   transferee approved by the Committee in advance of the transfer;  and further
   provided that: (i) the transfer of any Award shall not be effective on a date
   earlier than the date on which the Award is first exercisable as set forth in
   this plan; (ii) any Permitted Transferee to whom an Award is transferred by a
   Grantee  shall not be  entitled  to  transfer  the  Award,  other than to the
   Grantee or by will or the laws of  descent  and  distribution;  and (iii) the
   Permitted  Transferee shall remain subject to all of the terms and conditions
   applicable to such Award prior to such transfer. For purposes of this Section
   8,  "Immediate  Family"  means,  with respect to a particular  Grantee,  such
   Grantee's spouse, children, stepchildren, grandchildren parents, stepparents,
   grandparents,    siblings,    mother-in-law,    father-in-law,    son-in-law,
   daughter-in-law,   brother-in-law,   and  sister-in-law,  and  shall  include
   relationships  arising from legal  adoption.  Each share of Restricted  Stock
   shall be  nontransferable  until such share  becomes  nonforfeitable  and the
   Restricted Period, if any, lapses."

2. Section 14 shall be revised to add the following sentence:

         "In the event of a termination of employment  other than for Cause, the
         Committee in its discretion may extend the period of time following the
         Grantee's  termination of employment  that an Award could  otherwise be
         exercised to permit the exercise any unexercised portion of an Award to
         the extent  such  Award was  exercisable  on the date of the  Grantee's
         termination of employment;  provided however,  that in no event may the
         term of any Award  expire  or be  exercisable  more than 15 years  (ten
         years for Incentive Stock Options) after the Grant Date of such Award."


<PAGE>


                             AMENDMENT NO. 1 TO THE
          COMDISCO, INC. 1996 OUTSIDE DIRECTOR DEFERRED FEE OPTION PLAN
                          DATED AS OF NOVEMBER 3, 1999

The Board of  Directors  of  Comdisco,  Inc.  hereby  amends  and  modifies  the
Comdisco,  Inc. 1996 Outside  Director  Deferred Fee Option Plan (the "Plan") in
accordance  with  the  authority  granted  under  Section  13 of the  Plan.  The
Effective Date of this Amendment shall be as of November 3, 1999.

1.       Section 10 shall be amended by revising the first sentence of that
         section to read as follows:

         "Except for those  transfers  that are approved by the Director  Option
         Committee,  or as otherwise  provided by the Director Option Committee,
         the options granted under this Plan are not transferable except by will
         or by the laws of descent and distribution;  provided,  however, that a
         Participant  may (a)  designate  in writing a  beneficiary  to exercise
         his/her option after the Participant's death and (b) transfer an option
         to a revocable,  inter vivos trust as to which the  Participant is both
         the  settlor  and   trustee,   and  (c)   transfer  an  option  for  no
         consideration to any of the following  permissible  transferees (each a
         "Permissible  Transferee"):  (w) any member of the Immediate  Family of
         the  Participant to whom such option was granted,  (x) any trust solely
         for the benefit of the  Participant  and members of the  Participant 's
         Immediate  Family,  (y) any  partnership or limited  liability  company
         whose only partners or members are the  Participant  and members of the
         Participant 's Immediate Family,  or (z) any other transferee  approved
         by the  Director  Option  Committee  in  advance of the  transfer;  and
         further  provided  that:  (i) the  transfer of any option  shall not be
         effective  on a date earlier than the date on which the option is first
         exercisable as set forth in this plan; (ii) any Permitted Transferee to
         whom an option is transferred by a Participant shall not be entitled to
         transfer the option,  other than to the  Participant  or by will or the
         laws of descent and  distribution;  and (iii) the Permitted  Transferee
         shall remain subject to all of the terms and  conditions  applicable to
         such option  prior to such  transfer.  For purposes of this Section 10,
         "Immediate  Family"  means,  with respect to a particular  Participant,
         such  Participant  's  spouse,  children,  stepchildren,  grandchildren
         parents,   stepparents,    grandparents,    siblings,    mother-in-law,
         father-in-law,   son-in-law,   daughter-in-law,   brother-in-law,   and
         sister-in-law,  and shall  include  relationships  arising  from  legal
         adoption. "





              COMDISCO EXECUTIVE OFFICER COMPENSATION AND BENEFITS


Summary Compensation Table

     This table shows the  compensation  paid to (i)Nicholas  K. Pontikes,   our
President  and  Chief  Executive  Officer,   (ii) our  four  other  most  highly
compensated  executive  officers  serving on  September 30,  1999 and (iii) Jack
Slevin,  who  served as our  Chairman  and  Chief  Executive  Officer  until his
resignation,  effective in January, 1999. 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
                                                           -------------------------------------------------
  Name and Principal     Year      Salary        Bonus       Securities         Long-         All Other
       Position                                              Underlying         Term       Compensation<F1>
                                                               Options        Incentive
                                                              (shares)         Payouts
- ------------------------------------------------------------------------------------------------------------
<S>                      <C>    <C>           <C>           <C>               <C>            <C>

Nicholas K. Pontikes     1999   $450,000      $  81,250      150,000          $170,129       $  5,896
President and Chief      1998    325,000        325,000      687,210(b)        349,350          6,909
Executive Officer        1997    277,917        278,200       26,700           478,000         14,111

Thomas Flohr             1999    300,000        300,000      120,000           150,971              0
Senior Vice President    1998    300,000        227,000      323,530(b)           0                 0
                         1997    300,000        300,000       21,400              0                 0

John Kenning             1999    267,000        133,500       39,600           226,485          5,896
Executive Vice           1998    267,000        267,000      195,020(b)           0             6,909
President                1997    268,808        286,200       24,970              0            14,111

William N. Pontikes      1999    255,000         63,750       24,000           265,129          5,896
Executive Vice           1998    230,000        230,000      240,710(b)        339,350          6,909
President
                         1997    220,000        268,200       26,700           473,000         14,111

John J. Vosicky          1999    260,000         65,000       18,000           290,129          5,896
Executive Vice           1998    240,000        215,000      101,700(b)        359,350          6,909
President
& Chief Financial        1997    240,000        218,200       26,700           483,000         14,411
Officer

Jack Slevin              1999    206,250              0      240,000              0             5,896
                         1998    550,000        475,000      306,220(b)        764,350          6,909
                         1997    550,000        444,000       58,850           831,000         14,111

- ------------------------------------------------------------------------------------------------------------
<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).

<F2>  Amounts  reflect  options  granted  pursuant  to  Comdisco's   Shared
Investment Plan (the "SIP") on Sunday,  February 1, 1998 with a one-day term and
an exercise  price based on the closing price of the New York Stock  Exchange on
Friday, January 30, 1998. The options were exercised on the date of grant by the
named executive.  Due to the one-day term of the option,  there was no potential
realizable value for the option term. Under the terms of the voluntary plan, the
participants took out personal full-recourse loans to fund their exercise of the
options to purchase common stock at the January 30, 1998 closing price of $17.25
per  share.  The  loans  borrowed  from a  commercial  bank,  are  the  personal
obligation of the  participants.  Comdisco has agreed to guarantee  repayment to
the bank in the  event  of a  default  by a  participant.  Pursuant  to the SIP,
Comdisco  received  approximately  $109  million  in cash  from 106  members  of
Comdisco's  senior  management  team who  collectively  purchased over 6 million
shares of common stock.

</FN>
</TABLE>

<PAGE>


Option Grants in Last Fiscal Year

<TABLE>
<CAPTION>

     This table presents additional  information concerning the options shown in
the Summary Compensation Table for fiscal year 1999.

- -----------------------------------------------------------------------------------------------------------------
                                          Individual Grants                     Potential Realizable Value at
                                                                                Assumed Annual Rates of Stock
                                                                                Price Appreciation for Option
                                                                                            Term
                                                                               ----------------------------------
- -----------------------------------------------------------------------------------------------------------------
         Name          Number of Securities  % of Total  Exercise   Expiration   0%        5%           10%
                        Underlying Options/   Options /   or Base      Date
                           SARs Granted         SARs       Price
                                (#)          Granted to   ($/Sh)
                                              Employees
                                              in Fiscal
                                                1999
- -----------------------------------------------------------------------------------------------------------------
  <S>                        <C>                    <C>     <C>         <C>         <C>  <C>          <C>
  Nicholas K. Pontikes       150,000<F1>            7.43    $14.5625    10/01/08    -0-  $1,373,742   $3,481,331
  Thomas Flohr               120,000<F1>            5.94    $14.5625    10/01/08    -0-  $1,098,993   $2,785,065
  John C. Kenning             39,600<F1>            1.96    $14.5625    10/01/08    -0-  $  362,668   $  919,071
  William N. Pontikes         24,000<F1>            1.19    $14.5625    10/01/08    -0-  $  219,799   $  557,013
  John J. Vosicky             18,000<F1>             .89    $14.5625    10/01/08    -0-  $  164,849   $  417,760
  Jack Slevin                 60,000<F1>            2.97    $14.5625    10/01/08    -0-  $  549,497   $1,392,532

- -----------------------------------------------------------------------------------------------------------------
<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>

     We have included  amounts under the columns labeled "5%" and "10%" pursuant
to certain rules promulgated by the Securities and Exchange Commission and those
amounts are not intended to forecast future  appreciation,  if any, in the price
of the our 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 our 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.

Aggregated Option Exercises in Last Fiscal Year and Fiscal Year End Value

     This  table  contains  information  with  respect  to the  named  executive
officers  concerning  the  exercise  of  options  during  the  fiscal  1999  and
unexercised options held as of the end of fiscal 1999.
<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------------------
                              Number of      Value       Total Number of Shares      Total Value of Unexercised,
                               Shares                    Underlying Unexercised       in-the-Money Options Held
                              Acquired                       Options Held at            at September 30, 1999<F1>
                                 On                        September 30, 1999
                                                      -------------------------------------------------------------
           Name               Exercise     Realized    Exercisable   Unexercisable   Exercisable    Unexercisable
- -------------------------------------------------------------------------------------------------------------------
   <S>                        <C>         <C>            <C>            <C>          <C>            <C>
   Nicholas K. Pontikes          -0-          -0-         487,009       227,927       5,964,015      1,125,160
   Thomas Flohr                  -0-          -0-         746,725       214,835       8,507,341        924,466
   John C. Kenning             53,842     1,162,978       208,550       164,936       1,968,322      1,346,843
   William N. Pontikes           -0-         -0-          244,983        81,705       2,528,685        499,492
   John J. Vosicky             34,286       874,893       379,148        57,472       4,813,915        307,429
   Jack Slevin<F2>            950,000    16,013,536       400,774       123,926       5,823,115        756,811
- -------------------------------------------------------------------------------------------------------------------
<FN>
<F1>    Based on the closing price of our common stock, $19.3125, on September 30, 1999.

<F2>    Mr. Slevin resigned as Chief Executive Officer, President and Chairman of the Board on January 11, 1999.
</FN>

</TABLE>

<PAGE>

Long Term Incentive Plan ("LTIP") Awards

     This table  provides  information  on the  Performance  Unit Awards granted
during the fiscal year ended  September 30, 1999 under our 1995 Long-Term  Stock
Ownership Incentive Plan to the named executive officers.
<TABLE>
<CAPTION>

- ---------------------------------- ----------- ------------------------- ---------------------------------------
                                                                              Estimated Future Payouts under
                                                                               Non-Stock Price-Based Plans<F1>
- ----------------------------------- ----------- ------------------------- ---------------------------------------
- ----------------------------------- ----------- ------------------------- ------------- ------------ ------------
Name                                  Number      Performance or Other     Threshold      Target       Maximum
                                     Of Units   Period Until Maturation
                                                       or Payout
- ----------------------------------- ----------- ------------------------- ------------- ------------ ------------
<S>                                   <C>          <C>                    <C>           <C>             <C>
Nicholas K. Pontikes                  300          September 30, 2001     $150,000      $300,000        $900,000
Thomas Flohr                          133          September 30, 2001       66,500        133,000        399,000
John C. Kenning                       167          September 30, 2001       83,000        166,000        498,000
William N. Pontikes                   183          September 30, 2001       91,500        183,000        549,000
John J. Vosicky                       183          September 30, 2001       91,500        183,000        549,000
- ----------------------------------- ----------- ------------------------- ------------- ------------ ------------
<FN>
<F1>      The target performance objective is that our total shareholder return,
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, 1998 through
September 30, 2001. 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>

<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%

Prism Communication Services, Inc.                            Delaware                                  96.50%

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.


                                      -49-


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

Comdisco 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%




                                      -50-

                                                           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%

                                      -51-
</TABLE>


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







[KPMG LLP Letterhead]




                                                                   Exhibit 23.01
                        Consent of KPMG 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.  333-65535  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,
Registration Statement No. 333-50001 on Form S-8, and Registration Statement No.
333-87725 on Form S-3 of Comdisco,  Inc. of our reports dated  November 2, 1999,
relating to the consolidated  balance sheets of Comdisco,  Inc. and subsidiaries
as of September  30, 1999 and 1998 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, 1999, and the related   schedule,  which
reports  appear,  or are  incorporated  by reference,  in the September 30, 1999
annual report on Form 10-K of Comdisco, Inc.

/s/ KPMG LLP

Chicago, Illinois
DECEMBER 21, 1999

                                      -46-

                                                                  Exhibit 23.02








                               Consent of KPMG LLP


The Board of Directors
Comdisco, Inc:

We consent to the inclusion of our report dated  December 2, 1999,  with respect
to the balance sheets of Comdisco Ventures, a division of Comdisco,  Inc., as of
September 30, 1999 and 1998, and the related statements of earnings and division
equity,  and cash  flows for each of the years in the  three-year  period  ended
September 30, 1999, which report appears in Exhibit 99.02 of the Comdisco,  Inc.
Annual Report on Form 10-K for the year ended September 30, 1999.


/s/ KPMG LLP




Chicago, Illinois
December 22, 1999
                                      -47-




                                                                   Exhibit 23.03








                               Consent of KPMG LLP


The Stockholders
Prism Communication Services, Inc.:

We consent to the inclusion of our report dated November 22, 1999,  with respect
to the consolidated  balance sheets of Prism Communications  Services,  Inc. and
subsidiaries as of September 30, 1998 (Predecessor) and 1999 (Successor) and the
related  consolidated  statements of operations,  stockholder's  equity and cash
flows for the period from  November 6, 1997  (inception)  to September  30, 1998
(Predecessor),   the  period  from   October  1,  1998  to  February   26,  1999
(Predecessor)  and the period  from  February  27,  1999 to  September  30, 1999
(Successor),  which report appears in Exhibit 99.03 of the Comdisco, Inc. Annual
Report on Form 10-K for the year ended September 30, 1999.


/s/ KPMG LLP



New York, New York
December 22, 1999
                                      -48-


THE FOLLOWING IS FOR  INFORMATIONAL  PURPOSES  ONLY.  THESE  STATEMENTS  ARE NOT
INCORPORATED  BY REFERENCE IN THIS OR ANY OTHER FILING WITH THE  SECURITIES  AND
EXCHANGE  COMMISSION.  THESE  STATEMENTS  SHOULD BE READ IN CONJUNCTION WITH THE
COMDISCO,  INC.  CONSOLIDATED  FINANCIAL  STATEMENTS  AND  THIS  INFORMATION  IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.

     INDEPENDENT AUDITORS' REPORT

     The Stockholders and Board of Directors
     Comdisco, Inc.:

     We have audited the  accompanying  balance  sheets of Comdisco  Ventures (a
     division of  Comdisco,  Inc.) as of  September  30, 1999 and 1998,  and the
     related statements of earnings and division equity, and cash flows for each
     of the years in the  three-year  period ended  September  30,  1999.  These
     financial  statements  are the  responsibility  of the  Comdisco  Ventures'
     management.  Our responsibility is to express an opinion on these financial
     statements based on our audits.

     We  conducted  our audits in  accordance  with  general  accepted  auditing
     standards.  Those  standards  require that we plan and perform the audit to
     obtain reasonable assurance about whether the financial statements are free
     of material  misstatement.  An audit includes  examining,  on a test basis,
     evidence   supporting   the  amounts  and   disclosures  in  the  financial
     statements. An audit also includes assessing the accounting principles used
     and  significant  estimates made by  management,  as well as evaluating the
     overall  financial  statement  presentation.  We  believe  that our  audits
     provide a reasonable basis for our opinion.

     As described in note 1 to the financial statements,  Comdisco Ventures is a
     division of  Comdisco,  Inc.;  accordingly,  the  financial  statements  of
     Comdisco  Ventures should be read in conjunction with the audited financial
     statements of Comdisco, Inc.

     In our opinion,  the financial statements referred to above present fairly,
     in all material  respects,  the financial  position of Comdisco Ventures at
     September 30, 1999 and 1998, and the results of its operations and its cash
     flows for each of the years in the  three-year  period ended  September 30,
     1999 in conformity with generally accepted accounting principles.

     /s/  KPMG LLP

     Chicago, Illinois
     December 2, 1999


<PAGE>

COMDISCO VENTURES
Balance Sheets
September 30, 1999 and 1998
(in thousands)
<TABLE>
<CAPTION>




                                                                          1999            1998
                                                                       -------         -------
<S>                                                                    <C>             <C>
ASSETS
     Equity securities............................................    $197,335        $ 16,995
     Receivables, net.............................................     341,061          66,425
     Inventory of equipment.......................................       1,762           1,120
     Leased assets:
          Direct financing and sales-type.........................       5,106           7,344
          Operating (net of accumulated depreciation).............     283,241         182,403
               Net leased assets..................................     288,347         189,747
     Other assets.................................................      17,069           6,956
                                                                      --------        --------
                                                                      $845,574        $281,243
                                                                      ========        ========


LIABILITIES AND DIVISION EQUITY
     Inter-group loan............................................     $533,297        $189,281
     Accounts payable............................................          329             561
     Deferred income taxes.......................................       72,265           4,116
     Other liabilities...........................................       40,034          16,205
                                                                      --------        --------
                                                                       645,925         210,163

     Division equity.............................................      199,649          71,080
                                                                      --------        --------
                                                                      $845,574        $281,243
                                                                      ========        ========



See accompanying notes to financial statements.
</TABLE>



<PAGE>


COMDISCO VENTURES
Statements of Earnings and Division Equity
Years ended September 30, 1999, 1998, and 1997
(in thousands)
<TABLE>




                                                              1999          1998          1997
                                                           -------       -------       -------
<S>                                                        <C>            <C>           <C>
Revenue:
    Leasing:
      Operating.......................................    $116,678      $ 83,147      $ 61,544
      Direct financing................................       1,389         1,073         2,771
      Sales-type......................................         336           866         4,305
                                                           -------       -------       -------
            Total leasing.............................     118,403        85,086        68,620

    Sales.............................................       6,142         7,136         6,942
    Interest income on notes..........................      22,580         6,655         3,139
    Warrant sale proceeds and capital gains...........      80,731        14,938        16,435
    Other.............................................         683           483           195
                                                           -------       -------       -------
            Total revenue.............................     228,539       114,298        95,331
                                                           -------       -------       -------

Cost and expenses:
    Leasing:
      Operating.......................................      87,860        59,884        42,740
      Sales-type......................................         254           479         3,615
                                                           -------       -------        ------
            Total leasing.............................      88,114        60,363        46,355

    Sales.............................................       4,460         3,980         4,423
    Selling, general, and administrative..............      18,166         5,793         5,436
    Interest..........................................      23,373        10,835         7,670
    Bad debt expense..................................      23,200         4,786         6,250
                                                           -------       -------        ------
            Total costs and expenses..................     157,313        85,757        70,134
                                                           -------       -------        ------

            Earnings before income taxes..............      71,226        28,541        25,197
Income taxes..........................................      28,402        11,381        10,047
                                                           -------       -------        ------
            Net earnings..............................    $ 42,824      $ 17,160      $ 15,150
                                                           =======       =======        ======

Division equity at beginning of year..................    $ 71,080      $ 53,920      $ 38,770

Comprehensive income:
    Net earnings......................................      42,824        17,160        15,150
    Other comprehensive income
      unrealized gains, net of tax....................      85,745            --            --
            Total comprehensive income................     128,569        17,160        15,150
                                                           -------       -------        ------
Division equity at end of year........................    $199,649      $ 71,080      $ 53,920
                                                           =======       =======       =======


See accompanying notes to financial statements.
</TABLE>



<PAGE>

COMDISCO VENTURES
Statements of Cash Flows
Years ended September 30, 1999, 1998, and 1997
(in thousands)
<TABLE>
<CAPTION>




                                                               1999            1998            1997
                                                             -------         ------          ------
<S>                                                          <C>             <C>             <C>
Cash flows from operating activities:
    Operating lease and other leasing receipts..........    $117,504        $ 91,632        $ 80,051
    Leasing costs, primarily rentals....................         (90)         (1,269)           (111)
    Sales...............................................       6,671           7,220           6,104
    Cost of sales.......................................        (113)           (980)           (423)
    Warrant proceeds....................................      80,731          14,938          16,435
    Promissory note receipts............................      66,912          32,685          15,753
    Other revenue.......................................      15,231           6,883           3,334
    Selling, general, and administrative expenses.......      (7,546)         (6,794)         (5,435)
                                                            --------        --------        --------
          Net cash provided by operating activities.....     279,300         144,315         115,708
                                                            --------        --------        --------

Cash flows from investing activities:
    Equipment purchased for leasing.....................    (205,624)       (114,188)        (91,297)
    Purchase of property and equipment..................        (324)           (140)           (249)
    Equity investments..................................     (39,641)         (7,945)         (4,294)
    Issuance of promissory notes........................    (323,876)        (57,213)        (34,319)
    Other...............................................      (5,558)          2,366          16,273
                                                             --------        --------        --------
          Net cash used in investing activities.........    (575,023)       (177,120)       (113,886)
                                                             --------        --------        --------

Cash flows from financing activities:
    Net change in inter-group loans.....................     295,723          32,931          (1,948)
    Principal payments on nonrecourse debt..............          --            (126)            126
                                                             --------        --------        --------
          Net cash provided by financing activities.....     295,723          32,805           (1,822)
                                                             --------        --------        --------
          Net increase in cash and
            cash equivalents............................          --              --              --

Cash and cash equivalents at beginning of period........          --              --              --
                                                             --------        --------        --------
Cash and cash equivalents at end of period..............    $     --        $     --        $     --
                                                             ========        ========        ========
</TABLE>



<PAGE>
COMDISCO VENTURES
Statements of Cash Flows, Continued
Years ended September 30, 1999, 1998 and 1997
(in thousands)
<TABLE>
<CAPTION>





                                                                      1999            1998            1997
                                                                   -------         -------         -------
<S>                                                                <C>             <C>             <C>

Reconciliation of net earnings to net cash
    provided by operating activities -- net earnings...........   $ 42,824        $ 17,160        $ 15,150
Adjustments to reconcile net earnings to
    net cash provided by operating activities:
      Leasing costs, primarily depreciation and amortization...     88,024          59,094          46,244
      Leasing revenue..........................................      2,238           6,231          11,425
      Principal portion of notes receivable....................     44,332          26,030          12,614
      Cost of sales............................................      4,347           3,000           4,000
      Selling, general, and administrative expenses............     33,820           3,785           6,251
      Income taxes.............................................     28,402          11,381          10,047
      Interest.................................................     23,373          10,835           7,670
      Other -- net.............................................     11,940           6,799           2,307
                                                                   -------         -------         -------
 Net cash provided by operating activities.....................   $279,300        $144,315        $115,708
                                                                   =======         =======         =======


See accompanying notes to financial statements.
</TABLE>



<PAGE>



                               COMDISCO VENTURES
                         Notes to Financial Statements
                       September 30, 1999, 1998, and 1997
                                 (in thousands)


(1)       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

          NATURE OF OPERATIONS

          Formed in  1987  as  a  division of Comdisco, Inc., Comdisco  Ventures
          ("Ventures") provides a wide variety of financing  products to venture
          capital-backed start-up companies.  These include equipment leases and
          loans, subordinated debt, receivables financing, and equity financing.
          Its principal market is North America.

          Ventures'  cash  activity is reflected  through the  inter-group  loan
          account.  Interest  expense on suc loan  account,  which  amounted  to
          $23,373,  $10,835,  and $7,670 in the years ended  September 30, 1999,
          1998, and 1997,  respectively,  is included in interest expense in the
          accompanying financial statements.

          Ventures is allocated  certain shared services and support  activities
          of Comdisco,  Inc.,  consisting of, among other things,  financial and
          accounting services,  information system services, certain selling and
          marketing activities, executive management, human resources, corporate
          finance,  legal,  and corporate  planning  activities.  Such allocated
          expenses  amounted to $3,000 during the year ended  September 30, 1999
          and $1,000 in both of the years  ended  September  30,  1998 and 1997.
          Ventures was allocated  such expenses  based on use and other criteria
          which management believes is reasonable.

          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.

          INCOME TAXES

          Ventures is included in the consolidated  Federal and state income tax
          returns of Comdisco,  Inc.  Income tax expense has been computed as if
          Ventures  filed  its own  income  tax  returns.  Related  current  tax
          liabilities are settled through the inter-group loan account.

          Ventures  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 note 4 and 5 of Notes to Financial Statements for a description of
          lease  accounting  policies,  lease revenue  recognition,  and related
          costs.

          INVENTORY OF EQUIPMENT

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

          FURNITURE AND EQUIPMENT

          Furniture  and equipment is carried at cost and is  depreciated  using
          the  straight-line  method  over  the  estimated  useful  lives of the
          related  assets  ranging  from  three  to five  years.  Furniture  and
          equipment is included as a component of other assets.

          INVESTMENTS IN EQUITY SECURITIES

          Ventures  determines  the  appropriate  classification  of  marketable
          securities at the time of purchase and reevaluates such designation at
          each  balance  sheet  date.   Marketable   securities   classified  as
          available-for-sale  are carried at fair value,  based on quoted market
          prices,  net of market value discount to reflect any  restrictions  on
          transferability,  with  unrealized  gains  and  losses  reported  as a
          component of division equity. Equity investments for which there is no
          readily  determinable  fair  value  are  carried  at  cost,  less  any
          appropriate valuation allowance.

          WARRANTS

          Ventures'  investments  in warrants  (received in connection  with its
          lease or other  financings)  are  initially  recorded at zero cost and
          carried in the financial statements as follows:

          o   Warrants   that   meet  the   criteria   for   classification   as
          available-for-sale  are carried at fair value  based on quoted  market
          prices with  unrealized  gains and losses  excluded  from earnings and
          reported in other comprehensive income.

          o  Warrants  that do not meet the  criteria  for  classification  as a
          marketable security are carried at zero value.

          The proceeds  received  from the sale or  liquidation  are recorded as
          earnings when received.


<PAGE>


(2)       EQUITY SECURITIES

          Ventures invests in equity instruments of privately-held  companies in
          networking,   communications,   software,  Internet-based,  and  other
          industries. For equity instruments,  which are non-quoted investments,
          Ventures' policy is to regularly review the assumptions underlying the
          operating  performance  and  cash  flow  forecasts  in  assessing  the
          carrying values.  Ventures identifies and records impairment losses on
          equity  securities  when events and  circumstances  indicate that such
          assets  might be  impaired.  During  1999 and 1998,  certain  of these
          investments  in  privately-held  companies  became  available-for-sale
          securities when the investees completed initial public offerings.

          Equity securities include the following as of September 30:
<TABLE>
<CAPTION>

                                                                            1999             1998
                                                                         -------          -------
          <S>                                                            <C>               <C>
          Available-for-sale securities:
            Cost......................................................  $  7,735         $  3,390
            Unrealized gain...........................................   142,612               --
                                                                        --------         --------
                   Market value.......................................   150,347            3,390
          Equity instruments (at cost less valuation adjustments).....    46,988           13,605
                                                                        --------         --------
                   Carrying value.....................................  $197,335         $ 16,995
                                                                        ========         ========
</TABLE>


          Realized gains or losses are recorded upon  disposition of investments
          based upon the  difference  between  the  proceeds  and the cost basis
          determined using the specific identification method. All other changes
          in the valuation of portfolio  investments  are included as changes in
          the  unrealized  appreciation  or  depreciation  of investments in the
          other  comprehensive  income.  Net  realized  gains  from the sales of
          equity  investments  were $5,161,  $1,396,  and $3,425 in fiscal 1999,
          1998, and 1997,  respectively.  Gross realized gains from the sales of
          equity  securities were $7,646 in fiscal 1999,  $2,084 in fiscal 1998,
          and $3,515 in fiscal 1997.

          Ventures records the proceeds received from the sale or liquidation of
          warrants received in conjunction with its lease or other financings as
          income when  received.  These  proceeds  were  $75,570,  $13,542,  and
          $13,010 in fiscal 1999, 1998, and 1997, respectively.




(3)       RECEIVABLES

          Receivables include the following at September 30:
<TABLE>
<CAPTION>


                                                                      1999             1998
                                                                  --------         --------
          <S>                                                    <C>              <C>
          Equipment loans......................................   $ 85,088          $31,311
          Subordinated loans...................................    249,565           32,521
          Receivable financing and other.......................      5,477               --
          Nonperforming loans..................................      2,975            1,487
                                                                  ---------         --------
                 Total notes receivable........................    343,105           65,319
          Accounts.............................................      7,148            3,325
          Other................................................      7,321            3,781
                                                                  ---------         --------
                 Total receivables.............................    357,574           72,425
          Allowance for credit losses..........................    (16,513)          (6,000)
                                                                  ---------         --------
                 Total.........................................   $341,061          $66,425
                                                                  =========         ========
</TABLE>


          Ventures provides loans to high technology  privately held   companies
          in  networking, communications,  software, Internet-based  industries,
          healthcare  and  other  industries.  Ventures'  loans  are   generally
          structured as equipment loans or subordinated loans.

          The amount of each loan  varies,  but  generally  does not exceed $5.0
          million.  The loans bear fixed interest  rates with coupons  currently
          ranging  from 8.0% to 13.0% per annum.  In addition,  loan  processing
          fees  typically  ranging  from .5% to 2.0% of the principal  amount of
          the loan may be paid at loan closing. As part of the loan transaction,
          Ventures  receives  warrants  to  purchase  an equity  interest in the
          borrower  at a nominal  exercise  price.  The  amount of the  warrants
          received  and the exercise  price varies based upon  borrower-specific
          valuation  factors.  Loans  provide  current  income from interest and
          fees.

          Contractual  maturities of total notes receivables as of September 30,
          1999  were  as  follows:  2000  -$130,000;  2001  -  $153,000;  2002 -
          $107,000;  2003 and thereafter - $13,000.  Actual cash flows will vary
          from contractual maturities due to prepayments and charge-offs.

          Changes  in the  allowance  for  credit  losses  (combined  notes  and
          accounts  receivables)  for  the  years  ended  September  30  were as
          follows:
<TABLE>
<CAPTION>

                                                     1999                1998               1997
                                                  --------             -------            -------
          <S>                                    <C>                 <C>                <C>
          Balance at beginning of year.......... $  6,000             $ 5,500            $    --
          Provision for credit losses...........   23,200               4,786              6,250
          Net credit losses.....................  (12,687)             (4,286)              (750)
                                                  --------             -------            -------
              Balance at end of year............ $ 16,513             $ 6,000            $ 5,500
                                                  ========             =======            =======
</TABLE>



<PAGE>


(4)       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

          o 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,  Ventures
          relies on  historical  experience by equipment  type and  manufacturer
          and, where available,  valuations by independent appraisers,  adjusted
          for known trends.  Ventures'  estimates are reviewed  continuously  to
          ensure  realization,  however the  amounts  Ventures  will  ultimately
          realize could differ from the estimated amounts.

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

          REVENUE, COSTS, AND EXPENSES

          o 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.

          o  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.

          o  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 Ventures'  estimate of the  equipment's  fair market
          value at lease  termination,  also commonly  referred to as "residual"
          value. In estimating the equipment's fair value at lease  termination,
          Ventures  relies  on  historical  experience  by  equipment  type  and
          manufacturer   and,   where   available,   valuations  by  independent
          appraisers,   adjusted  for  known  trends.  Ventures'  estimates  are
          reviewed  continuously  to ensure  realization,  however  the  amounts
          Ventures will ultimately realize could differ from the amounts assumed
          in determining  depreciation  on the equipment in the operating  lease
          portfolio at September 30, 1999.

          o Initial  direct  costs  related to  operating  and direct  financing
          leases,  including  salesperson's  commissions,  are  capitalized  and
          amortized over the lease term.


<PAGE>


(5)       LEASED ASSETS

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


                                                                   1999              1998
                                                                --------         --------
          <S>                                                    <C>            <C>
          Minimum lease payments receivable....................  $5,540         $7,876
          Estimated residual values............................     181            717
          Less: unearned revenue...............................    (615)        (1,249)
                                                                 ------         ------
                 Net investment in direct financing and
                   sales-type leases.........................    $5,106         $7,344
                                                                 ======         ======
</TABLE>


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

          The  following is a schedule of future  minimum  lease  payments to be
          received  under  direct  financing  and  sales-type  leases,  based on
          contractual terms in existence as of September 30, 1999:

                      YEARS ENDING              MINIMUM
                      SEPTEMBER 30,            PAYMENTS
                    ----------------           --------

                          2000                   $3,147
                          2001                    1,954
                          2002                      422
                          2003                       17
                          2004                       --
                                                 ------
                                                 $5,540
                                                 ======

          Operating leased assets include the following as of September 30:


                                                         1999              1998
                                                    ---------         ---------

          Operating leased assets.................  $ 432,862         $ 294,352
          Less: accumulated depreciation
             and amortization.....................   (149,621)         (111,949)
                                                    ---------         ---------
                  Net.............................  $ 283,241         $ 182,403
                                                    =========         =========



<PAGE>


          The following is a schedule of future  minimum  rental  payments to be
          received  under  operating  leases,  based  on  contractual  terms  in
          existence as of September 30, 1999:


                          YEARS ENDING                  MINIMUM
                          SEPTEMBER 30,                PAYMENTS
                         --------------               ----------

                              2000                      $129,127
                              2001                       109,085
                              2002                        66,515
                              2003                        10,565
                              2004                            --
                                                        --------
                                                        $315,292
                                                        ========

(6)       LEASE PORTFOLIO INFORMATION

          The size of Ventures'  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, 1999:

<TABLE>
<CAPTION>


                                                                             PROJECTED YEAR OF LEASE TERMINATION
                                                COST AT
          YEAR LEASE                             LEASE         --------------------------------------------------
          COMMENCED                          INCEPTION            2000             2001         2002         2003
          ------------------                 ---------         -------          -------      -------      -------
          <S>                                <C>             <C>                <C>         <C>           <C>
          1995 and prior                      $ 10,476         $10,156          $   320      $    --      $    --
          1996                                  39,838          38,168            1,393          277           --
          1997                                  77,909          45,338           31,636         461           474
          1998                                 113,881           3,942           40,899      64,608         4,532
          1999                                 204,202              13            9,325     115,465        79,399
                                              --------         -------          -------     --------      -------
                                              $446,306         $97,617          $83,573     $180,711      $84,405
                                              ========         =======          =======     ========      =======

</TABLE>

<PAGE>
<TABLE>
<CAPTION>


          The following  table  summarizes the estimated net book value at lease
          termination  for all leased assets recorded at September 30, 1999. The
          table  is  presented  by year  of  lease  commencement  and by year of
          projected lease termination:



                                      NET BOOK       PROJECTED YEAR OF LEASE TERMINATION
                                      VALUE AT
          YEAR LEASE                     LEASE      -------------------------------------
          COMMENCED                TERMINATION         2000      2001      2002      2003
        ------------------         -----------      -------   -------   -------    ------
             <S>                       <C>          <C>        <C>      <C>        <C>

             1996                      $ 3,625      $ 3,625    $   --   $    --    $   --
             1997                       10,306        6,421     3,885        --        --
             1998                       11,790          509     4,549     6,732        --
             1999                       24,209           --       636    13,710     9,863
                                        ------      -------    ------   -------    ------
                                       $49,930      $10,555    $9,070   $20,442    $9,863
                                       =======      =======    ======   =======    ======

</TABLE>


(7)       INCOME TAXES

          Ventures  is included in the  consolidated  U.S.  income tax return of
          Comdisco, Inc. In absence of a tax sharing agreement, Ventures records
          its income tax liabilities on a separate return basis.

          The  components  of  the  income  tax  provision   (benefit)   charged
          (credited) to operations were as follows:

<TABLE>
<CAPTION>


                                                       1999               1998               1997
                                                      ------             ------             -----
          <S>                                         <C>                <C>               <C>
          Current:
              U.S. Federal.......................    $13,899            $ 9,280           $ 4,776
              U.S. state and local...............      3,220              2,150             1,106
                                                      ------             ------            ------
                                                      17,119             11,430             5,882
                                                      ------             ------            ------

          Deferred:
              U.S. Federal.......................      9,161                (40)            3,382
              U.S. state and local...............      2,122                 (9)              783
                                                      ------             ------            ------
                                                      11,283                (49)            4,165
                                                      ------             ------            ------
                  Total tax provision............    $28,402            $11,381           $10,047
                                                      ======             ======            ======

</TABLE>




<PAGE>

<TABLE>
<CAPTION>


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

                                                                     1999                1998            1997
                                                                    ------             ------          ------
          <S>                                                         <C>              <C>              <C>

          U.S. Federal income tax rate                                35.0%             35.0%            35.0%
          Increase resulting from - state income taxes,
             net of U.S. Federal tax benefit                           4.9               4.9              4.9
                                                                     ------            -----            -----
                                                                      39.9%             39.9%            39.9%
                                                                     ======            =====            =====

          Deferred tax assets and  liabilities  at  September  30, 1999 and 1998
          were as follows:

                                                                                              1999              1998
                                                                                       ---------------   ---------------

          Deferred tax assets (liabilities):

              Investments                                                               $       3,504    $        3,504
              Accounts receivable                                                               1,968               848
              Lease accounting                                                                (18,420)          (11,858)
              Deferred income                                                                  (2,450)            3,390
              Accumulated other comprehensive income                                          (56,867)               --
                                                                                        --------------   ---------------
                  Gross deferred tax assets (liabilities)                                     (72,265)           (4,116)
              Less: valuation allowance                                                             --                --
                                                                                        --------------   ---------------
                  Net deferred tax assets (liabilities)                                 $     (72,265)   $       (4,116)
                                                                                        ==============   ===============

</TABLE>


(8)       COMMITMENTS

          Ventures  leases  office  spaces  under  operating  leases that expire
          periodically  through  February 29, 2004. Under the renewal options of
          the agreement,  Ventures may extend the lease terms.  Rent expense was
          $272,  $198, and $161 in fiscal 1999,  1998,  and 1997,  respectively.
          Minimum lease payments for the office spaces are as follows:

                                   YEARS ENDING SEPTEMBER          MINIMUM LEASE
                                             30,                     PAYMENTS
                                  --------------------------    --------------

                                  2000                          $    214
                                  2001                               218
                                  2000                                25
                                  2003                                25
                                  2004 and thereafter                 11
                                                                --------
                                                                $    493
                                                                ========



<PAGE>



(9)       FAIR VALUE OF FINANCIAL INSTRUMENTS

          The estimated fair value of the Ventures' financial instruments are as
          follows:
<TABLE>
<CAPTION>

                                                                     1999                             1998
                                                         ------------------------------  -------------------------------
                                                           CARRYING                         CARRYING
                                                            AMOUNT        FAIR VALUE         AMOUNT        FAIR VALUE
                                                         --------------  --------------  --------------- ---------------
        <S>                                                 <C>               <C>           <C>             <C>

        Assets:

            Equity securities                               $197,335          $197,335      $16,995         $16,995
            Notes receivable including
              noncurrent portion                             341,061           341,061       66,425          66,425


</TABLE>

          Fair values were determined as follows:

          o  Equity   instruments   are  based  on  quoted   market  prices  for
          available-for-sale securities, and, for non-quoted equity instruments,
          based on the lower of  management's  estimates  of fair value or cost.
          Ventures'  investment in warrants of public  companies  were valued at
          the bid quotation.

          o Notes  receivable  are  estimated by  discounting  future cash flows
          using  the  current  rates at  which  similar  loans  would be made to
          borrowers with similar business profiles.


(10)      COMPREHENSIVE INCOME

          Comprehensive  income  for  the  year  ended  September  30,  1999  is
          comprised as follows:

          Net income                                            $ 42,824
          Other comprehensive income:
              Unrealized gains on marketable
               equity securities                                 142,612
              Less income tax expense                             56,867
                                                                --------
          Total comprehensive income                            $128,569
                                                                ========






THE FOLLOWING IS FOR  INFORMATIONAL  PURPOSES  ONLY.  THESE  STATEMENTS  ARE NOT
INCORPORATED  BY REFERENCE IN THIS OR ANY OTHER FILING WITH THE  SECURITIES  AND
EXCHANGE  COMMISSION.  THESE  STATEMENTS  SHOULD BE READ IN CONJUNCTION WITH THE
COMDISCO,  INC.  CONSOLIDATED  FINANCIAL  STATEMENTS  AND  THIS  INFORMATION  IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.










PRISM COMMUNICATION SERVICES, INC.
AND SUBSIDIARIES

Consolidated Financial Statements
September 30, 1998 and 1999
With Independent Auditors' Report Thereon)


<PAGE>

                          INDEPENDENT AUDITORS' REPORT

The Stockholders
Prism Communication Services, Inc.:

We  have  audited  the  accompanying   consolidated   balance  sheets  of  Prism
Communication   Services,  Inc.  and  subsidiaries  as  of  September  30,  1998
(Predecessor)  and 1999 (Successor) and the related  consolidated  statements of
operations,  stockholders' equity and cash flows for the period from November 6,
1997 (inception) to September 30, 1998 (Predecessor), the period from October 1,
1998 to February 26, 1999 (Predecessor) and the period from February 27, 1999 to
September 30, 1999 (Successor).  These consolidated financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of Prism Communication
Services,  Inc. and subsidiaries as of September 30, 1998 (Predecessor) and 1999
(Successor)  and the  results of their  operations  and their cash flows for the
period from November 6, 1997  (inception)  to September 30, 1998  (Predecessor),
the period from  October 1, 1998 to  February  26,  1999  (Predecessor)  and the
period from  February 27, 1999 to September 30, 1999  (Successor)  in conformity
with generally accepted accounting principles.

As discussed in note 1 to the consolidated financial statements, on February 26,
1999,  Comdisco,  Inc.  acquired a controlling  interest in Prism  Communication
Services,  Inc. As a result of the change in control, the financial  information
for the period  after the change in control is  presented  on a  different  cost
basis than that for the period before the change in control and,  therefore,  is
not comparable.

/s/ KPMG LLP

November 22, 1999



<PAGE>

PRISM COMMUNICATION SERVICES, INC.
AND SUBSIDIARIES

Consolidated Balance Sheets
September 30, 1998 and 1999
($ in thousands)
<TABLE>
<CAPTION>

                                                                       1998         1999
                                                              -------------  -----------
                                                              (PREDECESSOR)  (SUCCESSOR)
<S>                                                           <C>            <C>
ASSETS
Current assets:
    Cash and cash equivalents ................................   $   2,126    $     902
    Accounts receivable, net .................................          19          361
    Prepaid expenses and other current assets ................         409          985
                                                                 ---------    ---------
                   Total current assets ......................       2,554        2,248
                                                                 ---------    ---------

Property, plant and equipment, net (note 3) ..................      10,030       63,394
Goodwill, net of accumulated amortization of $3,601 (note 1) .          --       58,070
Other assets .................................................         357        5,901
                                                                 ---------    ---------
                                                                 $  12,941    $ 129,613
                                                                 =========    =========


LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Accounts payable .........................................   $   2,258    $  16,690
    Accrued liabilities ......................................         152        5,812
    Equipment purchases payable ..............................       7,920        5,000
    Due to parent (note 9) ...................................          --       82,461
                                                                 ---------    ---------
                   Total current liabilities .................      10,330      109,963
                                                                 ---------    ---------

Stockholders' equity:
    Common stock, $0.01 par value.  Authorized 900,000 shares,
       issued and outstanding 340,000 shares in 1998
       and 446,111 shares in 1999 ............................           3            4
    Additional paid-in capital ...............................       7,359       54,650
    Accumulated deficit ......................................      (4,751)     (35,004)
                                                                 ---------    ---------
                   Total stockholders' equity ................       2,611       19,650
                                                                 ---------    ---------
                                                                 $  12,941    $ 129,613
                                                                 =========    =========


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

PRISM COMMUNICATION SERVICES, INC.
AND SUBSIDIARIES

Consolidated Statements of Operations

Period  from   November  6,  1997   (inception)   to
September  30,  1998,  period  from  October 1, 1998 to
February 26, 1999 and the period from
February 27, 1999 to September 30, 1999

($ in thousands)
<TABLE>

                                                        PERIOD FROM    PERIOD FROM    PERIOD FROM
                                                        NOVEMBER 6,     OCTOBER 1,   FEBRUARY 27,
                                                   1997 (INCEPTION)        1998 TO        1999 TO
                                                   TO SEPTEMBER 30,   FEBRUARY 26,  SEPTEMBER 30,
                                                               1998           1999           1999
                                                   ----------------  -------------  -------------
                                                     (PREDECESSOR)   (PREDECESSOR)   (SUCCESSOR)
<S>                                                <C>               <C>            <C>
Net sales and service revenues .................           $    22        $    56      $    671

Operating expenses:

    Cost of sales and services .................             1,515          2,511         8,496
    Selling, general and administrative expenses             6,063         18,238        19,035
    Stock based compensation expense ...........                --          6,664           718
    Depreciation and amortization ..............               105            439         5,633
                                                           -------       --------      --------
                   Total operating expenses ....             7,683         27,852        33,882
                                                           -------       --------      --------
                   Operating loss ..............            (7,661)       (27,796)      (33,211)

Interest income (expense), net .................                70             74        (1,793)
                                                           -------       --------      --------
                   Net loss ....................           $(7,591)      $(27,722)     $(35,004)
                                                           =======       ========      ========


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

PRISM COMMUNICATION SERVICES, INC.
AND SUBSIDIARIES

Consolidated Statements of Stockholders' Equity

Period  from   November  6,  1997   (inception)   to
September  30,  1998,  period  from  October 1, 1998 to
February 26, 1999 and the period from
February 27, 1999 to September 30, 1999

(Amounts in thousands)
<TABLE>

                                                                     ADDITIONAL           TOTAL
                                          SHARES   COMMON  PAID-IN  ACCUMULATED   STOCKHOLDERS'
                                     OUTSTANDING    STOCK  CAPITAL      DEFICIT          EQUITY
                                     -----------   ------  -------  -----------   -------------
<S>                                  <C>           <C>     <C>      <C>           <C>
(PREDECESSOR)

Balances at November 6, 1997 .....        --       $  --   $    --    $     --         $     --
Issuances of common stock ........       151           1     1,649          --            1,650
Issuances of common stock
    in consideration of
    services rendered ............        82           1       888          --              889
Reclass of LLC losses to
    additional paid-in capital ...        --          --     (2,840)      2,840              --
Issuance of common stock .........       100           1     7,499          --            7,500
Conversion of loan to equity .....         7          --        163         --              163
Net loss .........................        --          --        --      (7,591)          (7,591)
                                     -------      ------   -------    --------         --------
Balances at September 30, 1998 ...       340           3     7,359      (4,751)           2,611
Net loss from October 1, 1998 to
    February 26, 1999 ............      --           --        --      (27,722)         (27,722)
                                     -------      ------   -------    --------         --------
Balances at February 26, 1999 ....       340      $    3   $ 7,359    $(32,473)        $(25,111)


(SUCCESSOR)

Effect of acquisition of shares by
    Comdisco .....................        --         --     36,574      32,473          69,047
Conversion of preferred
    stock to common stock ........       100          1      9,999          --          10,000
Issuance of common stock .........         6         --        718          --             718
Net loss from February 27, 1999 to
    September 30, 1999 ...........        --         --         --     (35,004)        (35,004)
                                     -------    -------    -------    --------        --------
Balance at September 30, 1999 ....       446    $     4    $54,650    $(35,004)       $ 19,650
                                     =======    =======    =======    ========        ========


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

PRISM COMMUNICATION SERVICES, INC.
AND SUBSIDIARIES

Consolidated Statements of Cash Flows

Period from November 6, 1997 (inception) to September 30,  1998,
period from  October 1, 1998 to February 26, 1999 and the period from
February 27, 1999 to September 30, 1999

($ in thousands)
<TABLE>

                                                                 PERIOD FROM     PERIOD FROM     PERIOD FROM
                                                                 NOVEMBER 6,      OCTOBER 1,    FEBRUARY 27,
                                                            1997 (INCEPTION)         1998 TO         1999 TO
                                                            TO SEPTEMBER 30,    FEBRUARY 26,   SEPTEMBER 30,
                                                                        1998            1999            1999
                                                            ----------------   -------------   -------------
                                                              (PREDECESSOR)    (PREDECESSOR)    (SUCCESSOR)
<S>                                                         <C>                <C>             <C>
Cash flows from operating activities:

    Net loss ...............................................     $(7,591)         (27,722)        (35,004)
    Adjustments to reconcile net loss to net cash
       used in operating activities:
          Depreciation and amortization ....................         105              439           5,633
          Stock issued in consideration of services rendered         889               --              --
          Compensation expense .............................          --            6,664             718
          Increase in accounts receivable ..................         (19)              (9)           (333)
          (Increase) decrease in other current assets ......        (409)          (2,103)          1,527
          (Increase) decrease in other assets ..............        (347)             301          (5,845)
          Increase in accounts payable .....................       2,258            4,781           9,651
          Increase in accrued liabilities ..................         152            5,420             240
          Increase in due to parent ........................          --               14           4,392
                                                                 -------          -------         -------
                   Net cash used in operating activities ...      (4,962)         (12,215)        (19,021)
                                                                 -------          -------         -------

Cash flows from investing activities:

    Capital expenditures ...................................      (2,215)          (2,585)        (55,458)
    Purchase of investments ................................         (10)              --              --
                                                                 -------          -------         -------
                   Net cash used in investing activities ...      (2,225)          (2,585)        (55,458)
                                                                 -------          -------         -------

Cash flows from financing activities:

    Proceeds from issuances of common stock ................       9,150               --              --
    Proceeds from issuance of convertible redeemable
       preferred stock .....................................          --           10,000              --
    Proceeds from loans ....................................         663               --              --
    Payments under loan agreements .........................        (500)              --              --
    Proceeds from debt financing from parent ...............          --            6,000          72,055
                                                                 -------          -------         -------
                   Net cash provided by financing activities       9,313           16,000          72,055
                                                                 -------          -------         -------
                   Net increase in cash and cash equivalents       2,126            1,200          (2,424)
Cash and cash equivalents at beginning of period ...........          --            2,126           3,326
                                                                 -------          -------         -------
Cash and cash equivalents at end of period .................     $ 2,126            3,326             902
                                                                 =======          =======         =======

Noncash activities:

    Equipment supplier financing ...........................     $ 7,920          $    --         $    --
                                                                 =======          =======         =======
    Conversion of loan to equity ...........................     $   163          $    --         $    --
                                                                 =======          =======         =======


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





                       PRISM COMMUNICATION SERVICES, INC.
                                AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                           September 30, 1998 and 1999

               ($ in thousands except share and per share amounts)

                                  (Continued)
(1)    DESCRIPTION OF BUSINESS AND ACQUISITION BY COMDISCO INC.

       Prism Communication Services, Inc. (the "Company") (formerly ExtraCom LLC
       and Transwire  Communications,  LLC) was incorporated on November 6, 1997
       as a Delaware  corporation  for the purpose of providing  high speed data
       connectivity,  local and long  distance  voice and other  services over a
       communications  network using digital  subscriber line (DSL)  technology.
       The Company  began  offering  its services in the New York City market in
       February 1999.

       At  September  30,  1998,  Comdisco,  Inc.  ("Comdisco")  held an  equity
       interest  in the Company  which it acquired on June 11, 1998  through the
       purchase of 100,000  shares of common  stock for $7,500.  On February 26,
       1999,  Comdisco acquired the then remaining  outstanding  common stock of
       the Company by purchasing  240,000  shares of common stock and the rights
       to an additional  60,000 shares of common stock for $117.50 per share and
       for each right to a share for an aggregate purchase price of $35,250. The
       acquisition was accounted for as a step purchase transaction. As a result
       of the  acquisition  and change in  control,  the  financial  information
       subsequent to February 26, 1999 has been presented on the push down basis
       of  accounting  and is not  comparable  to periods  prior to February 26,
       1999.

       The total purchase price for the  acquisition was allocated to assets and
       liabilities as follows:

          Current assets                                            $     5,866
          Property, plant and equipment                                  12,774
          Goodwill                                                       61,671
          Other noncurrent assets                                            56
          Current liabilities                                           (26,431)
          Convertible redeemable preferred stock (see note 7)           (10,000)
                                                                    ------------
                                   Total purchase price             $    43,936
                                                                    ============

       All of the  purchase  price in excess of the fair value of net assets was
       allocated to goodwill.  The Company amortizes goodwill over a life of ten
       years.

       Currently, the Company's primary source of funding is Comdisco.  Comdisco
       has indicated  its intent to continue to provide the necessary  operating
       and capital  funding  until the earlier of the  completion of a public or
       private  offering that will provide the  necessary  operating and capital
       funding or January 1, 2001.


<PAGE>


(2)    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND PRACTICES

       (A)    PRINCIPLES OF CONSOLIDATION

              The accompanying  consolidated  financial  statements  include the
              transactions and balances of Prism  Communication  Services,  Inc.
              and its wholly owned  subsidiaries.  All significant  intercompany
              transactions and balances have been eliminated in consolidation.

       (B)    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  financial  statement  date,  as  well  as the
              reported  amounts of revenues  and expenses  during the  reporting
              period.   Actual  results  could  differ  from  those   estimates.
              Estimates  are used in  determining  the  allowance  for  doubtful
              accounts,  depreciation  and  amortization  and the recognition of
              deferred tax assets.

       (C)    REGULATORY RISKS AND UNCERTAINTIES

              The  regulatory  environment  in which  the  Company  operates  is
              undergoing  significant  change.  As  the  regulatory  environment
              evolves,  changes may occur which could  create  greater or unique
              competitive advantages for all or some of the Company's current or
              potential competitors,  or could make it easier for other entities
              to provide competitive services.

       (D)    CREDIT CONCENTRATIONS AND BUSINESS RISKS

              Most of the  Company's  customers are located in New York City. No
              single customer  represented  over 2.5% of the Company's  revenues
              from November 6, 1997  (inception)  through  September 30, 1998 or
              the Company's accounts receivable at September 30, 1998. No single
              customer  represented over 1% of the Company's revenues during the
              periods  ended  February  26,  1999 or  September  30, 1999 or the
              Company's accounts receivable at September 30, 1999.

              The Company is dependent on a small number of major  suppliers and
              service providers. One vendor supplies the Company with all of its
              telecommunications  switching  equipment,   software,  high  speed
              digital modems and line cards.

              The  Company is subject to  significant  risks and  uncertainties,
              including   competitive,   financial,   managerial,   operational,
              technological,  regulatory  and other  risks  faced by a  start-up
              company.


<PAGE>


       (E)    REVENUE RECOGNITION

              Revenue  is  recognized  in  the  period  services  are  provided.
              Payments received in advance of providing services are recorded as
              deferred  revenue  until the period such  services  are  provided.
              Installation  fees are  recognized  to the extent of  installation
              costs.  Installation  fees in excess of related costs are deferred
              and amortized over the lives of the related customer agreements.

       (F)    CASH AND CASH EQUIVALENTS

              The  Company  considers  all  highly  liquid  investments  with  a
              maturity of three months or less to be cash equivalents.

       (G)    PROPERTY, PLANT AND EQUIPMENT, NET

              Property,  plant and equipment are recorded at cost.  Depreciation
              of   property,   plant  and   equipment  is   calculated   on  the
              straight-line  method  over  the  estimated  useful  lives  of the
              assets.  Leasehold  improvements are amortized over the shorter of
              the  lease  term  or the  estimated  useful  life  of  the  asset.
              Maintenance  and  repairs  are  charged  to  expense in the period
              incurred,  and improvement  and betterments  which extend the life
              are  capitalized.  The  estimated  useful  lives of assets  are as
              follows:

                  Network, communication and customer
                     premise equipment                              1 to 7 years
                  Computers and software                            3 to 5 years
                  Leasehold improvements                5 to 10 years or life of
                                                            the lease if shorter
                  Furniture and fixtures and office equipment            5 years

              The  Company  capitalizes  costs  associated  with the  design and
              implementation of the Company's  network including  internally and
              externally developed software. Capitalized external software costs
              include  the  actual  costs to  purchase  existing  software  from
              vendors.  Capitalized  internal  software costs generally  include
              personnel costs incurred in the enhancement and  implementation of
              purchased software packages. For the periods from November 6, 1997
              (inception) to September 30, 1998, October 1, 1998 to February 26,
              1999 and February 27, 1999 to September  30, 1999,  $11,  $160 and
              $1,280, respectively, of internal software costs were capitalized.

              Customer premise equipment  consists of  communications  equipment
              that will be  installed  at customer  premises for the duration of
              their service agreement with the Company.


<PAGE>


       (H)    IMPAIRMENT  OF  LONG-LIVED  ASSETS  AND  LONG-LIVED  ASSETS  TO BE
              DISPOSED OF

              The Company accounts for long-lived  assets in accordance with the
              provisions of Statement of Financial  Accounting  Standards (SFAS)
              No. 121,  "Accounting for the Impairment of Long-Lived  Assets and
              for Long-Lived Assets to Be Disposed OF." This Statement  requires
              that  long-lived  assets and certain  identifiable  intangibles be
              reviewed   for   impairment   whenever   events  or   changes   in
              circumstances  indicate  that the carrying  amount of an asset may
              not be recoverable.  Recoverability  of assets to be held and used
              is measured by a comparison of the carrying  amount of an asset to
              future net cash flows  expected to be generated  by the asset.  If
              such assets are  considered to be impaired,  the  impairment to be
              recognized is measured by the amount by which the carrying  amount
              of the assets  exceeds the fair value of the assets.  Assets to be
              disposed of are  reported at the lower of the  carrying  amount of
              fair value less costs to sell.

       (I)    ADVERTISING COST

              Advertising  costs  consist of  advertising  production  costs and
              media  costs.   Advertising  production  costs  are  deferred  and
              recognized  in the period in which the  advertisement  first airs.
              Advertising media costs are expensed in the period incurred. As of
              September 30, 1999, deferred advertising production costs were $0.
              Advertising  expense  was $490,  $7,909 and $3,813 for the periods
              from November 6, 1997  (inception) to September 30, 1998,  October
              1, 1998 to February  26, 1999 and  February  27, 1999 to September
              30, 1999, respectively.

       (J)    INCOME TAXES

              From  November 6, 1997 to May 18, 1998,  the Company was a limited
              liability  corporation  (LLC).  As a LLC,  the Company did not pay
              Federal income taxes on its taxable income.  Instead,  the members
              were  liable for Federal  income  taxes on the  Company's  taxable
              income  during  this  period.  From May 19,  1998,  the Company is
              taxable  as a  C-Corporation  and  under  the  provisions  of  the
              Internal  Revenue Code, the Company  assumed the carrying basis in
              assets and  liabilities  of the LLC and became  liable for Federal
              income taxes. As a result, the accumulated  deficit for the period
              when the Company was a LLC was reclassified to paid-in-capital.

              As a result  of the  acquisition  described  in notes 1 and 7, the
              Company  will  be  included  in the  consolidated  tax  return  of
              Comdisco for periods  subsequent  to February  26, 1999.  There is
              presently  no tax  sharing  agreement  between  Comdisco  and  the
              Company. The Company accounts for income taxes using the liability
              method in accordance with SFAS No. 109 as if it were a stand alone
              entity.  Under this method,  current income tax expense or benefit
              represents  income taxes  expected to be payable or refundable for
              the current period. Deferred income tax assets and liabilities are
              established  for  both  the  impact  of  differences  between  the
              financial  reporting bases and tax bases of assets and liabilities
              and for the  expected  future tax  benefit to be derived  from tax
              credits and tax loss carryforwards. Deferred income tax expense or
              benefit


<PAGE>


              represents  the  change  during  the  reporting  period in the net
              deferred  income tax assets and  liabilities.  Deferred tax assets
              are  reduced by a  valuation  allowance  when,  in the  opinion of
              management, it is more likely than not that some portion or all of
              the deferred tax assets will not be realized.

       (K)    FAIR VALUE OF FINANCIAL INSTRUMENTS

              The  fair  value  of the  Company's  cash  and  cash  equivalents,
              accounts receivable,  accounts payable and debt approximates their
              respective carrying value due to their short maturity.

       (L)    COMPREHENSIVE INCOME

              In June 1998, the Financial Accounting Standards Board issued SFAS
              130,  "Reporting  Comprehensive  Income." SFAS 130 establishes the
              standards for reporting and presentation of  comprehensive  income
              and its  components  in a full set of  financial  statements.  The
              Company  has  no  components  of  comprehensive  loss;  therefore,
              comprehensive loss consists entirely of net loss.

       (M)    START-UP COSTS

              The  Company  accounts  for  start-up  costs  in  accordance  with
              Statement of Position 98-5 (SOP 98-5),  "Reporting on the Costs of
              Start-Up  Activities," which requires costs of start-up activities
              and organization costs to be expensed as incurred.

       (N)    STOCK OPTION PLAN

              The Company  accounts for its stock option plan in accordance with
              SFAS No.  123  which  allows  entities  to  continue  to apply the
              provisions of Accounting  Principles  Board ("APB") Opinion No. 25
              and provide pro forma net income and pro forma  earnings per share
              disclosures  for  employee  stock  option  grants made in 1995 and
              future years as if the fair-value-based method, as defined in SFAS
              No. 123,  had been  applied.  The Company has elected to apply the
              provisions  of APB  Opinion  No.  25 and  provide  the  pro  forma
              disclosure required by SFAS No. 123.


<PAGE>


(3)    PROPERTY, PLANT AND EQUIPMENT

       Property, plant and equipment consist of the following assets:
<TABLE>

                                                       SEPTEMBER  30,
                                                        1998        1999
                                                   ---------   ---------
<S>                                                <C>         <C>
Network, communication and customer premise ....   $  7,701    $ 26,944
    equipment
Uninstalled customer premise equipment .........        384       3,180
Computers and software .........................        666       9,653
Leasehold improvements .........................      1,219      24,085
Furniture, fixtures and office equipment .......        165       1,331
Construction work-in-progress ..................         --         777
                                                   ---------   ---------
         Total property, plant and equipment ...     10,135      65,970

Less:  accumulated depreciation and amortization       (105)     (2,576)
                                                   ---------   ---------
         Property, plant and equipment, net ....   $ 10,030    $ 63,394
                                                   =========   =========
</TABLE>

       For the periods from November 6, 1997  (inception) to September 30, 1998,
       October 1, 1998 to February  26, 1999 and  February 27, 1999 to September
       30, 1999 depreciation and amortization expense was $105, $439 and $2,032,
       respectively.

(4)    INCOME TAXES

       The  statutory  Federal tax rate for the period from May 18, 1998 through
       September  30, 1998 and for the periods  from October 1, 1998 to February
       26, 1999 and  February  27,  1999 to  September  30,  1999 was 35%.  From
       November 6, 1998 to May 18,  1999,  the  Company was a limited  liability
       corporation (LLC). As a LLC, the Company did not pay Federal income taxes
       on its taxable  income.  The  effective tax rate was zero for the periods
       ended September 30, 1998, February 26, 1999 and September 30, 1999 due to
       the Company  incurring net operating  losses for which no tax benefit was
       recorded.

       For Federal tax purposes,  the Company has unused net operating losses of
       approximately $32,500 expiring in 2018. For state and local tax purposes,
       the  Company has unused net  operating  losses of  approximately  $63,600
       expiring  in  2018.   The   availability   of  the  net  operating   loss
       carryforwards  to offset income in future years is restricted as a result
       of the acquisition of the Company's  outstanding common stock by Comdisco
       on February 26, 1999.


<PAGE>


       As a result of the Comdisco acquisition,  the Company will be included in
       the  consolidated  tax  return of  Comdisco  for  periods  subsequent  to
       February  26, 1999 and losses  subsequent  to that date of  approximately
       31,100 will be utilized on Comdisco's consolidated federal tax return.

       The tax effects of temporary  differences  that give rise to  significant
       portions of the deferred tax assets are as follows:
<TABLE>

                                                                           SEPTEMBER 30,     SEPTEMBER 30,
                                                                                    1998              1999
                                                                           -------------     -------------
                                                                           (predecessor)      (successor)
         <S>                                                              <C>               <C>
          Federal net operating loss (pre-February 27, 1999)                    $  1,365        $  11,386
          Federal net operating loss (post-February 26, 1999)                         --           10,872
          State and local net operating losses                                       802            7,048
          Start-up costs amortized for tax purposes                                  833              654
          Equipment expenses capitalized for tax purposes                             --              257
          Organization costs amortized for tax purposes                               81               64
          Other                                                                       --              152
                       Total gross deferred tax losses                             3,081           30,433
          Depreciation                                                                --             (162)
                       Total deferred tax liability                                   --             (162)
          Net deferred tax asset (liability)                                       3,081           30,271

          Less valuation allowance                                                (3,081)         (30,271)
                                                                                ---------       ---------
                          Net deferred tax assets                               $     --        $      --
                                                                                =========       =========
</TABLE>

       In  assessing  the  realizability  of  deferred  tax  assets,  management
       considers  whether it is more likely than not that some portion or all of
       the deferred tax assets will not be realized. The ultimate realization of
       deferred tax assets is dependent  upon the  generation of future  taxable
       income  during the periods in which those  temporary  differences  become
       deductible.  Management  considers the scheduled reversal of deferred tax
       liabilities,  projected  future taxable income and tax planning in making
       these assessments.

       Since there is presently no tax sharing agreement between the Company and
       Comdisco,  it is  uncertain  whether or in what manner the  Company  will
       realize the benefits of the net operating  losses  subsequent to February
       26, 1999. As a result,  a full  valuation  allowance  has been  recorded.
       Should a future tax sharing  agreement  provide the Company with all or a
       portion of the benefit of these losses the  valuation  allowance  will be
       adjusted accordingly.


<PAGE>


(5)    EQUIPMENT PURCHASES PAYABLE

       The Company  entered into a master  equipment  deployment  agreement with
       Northern Telecom (Nortel) in November 1998, pursuant to which the Company
       committed to deploy switches,  lines cards, modems and other equipment to
       establish a nationwide network.

       On June 16,  1999,  the Company  entered  into a revised  agreement  with
       Nortel.  The revised  agreement  replaced  and  superceded  the  original
       agreement.  Pursuant to the revised  agreement,  the Company committed to
       pay  $30,955  for  historical   and  scheduled   equipment  and  software
       deployment,  including those delivered under the prior agreement, through
       September  30,  1999.  In  addition,  the Company  committed to deploy an
       additional $120,226 of equipment and software from Nortel by December 31,
       1999 and an additional $20,000 by June 30, 2000. The agreement expires on
       August 5, 2001.

       The  Company has paid  approximately  $22,813 of the  September  30, 1999
       commitment  of  $30,955  under the terms of the  revised  agreement.  The
       Company will pay the difference as it receives the  additional  equipment
       from Nortel.

(6)    COMMITMENTS AND CONTINGENCIES

       REGULATORY

       The Company is subject to regulation by various governmental agencies and
       jurisdictions.  The  Company  believes  it  is  in  compliance  with  all
       applicable   laws   and   regulations.    However,   implementation   and
       interpretation  of the  Telecommunications  Act of 1996 (the  "Act")  are
       ongoing  and  subject to  litigation  within  various  federal  and state
       agencies and courts. As a result, the impact of the Act on the Company is
       not yet completely  determinable and future  interpretations  and rulings
       may impact the  financial  position  and  results  of  operations  of the
       Company.

       OPERATING LEASES

       The  Company  leases  office  space  and  equipment  under  noncancelable
       operating leases.  The leases range in term from one to ten years, and in
       certain  cases,  provide for options to extend the term.  As of September
       30, 1999,  future minimum lease payments  under  operating  leases are as
       follows:

                              PERIOD ENDING SEPTEMBER 30
           -----------------------------------------------------------------
           2000                                                $       3,085
           2001                                                        3,276
           2002                                                        3,269
           2003                                                        3,247
           2004                                                        3,145
           Thereafter                                                 16,780
                                                               -------------
                                           Total               $      32,802
                                                               =============


<PAGE>


       Rent expense  from November 6, 1997  (inception)  to  September 30, 1998,
       October  1,  1998  to  February  26,  1999   and   February  27, 1999  to
       September 30, 1999 was $193, $573 and $3,469, respectively.

       LITIGATION

       From time to time,  the  Company is subject to  litigation  in the normal
       course  of  business.   In  the  opinion  of  management,   the  ultimate
       disposition  of these matters will not have a material  adverse effect on
       the Company's financial position, results of operations or liquidity.

       COLLOCATION AND INTERCONNECTION AGREEMENTS

       The  Company  has  entered  into  interconnection  agreements  with three
       incumbent  local exchange  carriers  (ILECs).  These  agreements  cover a
       number of aspects of Prism's relationships with the ILECs,  including the
       price and terms for  collocation of Prism equipment in the ILECs' control
       offices.  Such agreements  require monthly rentals and are cancellable at
       any time.

       EMPLOYMENT CONTRACTS

       On February 26, 1999,  the Company  entered into an employment  agreement
       with the founder of the  Company,  the terms of which  expire on February
       26,  2001 and are  subject  to earlier  termination  as  provided  in the
       agreement.  Such agreement provides for minimum salary levels,  incentive
       bonuses that are payable if specified  management  goals are attained and
       certain  equity  grants from a Management  Equity Pool that Comdisco will
       establish.

(7)    STOCKHOLDERS' EQUITY

       In accordance  with the  Company's  Amended and Restated  Certificate  of
       Incorporation,  the  Company is  authorized  to issue  900,000  shares of
       common stock at $0.01 par value and 100,000 shares of preferred  stock at
       $1.00 par value. As of September 30, 1999, the Company had issued 446,111
       shares of common stock.

       From  November 13, 1997 through  April 15,  1998,  Prism  Communications,
       Inc.,  received  capital  contributions  of $1,650 from two investors and
       services with a value of $889 from two  additional  investors in exchange
       for equity in the Company. In June 1998, pursuant to a May 1998 operating
       agreement, the Company issued 233,063 shares to these investors.

       In 1998, the Company received $163 and entered into a loan  agreement and
       during  May  1998,  this  loan  was converted into 6,937 shares of common
       stock.



<PAGE>


       On June 11,  1998,  the Company and Comdisco  entered into an  Investment
       Agreement (the Investment  Agreement) in which Comdisco agreed to make an
       equity  investment  of up to $17,500 in the  Company.  On June 11,  1998,
       pursuant to the Investment  Agreement,  the Company issued 100,000 shares
       of common stock to Comdisco for $7,500.

       Pursuant to the  Investment  Agreement on October 16,  1998,  the Company
       issued  100,000  shares  of 9%  convertible  redeemable  preferred  stock
       ("Preferred  Stock")  at a  price  of  $100.00  per  share  to  Comdisco.
       Dividends  were to accrue for two years from issuance and become  payable
       on June 30 and December 31 of each year  thereafter.  The Preferred Stock
       was  mandatorily  redeemable on June 30, 2003, and  convertible  into the
       Company's common stock on a one for one basis. On July 21, 1999, Comdisco
       converted the Preferred Stock into 100,000 shares of common stock.

       On January 11, 1999,  the board of directors  authorized  the creation of
       the  Management  Equity  Stock  Pool  (MESP).  Under  the  MESP,  CERTAIN
       CONSULTANTS AND employees were granted rights to a total of 60,000 shares
       of common stock.  The rights to these shares were acquired by Comdisco in
       connection  with the acquisition of common shares by Comdisco in February
       1999 (see below). The MESP was discontinued subsequent to the acquisition
       by Comdisco.

       On January 25,  1999,  the  shareholders  of Prism  entered  into a stock
       purchase  agreement with Comdisco whereby Comdisco purchased all of their
       common  stock and the rights to common stock  granted  under the MESP for
       total  consideration of $35,250.  As a result of such transaction,  which
       was  completed on February 26,  1999,  the Company  became a wholly owned
       subsidiary of Comdisco.

(8)    STOCK OPTION PLAN

       On April 1, 1999, the Company  adopted the 1999 Long-Term Stock Ownership
       Incentive  Plan (the  "Plan")  pursuant to which the  Company's  Board of
       Directors may grant stock  options,  shares of  restricted  common stock,
       stock  appreciation  rights,  performance  units and stock bonuses to the
       Company's  employees,  officers and directors.  The Plan authorizes up to
       49,000 shares of common stock for issuance upon exercise of awards or for
       payment  of  benefits  in  connection  with the Plan.  Awards to a single
       participant in any one-year period may not exceed 10,000 shares of common
       stock.  Stock  options  are granted  with an exercise  price equal to the
       stock's fair market value at the date of grant.

       On April 1, 1999, the Company  granted 6,111 shares of common stock to an
       officer.  The Company  recorded  compensation  expense of $718 related to
       this grant.

       During 1999,  the Company  granted  options to purchase  33,246 shares of
       common  stock.  A portion of such  options  vested  immediately,  and the
       remainder  vest at the one-year  anniversary  of grant date.  All options
       have a ten-year term. At September 30, 1999,  there were 9,643 additional
       shares available for grant under the Plan.

       No  compensation  expense has been recognized for the stock option grants
       in the consolidated financial statements, since the exercise price of the
       options  equaled or exceeded  the fair  market  value of the stock on the
       grant date. If the Company had accounted for stock option grants pursuant
       to SFAS No. 123, and recognized compensation cost based on the fair value
       of the stock  options at grant date,  the  Company's  net loss would have
       increased to the pro forma amount indicated below:

                                                                     PERIOD FROM
                                                              BRUARY 27, 1999 TO
                                                              SEPTEMBER 30, 1999
                                                              ------------------

            Net loss as reported                             $          (35,004)
            Pro forma compensation expense                               (2,648)
                                                              ------------------
                  Pro forma net loss                         $          (37,652)
                                                              ------------------


       Pro forma net loss reflects all options  granted since the acquisition of
       Prism by Comdisco on February 26, 1999.  The per share  weighted  average
       fair value of stock options  granted  during 1999 was $115.80 on the date
       of grant using the Black Scholes option pricing model.  To arrive at fair
       value,  the  Company  assumed  an  expected  dividend  yield of  0.0%,  a
       risk-free interest rate of 6.5% and an expected life of ten years.

       Stock option  activity  during the period from April 1, 1999 to September
       30, 1999 is as follows:
<TABLE>

                                                                WEIGHTED-AVERAGE
                                          NUMBER OF SHARES        EXERCISE PRICE
                                          ----------------      ----------------
<S>                                       <C>                   <C>

Balance at April 1, 1999                          --           $          --
    Granted                                     33,246                  117.50
    Exercised                                     --                      --
    Forfeited                                     --                      --
    Expired                                       --                      --
                                           ----------------      ---------------
Balance at September 30, 1999                   33,246           $      117.50
                                           ================      ===============
</TABLE>

       At September 30, 1999, the exercise price for all options was $117.50 and
       the weighted average  remaining  contractual life of outstanding  options
       was 9.62 years.

       At September 30, 1999,  there were 11,086 stock options  exercisable at a
       weighted average exercise price of $117.50.


<PAGE>


                                                      17
(9)    RELATED PARTY TRANSACTIONS

       An  officer of the  Company  owns 100% of the  capital  stock of a former
       shareholder of the Company which also provided management  SERVICES.  THE
       COMPANY'S  PAYMENTS  TO A  FORMER  SHAREHOLDER  FOR  MANAGEMENT  SERVICES
       TOTALED  $1,621 from November 6, 1997  (inception)  to September 30, 1998
       and  the  Company  had  $79  and $0 of  accounts  payable  to the  former
       shareholder at September 30, 1998 and 1999, respectively.

       During the period from  November 6, 1997  (inception)  to  September  30,
       1998, two shareholders made loans to the Company aggregating $500, all of
       which were repaid by September 30, 1998.

       During the periods from November 6, 1997 to September  30, 1998,  October
       1, 1998 to February 26, 1999 and February 27, 1999 to September 1999, the
       Company  reimbursed  related  parties  for  travel and  related  business
       expenses in the amount of $130, $312 and $368,  respectively.  During the
       period from  February  27, 1999 to September  30,  1999,  the Company was
       charged $2,555 by Comdisco for management and back-office services.

       During  February  1999,  Comdisco  provided  $6,000 of  financing  to the
       Company  by  issuing  three  promissory  notes.  Each of the  notes  bore
       interest of 8.9378% and had a one-month maturity.  On March 10, 1999, the
       Company  converted the three promissory notes into borrowings under a new
       $100,000  revolving credit facility  provided by Comdisco.  The revolving
       credit  facility bears interest at LIBOR plus 4%, and may be cancelled at
       any time, upon notice by Comdisco or the Company.

       As of  September  30,  1999,  Prism  had  $79,906  outstanding  under the
       facility which included accrued interest of $1,865. On November 12, 1999,
       the  maximum  amount   available  under  revolving  credit  facility  was
       increased to $250,000.

(10)   SUBSEQUENT EVENT (UNAUDITED)

       Effective  November 30, 1999, Prism entered into a 20-year agreement with
       Williams  Communications,  Inc. to purchase (i) an indefeasible  right to
       use approximately  2,500 miles of dark fiber and (ii)  approximately $110
       million of network  capacity on a take-or-pay  basis,  for the purpose of
       transporting  voice  and  data  traffic  across  the  United  States.  In
       aggregate,  Prism will pay  Williams  approximately  $120  million,  plus
       related  maintenance and collocation  charges,  over a 20-year period for
       such rights and  facilities.  To satisfy $10 million of such  obligation,
       Prism  issued  to  Williams  shares  of its  common  stock.  As a result,
       Williams has an approximate  1%  fully-diluted  interest in Prism.  Prism
       will make the  remaining  payments  on a  monthly  basis,  regardless  of
       whether it orders network  capacity,  and as it accepts major segments of
       dark fiber.

       To further the  relationship  between  Prism and Nortel,  on December 17,
       1999, Nortel purchased shares of Prism common stock for $10 million. As a
       result of this  transaction,  Nortel has an approximate 1%  fully-diluted
       ownership position in Prism.


<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, 1999 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-30-1999
<PERIOD-START>                                                       Oct-01-1998
<PERIOD-END>                                                         Sep-30-1999
<EXCHANGE-RATE>                                                                1
<CASH>                                                                       387
<SECURITIES>                                                                 252
<RECEIVABLES>                                                                739
<ALLOWANCES>                                                                  43
<INVENTORY>                                                                  115
<CURRENT-ASSETS>                                                           4,297
<PP&E>                                                                     8,161
<DEPRECIATION>                                                             2,538
<TOTAL-ASSETS>                                                             7,807
<CURRENT-LIABILITIES>                                                      1,370
<BONDS>                                                                    3,686
                                                          0
                                                                    0
<COMMON>                                                                      22
<OTHER-SE>                                                                 1,038
<TOTAL-LIABILITY-AND-EQUITY>                                               7,807
<SALES>                                                                    2,655
<TOTAL-REVENUES>                                                           4,159
<CGS>                                                                      1,969
<TOTAL-COSTS>                                                              3,747
<OTHER-EXPENSES>                                                               0
<LOSS-PROVISION>                                                               0
<INTEREST-EXPENSE>                                                           337
<INCOME-PRETAX>                                                               75
<INCOME-TAX>                                                                  27
<INCOME-CONTINUING>                                                           48
<DISCONTINUED>                                                                 0
<EXTRAORDINARY>                                                                0
<CHANGES>                                                                      0
<NET-INCOME>                                                                  48
<EPS-BASIC>                                                              0.320
<EPS-DILUTED>                                                              0.300



</TABLE>


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