COMDISCO INC
10-Q, 2000-02-14
COMPUTER RENTAL & LEASING
Previous: PLANAR SYSTEMS INC, 10-Q, 2000-02-14
Next: CAPRIUS INC, 10QSB, 2000-02-14




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-Q

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
                                   Act of 1934
                For the quarterly period ended December 31, 1999

                                       OR

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange
                                   Act of 1934
            For the transition period from __________ to ___________



                          Commission file number 1-7725

                I.R.S. Employer Identification Number 36-2687938

                                 COMDISCO, INC.

                            (a Delaware Corporation)
                              6111 North River Road

                            Rosemont, Illinois 60018
                            Telephone: (847) 698-3000


                          Name of each Number of shares
                     Title of exchange on outstanding as of
                  each class which registered December 31, 1999

                Common stock, New York Stock Exchange 152,574,602
                      $.10 par value Chicago Stock Exchange


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 .

                                      -1-
<PAGE>

Comdisco, Inc. and Subsidiaries

INDEX

                                                                            Page

PART I.  FINANCIAL INFORMATION

  Item 1.  Financial Statements (Unaudited)

         Consolidated Statements of Earnings --
          Three Months Ended December 31, 1999 and 1998 .......................3

         Consolidated Balance Sheets --
          December 31, 1999 and September 30, 1999 ............................4

         Consolidated Statements of Cash Flows --
          Three Months Ended December 31, 1999 and 1998 .......................5

         Notes to Consolidated Financial Statements ...........................7


  Item 2.  Management's Discussion and Analysis of Financial
            Condition and Results of Operations ..............................14

  Item 3.  Quantitative and Qualitative Disclosures about Market Risk ........24

PART II.  OTHER INFORMATION

  Item 4.  Submission of Matters to a Vote of Security Holders ...............24

  Item 6.  Exhibits and Reports on Form 8-K ..................................25

SIGNATURES ...................................................................28

                                      -2-

<PAGE>

PART I. FINANCIAL INFORMATION
Comdisco, Inc. and Subsidiaries
CONSOLIDATED STATEMENTS OF EARNINGS (UNAUDITED)
(in millions except per share data)
<TABLE>
<CAPTION>



                                                                      Three Months Ended
                                                                           December 31
                                                                          1999    1998
                                                                          ----    ----
<S>                                                                      <C>      <C>
Revenue
  Leasing
    Operating........................................................    $ 434    $ 531
    Direct financing.................................................       43       41
    Sales-type.......................................................       78      160
                                                                         -----    -----
          Total leasing..............................................      555      732

Sales...............................................................        68       58
Technology services.................................................       147      118
Other...............................................................       107       13
                                                                         -----    -----
    Total revenue...................................................       877      921
                                                                         -----    -----

Cost and expenses
  Leasing
    Operating.......................................................       351      430
    Sales-type......................................................        60      127
                                                                         -----    -----
          Total leasing.............................................       411      557

  Sales.............................................................        50       51
  Technology services...............................................       125      100
  Selling, general and administrative...............................       115       69
  Interest..........................................................        84       84
  Prism Communication Services......................................        27       --
                                                                         -----    -----
    Total costs and expenses........................................       812      861

Earnings before income taxes........................................        65       60
Income taxes........................................................        23       22
                                                                         -----    -----
Net earnings available to common
    stockholders....................................................     $  42    $  38
                                                                         =====    =====

Net earnings per common share:
      Earnings per common share--basic..............................     $ .27    $ .25
                                                                         =====    =====
      Earnings per common share--diluted............................     $ .26    $ .24
                                                                         =====    =====

Cash dividends paid per common share................................     $.025    $.025
                                                                         =====    =====

Common shares outstanding:
     Average common shares outstanding--basic.......................       152      152
     Average common shares outstanding--diluted.....................       162      161

     See accompanying notes to consolidated financial statements

</TABLE>
                                      -3-

<PAGE>


Comdisco, Inc. and Subsidiaries
CONSOLIDATED BALANCE SHEETS
(in millions except share data)
<TABLE>
<CAPTION>

                                                                     December 31 September 30
                                                                         1999        1999
                                                                     ----------- ------------
                                                                     (unaudited)   (audited)
<S>                                                                  <C>          <C>

ASSETS
Cash and cash equivalents...........................................    $  291     $  387
Cash - legally restricted...........................................        32         46
Receivables, net....................................................       801        696
Inventory of equipment..............................................       140        115
Leased assets:
  Direct financing and sales-type...................................     2,245      2,107
  Operating (net of accumulated depreciation).......................     3,533      3,516
                                                                        ------     ------
   Net leased assets................................................     5,778      5,623
Buildings, furniture and other, net.................................       370        229
Other assets........................................................     1,021        711
                                                                        ------     ------
                                                                        $8,433     $7,807
                                                                        ======     ======

LIABILITIES AND STOCKHOLDERS' EQUITY
Notes payable.......................................................    $1,059       $820
Term notes payable..................................................       550        550
Senior notes........................................................     3,686      3,686
Accounts payable....................................................       219        263
Income taxes........................................................       487        382
Other liabilities...................................................       658        531
Discounted lease rentals............................................       546        515
                                                                        ------     ------
                                                                         7,205      6,747
                                                                        ------     ------

Stockholders' equity:
 Preferred stock $.10 par value
  Authorized 100,000,000 shares; issued 0 shares....................        --         --
 Common stock $.10 par value
  Authorized 750,000,000 shares;
  issued 223,007,939 shares
  (223,464,344 at September 30, 1999)...............................        22         22
Additional paid-in capital..........................................       337        302
Accumulated other comprehensive income..............................       182         58
Retained earnings...................................................     1,172      1,134
                                                                        ------     ------
                                                                         1,713      1,516
 Common stock held in treasury, at cost.............................      (485)      (456)
                                                                        ------     ------
  Total stockholders' equity........................................     1,228      1,060
                                                                        ------     ------
                                                                        $8,433     $7,807
                                                                        ======     ======

See accompanying notes to consolidated financial statements

</TABLE>
                                      -4-

<PAGE>


Comdisco, Inc. and Subsidiaries
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(in millions)
Three Months Ended  December 31, 1999 and 1998

Increase (decrease) in cash and cash equivalents:
<TABLE>
<CAPTION>

                                                                          1999       1998
                                                                          ----       ----
<S>                                                                      <C>         <C>
Cash flows from operating activities:
  Operating lease and other leasing receipts.........................    $ 472      $ 543
  Direct financing and sales-type leasing receipts...................      239        245
  Leasing costs, primarily rentals paid..............................       (5)        (5)
  Sales..............................................................      103         94
  Sales costs........................................................      (29)       (50)
  Technology services receipts.......................................      138        123
  Technology services costs..........................................     (114)       (97)
  Other revenue......................................................      102         13
  Note receivable receipts...........................................       11         71
  Selling, general and administrative expenses.......................      (98)       (84)
  Interest...........................................................      (73)       (84)
  Income taxes.......................................................       (2)        (3)
                                                                         ------    ------
     Net cash provided by operating activities.......................      804        706
                                                                         ======    ======

Cash flows from investing activities:
  Equipment purchased for leasing....................................     (824)      (852)
  Investment in continuity and network services facilities...........      (55)       (36)
  Notes receivable...................................................     (161)       (71)
  Investment in Prism Communication Services.........................      (76)        --
  Other investing activities                                               (33)       (20)
                                                                        ------     ------
     Net cash used in investing activities                              (1,149)      (979)
                                                                        ======     ======

Cash flows from financing activities:

  Discounted lease proceeds..........................................      118        133
  Net increase in notes payable......................................      239         33
  Issuance of term notes and senior notes............................       25        351
  Maturities and repurchases of term notes and senior  notes.........      (25)       (90)
  Principal payments on secured debt.................................      (87)      (117)
  Common stock purchased and placed in treasury......................      (33)       (10)
  Dividends paid on common stock.....................................       (4)        (4)
  Issuance of Prism Communication Services common stock..............       10         --
  Decrease (increase) in legally restricted cash.....................       14         (8)
  Other, net.........................................................       (8)        (5)
                                                                        ------     ------
     Net cash provided by financing activities ......................      249        283
                                                                        ======     ======

Net increase (decrease)  in cash and cash equivalents................      (96)        10
Cash and cash equivalents at beginning of period.....................      387         63
                                                                        ------     ------

Cash and cash equivalents at end of period...........................   $   73     $  291
                                                                        ======     ======

See accompanying notes to consolidated financial statements

</TABLE>
                                      -5-

<PAGE>


Comdisco, Inc. and Subsidiaries
CONSOLIDATED  STATEMENTS  OF CASH FLOWS  (UNAUDITED)  -- CONTINUED
(in millions)
Three Months Ended December 31, 1999 and 1998

<TABLE>
<CAPTION>

                                                                         1999      1998
                                                                         ----      ----
<S>                                                                     <C>       <C>
Reconciliation of net earnings to net cash
provided by operating activities:

Net earnings.........................................................   $  42     $  38

Adjustments  to  reconcile  net  earnings
to net  cash  provided  by  operating activities:

   Leasing costs, primarily
      depreciation and amortization..................................     406       552
   Leasing revenue, primarily principal portion of
      direct financing and sales-type lease rentals..................     227        67
   Cost of sales.....................................................      26         1
   Technology services costs, primarily
      depreciation and amortization..................................      11         3
   Interest..........................................................      11        --
   Income taxes......................................................      21        20
   Other - net.......................................................      60        25
                                                                        -----     -----
               Net cash provided by operating activities..............   $804      $706
                                                                        =====     =====

See accompanying notes to consolidated financial statements.

</TABLE>

                                      -6-

<PAGE>


Comdisco, Inc. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
December 31, 1999 and 1998

1.  Basis of Presentation

The accompanying  unaudited consolidated financial statements have been prepared
in  accordance  with  generally  accepted  accounting   principles  for  interim
financial  statements and with the  instructions  to Form 10-Q and Rule 10-01 of
Regulation  S-X.  Accordingly,  they do not include all of the  information  and
disclosures  required by generally  accepted  accounting  principles  for annual
financial statements. In the opinion of management,  all adjustments (consisting
of normal recurring accruals)  considered necessary for a fair presentation have
been included.  For further  information,  refer to the  consolidated  financial
statements  and notes thereto  included in the  company's  Annual Report on Form
10-K for the year ended September 30, 1999.

The  financial  results  of  the  company's  services,  leasing  and  Prism  are
collectively referred to as "Comdisco Group" or "Group."

The  balance  sheet at  September  30,  1999 has been  derived  from the audited
financial  statements  included in the company's  Annual Report on Form 10-K for
the year ended September 30, 1999.

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.

Certain  reclassifications  have been made in the 1999  financial  statements to
conform to the 2000 presentation.

2.  Receivables

Receivables include the following as of December 31, 1999 and September 30, 1999
(in millions):

                                                      December 31, September 30,
                                                         1999          1999
                                                      -----------   ------------

Notes .................................................   $ 444       $ 354
Accounts ..............................................     364         297
Income taxes ..........................................       6           6
Other .................................................      55          82
                                                          -----       -----
Total receivables .....................................     869         739
Allowance for credit losses ...........................     (68)        (43)
                                                          -----       -----
Balance at end of period ..............................   $ 801       $ 696
                                                          =====       =====


Notes  consist  primarily of loans to privately  held  companies in  networking,
communications,  software,  Internet-based  and other industries.  The company's
loans are generally  structured  as loans  secured by equipment or  subordinated
loans.  Interest  income on loans is recorded in the  Statements  of Earnings as
other revenue.  At December 31, 1999 and September 30, 1999,  Comdisco  Ventures
("Ventures")  had  loans  of  approximately   $431  million  and  $343  million,
respectively.  As part of the loan transaction, the company receives warrants to
purchase an equity  interest in the  borrower at a  negotiated  exercise  price,
generally at a price based on the most recent venture capital  transaction.  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.

                                      -7-


Changes  in the  allowance  for  credit  losses  (combined  notes  and  accounts
receivable) for the periods ended December 31, 1999 and 1998 were as follows (in
millions):

                                                      December 31,  December 31,
                                                          1999          1998
                                                      -----------    -----------
Balance at beginning of period ........................    $ 43        $ 24
Provision for credit losses, Group ....................       4           3
Provision for credit losses, Ventures .................      22           1
Net credit losses .....................................      (1)         (3)
                                                            ----        ----
Balance at end of period ..............................    $ 68        $ 25
                                                            ====        ====


3.  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,  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 December 31, 1999 and September 30, 1999 (in millions):

                                                     December 31,  September 30,
                                                         1999          1999
                                                     -----------    ------------
Available-for-sale-securities:
   Cost ...............................................  $ 52          $ 49
   Unrealized gain ....................................   386           152
                                                         ----          ----
   Market value .......................................   438           201
Equity instruments (at cost less
    valuation adjustments) ............................    79            51
                                                         ----          ----
    Carrying value ....................................  $517          $252
                                                         ====          ====

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 $49 million during the
first three  months of fiscal 2000.  During the three months ended  December 31,
1998,  the company did not liquidate any of their equity  investment  positions.
Net realized gains are included in other revenue.

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 $36 million during the first three months of
fiscal 2000 compared to $7 million in the year earlier period. These amounts are
included in other revenue.

                                      -8-



4.  Property, Plant and Equipment

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.

The company  capitalizes costs associated with the design and  implementation of
the Prism  Communication  Services  ("Prism") 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.

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

Property,  plant and equipment  consist of the following  assets at December 31,
1999 and September 30, 1999 (in millions):

                                                      December 31, September 30,
                                                          1999         1999
                                                      -----------   ------------


Technology services property, plant and equipment
- -------------------------------------------------

Land .................................................   $  8         $   8
Buildings ............................................     62            62
Leasehold improvements ...............................    115           110
Computers and telecom equipment ......................     58            58
Furniture, fixtures and office equipment .............     32            32
                                                        -----         -----
         Total .......................................    275           270

Less:  accumulated depreciation and amortization .....   (166)         (162)
                                                        -----         -----
         Technology services property, plant and
             equipment, net ..........................    109           108
                                                        -----         -----

Prism property, plant and equipment
- -----------------------------------

Network, communication and customer premise equipment.    139            27
Uninstalled customer premise equipment ...............      3             3
Computers and software ...............................     14            10
Leasehold improvements ...............................     35            24
Furniture, fixtures and office equipment .............      2             1
Construction work-in-progress ........................      3             1
                                                        -----         -----
         Total .......................................    196            66

Less:  accumulated depreciation and amortization .....     (4)           (3)
                                                        -----         -----
         Prism property, plant and equipment, net.....    192            63
                                                        -----         -----
Other, property, plant and equipment, net ............     69            58
                                                        -----         -----
         Total property, plant and equipment, net ....  $ 370         $ 229
                                                        =====         =====

                                      -9-


5.  Interest-Bearing Liabilities

At December  31, 1999,  the company had $1.7  billion of available  domestic and
international  borrowing  capacity under various lines of credit from commercial
banks and commercial paper facilities.

The average daily borrowings  outstanding during the three months ended December
31,  1999 were  approximately  $5.4  billion,  with a related  weighted  average
interest rate of 6.25%.  This compares to average  daily  borrowings  during the
first three months of fiscal 1998 of approximately $5.2 billion,  with a related
weighted average interest rate of 6.45%.

6.  Senior Notes

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  (later  reduced to $500  million  as  described  below) in Senior  Debt
Securities as "Senior  Medium-Term Notes,  Series H" to be issued under the 1998
Shelf, of which $162 million remained  available for issuance as of December 31,
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 December 31,
1999, the entire 1999 Shelf remains available for sale.

The company plans to continue to be active in issuing  senior debt during fiscal
2000,  primarily  to support the  anticipated  growth of the leased  assets and,
where appropriate, to refinance maturities of interest-bearing liabilities.

7.  Stockholders' Equity

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


                                      -10-



Other comprehensive earnings (loss) consists of the following (in millions):

                                                        Three months ended
                                                           December 31,
                                                           1999     1998
                                                          ------   ------

Foreign currency translation adjustments ............     $ (16)  $   --
Unrealized gains on securities:
  Unrealized holding gains (losses) arising
   during the period ................................       303       (4)
  Reclassification adjustment for gains
   included in earnings before income
   taxes ............................................       (84)      (7)
                                                          -----    -----
Net unrealized gains and losses, before
   income taxes .....................................       219      (11)
Income (tax) benefit ................................       (79)       4
                                                          -----    -----
Net unrealized gains and losses .....................       140       (7)
                                                          -----    -----
Other comprehensive income (loss) ...................       124       (7)
Net earnings ........................................        42       38
                                                          -----    -----
Total comprehensive income ..........................     $ 166    $  31
                                                          =====    =====



On January 25, 2000 the Board of Directors declared a quarterly cash dividend of
$.025 per  common  share to be paid on March 13,  2000 to  holders  of record on
February 11, 2000.

During the quarter  ended  December 31, 1999,  the company  purchased  1,559,700
shares of its common stock at an aggregate cost of approximately $33 million.

8.  Prism Communication Services, Inc.

On February 28, 1999, the company  completed the acquisition of 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.

                                      -11-




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 (in millions except per share data):

                                 Three months ended
                                 December 31, 1998
                                 ------------------

Total revenue ...................     $ 921
 Net income .....................        35
 Net income 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  three-month  period ending December 31, 1998. 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.

9.  Industry Segment and Operations by Geographic Areas

During fiscal year 1999,  the company  adopted SFAS No.131,  "Disclosures  about
Segments of an Enterprise and Related  Information."  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):

<TABLE>
<CAPTION>
Three months ended
December 31, 1999                 Leasing    Services    Prism    Ventures    Total
- ------------------                -------    --------    -----    --------    -----
<S>                               <C>        <C>         <C>       <C>        <C>
Revenues ......................    $ 588       $ 147      $  1      $ 141     $  877
Segment profit (loss) .........        9          22       (27)        61         65
Capital expenditures ..........      774          55        76        244      1,149
Depreciation and amortization..      375          11         3         28        417


Three months ended
December 31, 1998                 Leasing    Services    Prism    Ventures    Total
- ------------------                -------    --------    -----    --------    -----

Revenues ......................    $ 767       $ 118      $ --      $  36     $  921
Segment profit ................       32          18        --         10         60
Capital expenditures ..........      835          36        --        108        979
Depreciation and amortization..      534           3        --         18        555


</TABLE>
                                      -12-




The following  table presents total assets for each of the company's  reportable
segments (in millions):

                               December 31  September 30
                                  1999          1999
                               -----------  ------------
Leasing .......................   $6,428      $6,358
Services ......................      545         479
Prism .........................      270         124
Ventures ......................    1,190         846
                                  ------      ------
Total .........................   $8,433      $7,807
                                  ======      ======


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

                                  Three months ended
                                     December 31,
                                  1999          1998
                                 -----         -----

North America .................  $ 707         $ 654
Europe ........................    140           172
Pacific Rim ...................     30            95
                                 -----         -----
Total .........................  $ 877         $ 921
                                 =====         =====


The following  table presents  total assets by geographic  location based on the
location of the asset (in millions):

                                December 31   September 30
                                    1999         1999
                                -----------   ------------

North America .................  $6,822        $6,272
Europe ........................   1,019         1,029
Pacific Rim ...................     592           506
                                 ------        ------
Total .........................  $8,433        $7,807
                                 ======        ======

                                      -13-

<PAGE>


Comdisco, Inc. and Subsidiaries

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.  The
words and phrases "looking  ahead," "we are confident,"  "should be," "will be,"
"predicted,"  "believe,"  "expect"  and  "anticipate"  and  similar  expressions
identify forward-looking  statements.  These forward-looking  statements reflect
the  company's  current  views  with  respect  to future  events  and  financial
performance,  but are subject to many  uncertainties and factors relating to the
company's operations and business environment which may cause the actual results
of the company to be materially  different from any future results  expressed or
implied  by such  forward-looking  statements.  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 should be read in  conjunction  with the  company's  Annual
Report on Form 10-K dated  December 21, 1999 and filed with the  Securities  and
Exchange  Commission  on  December  22,  1999,  under   Business-Forward-Looking
Information which is incorporated herein by reference.

Overview

The industry in which the company operates has become service oriented, with the
business driven by service capabilities.  Accordingly, Comdisco has aligned into
four primary business lines:  technology services,  global leasing in areas such
as electronics,  communications,  medical,  laboratory and scientific  equipment
(referred to as "Equipment Services") and the financing of other high technology
equipment (including information technology equipment) and Prism (as defined and
described in "Business"), (services, leasing and Prism are collectively referred
to as "Comdisco Group") and Comdisco Ventures ("Ventures").

Net Earnings

Net earnings available to common stockholders  (hereinafter  referred to as "net
earnings")  for the three  months ended  December 31, 1999 were $42 million,  or
$.26 per diluted common share,  as compared to $38 million,  or $.24 per diluted
common share,  for the three months ended December 31, 1998. The increase in net
earnings and  earnings  per share in the three  months  ended  December 31, 1999
compared to the year earlier  period is primarily  due to increased  earnings by
Ventures,  offset by lower earnings contributions from leasing and the impact of
Prism losses.  Remarketing  (as discussed  below)  decreased in the current year
quarter as compared to both the fourth and first  quarter of fiscal 1999,  which
had a negative impact on earnings contributions from leasing.


                                      -14-




Business

Comdisco Group:

Services: The company's technology services business attained record revenues in
the first quarter of fiscal 2000, 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 pretax  earnings  of $22 million in the
quarter ended December 31, 1999. This compares to pretax earnings of $18 million
in the quarter  ended  December  31,  1998 and $23 million in the quarter  ended
September  30, 1999.  Revenue from  continuity  contracts,  which is  recognized
monthly during the noncancelable  continuity contract and is therefore recurring
and  predictable,  was  approximately  $89 million,  $80 million and $84 million
during the three months  ended  December 31, 1999 and 1998,  and  September  30,
1999,  respectively,  representing  approximately 60%, 68% and 57% of technology
services  revenue.  See "Risk  Factors  That May Affect  Future  Results"  for a
discussion of the factors that may affect earnings contributions from services.

Leasing:  Cost of equipment  placed on lease was $780 million during the quarter
ended December 31, 1999.  This compares to cost of equipment  placed on lease of
$797 million and $766 million  during the quarters  ended  December 31, 1998 and
September  30, 1999,  respectively.  Equipment  Services had  worldwide  cost of
equipment placed on lease of $381 million,  compared to $216 million in the year
earlier period. See below for a discussion of remarketing and "Risk Factors that
May Affect Future Results" for a discussion of leasing.

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  factor in quarterly  earnings,  decreased  in the current  quarter as
compared  to both the first and  fourth  quarters  of fiscal  1999.  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.  In
addition, remarketing activity will be critical in the residual leasing business
provided by Equipment 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.  The sale of the mainframe  portfolio (the "Sale") and the sale of the
medical  refurbishing  business were both  concluded 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.

Prism:  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 than 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  plans  for 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.  In January
2000,

                                      -15-



In January 2000,  Prism began offering  carrier-grade  voice and high-speed data
services  simultaneously  over existing  telephone lines to customers in the New
York  metropolitan  area.  Prism  believes  it is the  first  competitive  local
exchange  carrier to offer such services.  Prism also  introduced its high-speed
Internet service to the Philadelphia market.

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 this 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.  As part of the
Nortel strategic  relationship,  Nortel purchased for cash common stock of Prism
valued at $10 million.

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.

Ventures:

The first quarter of fiscal 2000 was a record quarter for Ventures,  with record
revenues from leasing,  interest income on notes receivable and from the sale of
equity investments.  Total revenue of approximately $141 million and $38 million
represented increases of 271% and 31%, respectively over the prior year periods.
Revenue from the sale of equity  investments  (warrant sale proceeds and capital
gains) for the quarter ended December 31, 1999 and 1998 were as follows:

                                                  1999    1998
                                                  ----    ----

Proceeds from sale of equity securities.......    $ 56    $ --
Less: Cost of equity securities ..............      (3)     --
                                                  ----    ----
Capital gains ................................      53      --
Warrant sale proceeds ........................      36       7
                                                  ----    ----
Total ........................................    $ 89    $  7
                                                  ====    ====

                                      -16-



In addition,  the valuation of Ventures' warrant and equity investment portfolio
has  increased  significantly,  during the last twelve  months,  primarily  as a
result  strong  equity  markets  for  these  securities.  Accordingly,  Ventures
expects,  based at current stock market  valuations,  an increase in revenue and
earnings  contributions  from its equity  investments  in fiscal 2000. See "Risk
Factors That May Affect  Future  Results"  for a discussion  of factors that may
affect warrant sale proceeds and capital gains.

On October 15, 1999, Hybrid Venture Partners, LP ("Hybrid") was formed to act as
a  funding  vehicle  for  the  Ventures'  loan  and  equity  transactions.   The
partnership  is in the  process  of raising  up to $750  million  from a limited
number of accredited  investors,  including  Comdisco,  which has committed $250
million.  Under the terms of the  partnership,  Ventures will participate in the
earnings of the partnership as a limited  partner.  Ventures is also a member of
the general  partner of Hybrid and will  participate in the fees received by the
general partner.

On December 22, 1999 the company  announced its intention to create a new series
of Comdisco common stock that will track the performance of Ventures, subject to
shareholder approval and resolution of certain regulatory issues. On January 26,
2000,  the company filed a preliminary  proxy  statement with the Securities and
Exchange Commission relating to the tracking stock proposal.

Three months ended December 31, 1999
Total  revenue for the three  months  ended  December  31, 1999 was $877 million
compared  to $921  million in the prior  year  quarter  and $984  million in the
quarter ended September 30, 1999.  Total leasing revenue of $555 million for the
quarter  ended  December 31, 1999  represented a decrease of 24% compared to the
year  earlier  period.  Total  leasing  revenue  was $601  million in the fourth
quarter of fiscal 1999. The decrease in the current quarter's total revenues and
leasing  revenues  compared to the prior year quarter was  primarily  due to the
Sale. Approximately $65 million of mainframe leasing revenue was included in the
revenue  reported for the period ended  December 31, 1998. The decrease in total
revenue in the current quarter  compared to the quarter ended September 30, 1999
can be attributed to the vendor  portfolio sale that occurred  during the fourth
quarter of fiscal 1999.

Operating lease revenue minus operating lease cost was $83 million,  or 19.1% of
operating lease revenue  (collectively,  the "Operating Lease Margin"), and $101
million, or 19.0% of operating lease revenue, in the three months ended December
31, 1999 and 1998, respectively.  The Operating Lease Margin was $89 million, or
19.5% in the quarter ended September 30, 1999. 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 decrease in operating  lease revenue minus  operating  lease
cost in the  quarter  ended  December  31,  1999 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.

Revenue  from  sales,  which  includes   remarketing  by  selling  and  buy/sell
activities,  totaled  $68  million  in the first  quarter  of  fiscal  year 2000
compared to $58 million in the year earlier  quarter.  Margins on sales were and
26% and 12% in the quarters ended December 31, 1999 and 1998, respectively.

Revenue from  technology  services for the three months ended  December 31, 1999
and 1998 was $147 million and $118 million,  respectively,  a 25% increase. Cost
of technology services for the three months ended December 31, 1999 and 1998 was
$125 million and $100 million, respectively, a 25% increase.

                                      -17-


Other  revenue for the three  months  ended  December 31, 1999 and 1998 was $107
million and $13 million, respectively. Revenue from the sale of equity positions
held as a result of the company's  lease and other financing  transactions  with
early-stage  high  technology  companies  was $89  million and $7 million in the
three months ended December 31, 1999 and 1998, respectively.  Prism revenue from
subscribers was approximately $1 million in the quarter ended December 31, 1999.

Total costs and  expenses  for the  quarter  ended  December  31, 1999 were $812
million compared to $861 million in the prior year period. The decrease in total
costs and expenses is primarily due to the Sale.

Selling, general and administrative expenses totaled $115 million in the quarter
ended  December 31, 1999 compared to $69 million in the quarter  ended  December
31, 1998 and $87 million in the quarter ended  September 30, 1999. The principal
reasons  for the  increase  in the  current  year  quarter  compared to the year
earlier  period are an increase in bad debt expense for the  company's  Ventures
division and an increase in compensation  costs as a result of gains realized on
the sale of equity  positions  held in the Ventures  portfolio.  As the Ventures
business  grows,  the company will continue to  adequately  reserve for doubtful
accounts.  The company expects selling,  general and administrative  expenses to
increase throughout fiscal 2000 because of Ventures.

Interest  expense for the three months ended  December 31, 1999 and 1998 totaled
$84 million. Increases in interest expense resulting from a higher average daily
borrowings in the current quarter compared to the prior year quarter were offset
by lower interest rates in the current period.

Prism expenses for the three months ended December 31, 1999 totaled $27 million.
Network and product  costs for the three months ended  December 31, 1999 totaled
$9 million.  These costs are  attributable to the expansion of Prism's  networks
and increased  orders resulting from their sales and marketing  efforts.  Sales,
marketing,  general and  administrative  expenses were $13 million for the three
months  ended  December  31,  1999.  These costs are  attributable  to growth in
headcount  in all areas of  Prism,  continued  expansion  of  Prism's  sales and
marketing  efforts,  deployment  of Prism's  networks  and  building  of Prism's
operating  infrastructure.  Depreciation and  amortization was  approximately $3
million for the three months ended December 31, 1999.  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.

Financial Condition

The  company's  current  financial  resources  and  estimated  cash  flows  from
operations  are  considered  adequate  to fund  anticipated  future  growth  and
operating requirements.  The company utilizes a variety of financial instruments
to fund its short and long-term needs.

Capital  expenditures  for equipment are generally  financed by cash provided by
operating  activities,  recourse debt, or by assigning the  noncancelable  lease
rentals  to  various  financial  institutions  at  fixed  interest  rates  on  a
nonrecourse  basis.  Cash provided by operating  activities for the three months
ended   December  31,  1999  and  1998  was  $804  million  and  $706   million,
respectively.  Cash  provided by operations  has been used to finance  equipment
purchases  and,  accordingly,  had a positive  impact on the level of  borrowing
required to support the company's investment in its lease portfolio. The company
expects  this trend to  continue,  with cash flow from  leasing and  remarketing
reinvested in the equipment portfolio.

                                      -18-


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.

FORWARD-LOOKING STATEMENTS MAY PROVE INACCURATE

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.

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.

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.

                                      -19-


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 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.

                                      -20-


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 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.

                                      -21-


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 may 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.

A portion  of  Ventures  future  revenue  and  earnings  will be based  upon the
performance of Hybrid.  There can be no assurance that Hybrid will be successful
of profitable in its operations.

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

THE COMPANY'S PRISM SUBSIDIARY 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  its  existing  and planned  services  to
current and new customers;
o its ability to generate customer demand for its 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 to  introduce  new service
offerings 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 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.

                                      -22-


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;
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 other  potential
strategic partners;
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.

ECONOMIC  CONDITIONS  AND OTHER  FACTORS  MAY  NEGATIVELY  IMPACT  THE COMPANY'S
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 and price competition from other technology service providers.

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.

                                      -23-


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

Item 3. Quantitative and Qualitative Disclosures about Market Risk

There have been no  material  changes in the  company's  market  risk during the
three months ended December 31, 1999. For additional information,  refer to page
33 of the  company's  Annual  Report to  Stockholders  for the fiscal year ended
September 30, 1999.

Part II  Other Information

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

a)  The Annual Meeting of Shareholders was held on January 25, 2000.

c) The three  nominees,  C. Keith  Hartley,  Rick Kash,  and William N. Pontikes
listed in the  company's  Notice of Annual  Meeting  of  Stockholders  and Proxy
Statement  dated and  mailed  December  27,  1999 were  elected  to the Board of
Directors of the company for a term of three years.

                             Votes Cast   Percent of     Votes         Votes
Nominee                          For      Votes Cast    Withheld      Against
- -------                      -----------  -----------   ---------     -------
C. Keith Hartley             132,961,102      87%        660,726       12,394
Rick Kash                    132,696,636      87%        655,192        6,860
William N. Pontikes          132,462,273      87%        889,555      241,223

Directors  continuing in office until the 2001 Annual Meeting  include Robert A.
Bardagy, Philip A. Hewes, Thomas H. Patrick, and Nicholas K. Pontikes. Directors
continuing  in office  until the 2002  Annual  Meeting  include  Harry M. Jansen
Kraemer, Jr., Carolyn L. Murphy, and John J. Vosicky.

As set forth in the company's Notice of Annual Meeting of Stockholders and Proxy
Statement  dated and mailed  December 27, 1999, as Item 2, approval of KPMG LLP,
as independent  auditors,  to audit the financial statements for fiscal 2000 and
to perform other  accounting  services,  as appropriate.  There were 133,127,164
(87%)  common  shares  voted for this  proposal,  135,268  (less than 1%) common
shares  voted  against,  106,981  (less than 1%)  common  shares  abstained  and
19,174,460 (13%) were not voted.

                                      -24-

<PAGE>



Item 6.  Exhibits and Reports on Form 8-K

(a)    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).

                                      -25-


Exhibit No.                         Description of Exhibit

           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).

           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).

                                      -26-


<PAGE>


  Exhibit No.                Description of Exhibit

           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).

          11.00   Computation of Earnings Per Share

          12.00   Ratio of Earnings to Fixed Charges

          27.00   Financial Data Schedule

b)  Reports on Form 8-K:

                  None.

                                      -27-

<PAGE>



SIGNATURES

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

                                         COMDISCO, INC.

                                         Registrant

Date:  February 14, 2000               /s/ David J. Keenan
                                       David J. Keenan
                                       Senior Vice President
                                       and Controller


                                      -28-




Comdisco, Inc. and Subsidiaries
Exhibit 11.00
COMPUTATION OF EARNINGS PER COMMON SHARE
(in millions except per share data)

Average  shares used in computing net earnings per common and common  equivalent
share were as follows:

                                         Three months
                                            ended
                                          December 31
                                         ------------
                                          1999   1998
                                          ----   ----

Average shares outstanding ...........     152    152
Effect of dilutive options ...........      10      9
                                          ----   ----
   Total .............................     162    161

Net earnings available
    to common stockholders ...........    $ 42   $ 38
                                          ====   ====

Net earnings per common share

         Basic .......................    $.27   $.25
                                          ====   ====
         Diluted .....................    $.26   $.24
                                          ====   ====


                                      -29-






Comdisco,Inc. and Subsidiaries
Exhibit 12.00
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(dollars in millions)
<TABLE>
<CAPTION>

                                                      Three months ended
                                                           December 31      For the years ended September 30
                                                      ------------------    --------------------------------
                                                           1999   1998      1999   1998   1997   1996   1995
                                                           ----   ----      ----   ----   ----   ----   ----
<S>                                                        <C>    <C>       <C>    <C>    <C>    <C>    <C>
Fixed charges

  Interest expense (1)..................................   $ 84   $ 85      $341   $329   $301   $267   $278

  Approximate portion of
    rental expense representative
    of an interest factor ..............................      2      1         6      5      4      7     11
                                                           ----   ----      ----   ----   ----   ----   ----
  Fixed charges ........................................     86     86       347    334    305    274    289

Earnings before income taxes,
   net of preferred stock dividends ....................     65     60        75    238    203    176    160
                                                           ----   ----      ----   ----   ----   ----   ----
Earnings before income taxes,
   net of preferred stock dividend .....................   $151   $146      $422   $572   $508   $450   $449
                                                           ====   ====      ====   ====   ====   ====   ====

Ratio of earnings to fixed charges .....................   1.76   1.70      1.22   1.71   1.67   1.64   1.55
                                                           ====   ====      ====   ====   ====   ====   ====
Rental expense:
  Equipment subleases ..................................   $  1   $  1      $  4   $  5   $  6   $ 14   $ 22
  Office space, furniture, etc .........................      4      3        14      9      7      8     10
                                                           ----   ----      ----   ----   ----   ----   ----
     Total .............................................   $  5   $  4      $ 18   $ 14   $ 13   $ 22   $ 32
                                                           ====   ====      ====   ====   ====   ====   ====
     1/3 of rental expense .............................   $  2   $  1      $  6   $  5   $  4   $  7   $ 11
                                                           ====   ====      ====   ====   ====   ====   ====

<FN>
(1) Includes interest expense incurred by technology services and  included  in
     technology services expenses on the statements of earnings.

</FN>
</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                   5
<LEGEND>
This Schedule contains summary financial information
extracted from the Quarterly  Report on Form 10-Q
for the quarter ended December 31, 1999 and is qualified
in its entirety by reference to such financial statements.
</LEGEND>
<CIK>                                                                 0000722487
<NAME>                                                            Comdisco, Inc.
<MULTIPLIER>                                                           1,000,000
<CURRENCY>                                                           U.S. Dollar

<S>                                                                 <C>
<PERIOD-TYPE>                                                        3-MOS
<FISCAL-YEAR-END>                                                    SEP-30-2000
<PERIOD-START>                                                       Oct-01-1999
<PERIOD-END>                                                         Dec-31-1999
<EXCHANGE-RATE>                                                                1
<CASH>                                                                       323
<SECURITIES>                                                                 517
<RECEIVABLES>                                                                869
<ALLOWANCES>                                                                  68
<INVENTORY>                                                                  140
<CURRENT-ASSETS>                                                           3,817
<PP&E>                                                                     8,372
<DEPRECIATION>                                                             2,594
<TOTAL-ASSETS>                                                             8,433
<CURRENT-LIABILITIES>                                                      1,609
<BONDS>                                                                    3,686
<COMMON>                                                                      22
                                                          0
                                                                    0
<OTHER-SE>                                                                 1,206
<TOTAL-LIABILITY-AND-EQUITY>                                               8,433
<SALES>                                                                      555
<TOTAL-REVENUES>                                                             877
<CGS>                                                                        411
<TOTAL-COSTS>                                                                728
<OTHER-EXPENSES>                                                               0
<LOSS-PROVISION>                                                               0
<INTEREST-EXPENSE>                                                            84
<INCOME-PRETAX>                                                               65
<INCOME-TAX>                                                                  23
<INCOME-CONTINUING>                                                           42
<DISCONTINUED>                                                                 0
<EXTRAORDINARY>                                                                0
<CHANGES>                                                                      0
<NET-INCOME>                                                                  42
<EPS-BASIC>                                                                 0.27
<EPS-DILUTED>                                                               0.26



</TABLE>


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