1
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                   FORM 10-K
        Annual Report Pursuant to Section 13 or 15(d) of the Securities
                             Exchange Act of 1934

                    FOR THE FISCAL YEAR ENDED MARCH 31, 1997

                         Commission File Number 0-25400

                       DAISYTEK INTERNATIONAL CORPORATION
             (Exact name of registrant as specified in its charter)


           Delaware                                     75-2421746
 (State or other jurisdiction of                  (I.R.S. Employer Number)
 incorporation or organization)

                500 North Central Expressway, Plano, Texas 75074
               (Address of principal executive offices)(Zip code)

        Registrant's telephone number, including area code: 972-881-4700

        Securities registered pursuant to Section 12(b) of the Act: None

          Securities registered pursuant to Section 12(g) of the Act:
                     Common Stock, par value $.01 per share

       Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes X  No
                                             ---   ---- 

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

       The aggregate market value of the voting stock held by non-affiliates of
the registrant as of June 18, 1997 (based on the closing price as reported by
the National Association of Securities Dealers Automated Quotation System) was
$195,351,246.

       As of June 18, 1997, there were 6,763,744 shares outstanding of the
registrant's Common Stock, $.01 par value.

                      DOCUMENTS INCORPORATED BY REFERENCE
                  Part II - Prospectus dated January 25, 1996
   2
       Unless the context otherwise requires, references to Daisytek
International Corporation include its direct and indirect subsidiaries,
including Daisytek, Incorporated, the Company's primary operating subsidiary.
References in this Report to the Company's fiscal year means the 12 month
period ending on March 31 of such year.

                                     INDEX


                                                                                                          Page
                                                                                                          ----
                                                                                                    
 PART I
 Item 1.        Business . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          3

 Item 2.        Properties . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          10

 Item 3.        Legal Proceedings  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          10
 Item 4.        Submission of Matters to a Vote of Security Holders  . . . . . . . . . . . . . . .          10

 PART II
 Item 5.        Market for Registrant's Common Equity and
                Related Stockholder Matters  . . . . . . . . . . . . . . . . . . . . . . . . . . .          11

 Item 6.        Selected Financial Data  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          11

 Item 7.        Management's Discussion and Analysis of Financial
                Condition and Results of Operations  . . . . . . . . . . . . . . . . . . . . . . .          13
 Item 8.        Financial Statements and Supplementary Data  . . . . . . . . . . . . . . . . . . .          21

 Item 9.        Changes in and Disagreements with Accountants on
                Accounting and Financial Disclosure  . . . . . . . . . . . . . . . . . . . . . . .          21
 PART III

 Item 10.       Directors and Executive Officers of the Registrant . . . . . . . . . . . . . . . .          43

 Item 11.       Executive Compensation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          46
 Item 12.       Security Ownership of Certain Beneficial Owners
                and Management . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          48

 Item 13.       Certain Relationships and Related Transactions . . . . . . . . . . . . . . . . . .          51
 PART IV

 Item 14.       Exhibits, Financial Statement Schedules and Reports
                on Form 8-K  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          52

 SIGNATURES. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          57




                                      -2-
   3
                                     PART I

ITEM 1. BUSINESS

GENERAL

       Daisytek International Corporation (the "Company") is a leading
wholesale distributor of non-paper computer and office automation supplies and
accessories.  The Company distributes over 8,000 products to approximately
24,000 customer locations, including value-added resellers ("VARs"), computer
supplies dealers, office product dealers, contract stationers, buying groups,
computer and office product superstores, warehouse clubs and other retailers
who resell the products to end-users.  The Company believes it is the largest
wholesale distributor of non-paper computer and office automation supplies and
accessories in the world.

       The Company sells primarily nationally known, name-brand products
manufactured by over 150 original equipment manufacturers, including Hewlett-
Packard, Canon, Lexmark, IBM, Okidata, Digital Equipment Corporation, Apple,
Panasonic, Kodak, Imation, Epson, Sony, Xerox and Maxell. The Company's
products include consumable supplies such as laser toner, copier toner, inkjet
cartridges, printer ribbons, diskettes, optical storage products, computer tape
cartridges and accessories.  The Company's products are used in a broad range
of computer and office automation products, such as mainframe, mini, personal,
laptop and notebook computers, laser and inkjet printers, photocopiers, fax
machines and data storage products.  The Company sells its products throughout
the United States, Canada, Mexico, Australia and Latin America, as well as in
other international markets, by utilizing sophisticated telemarketing
technology, including a suite of electronic commerce tools, and innovative
marketing programs.  The Company presently operates one centralized "superhub"
distribution center in Memphis, Tennessee, to service the U.S. and certain
international markets and smaller regional sales and distribution centers in
Miami, Florida, Mexico, Australia and Canada to service the Latin American,
Mexican, Australian and Canadian markets, respectively.  Most of the Company's
U.S. shipments are shipped via Federal Express under a contractual arrangement
(the "Federal Express Agreement") which, together with the Company's
centralized distribution center, enables the Company to offer to its customers
next business day delivery.

       During fiscal year 1996, the Company formed Priority Fulfillment
Services ("PFS"), a wholly owned subsidiary, to provide outsourcing solutions
to its business partners.  Through PFS, the Company sells its core competencies
in call center, product fulfillment, logistics and support services to client
companies worldwide, primarily on a fee-based relationship. PFS customizes
these services to meet specific requirements of these companies.  PFS's call-
center services include:  order entry, order tracking and customer service
(inbound), outbound telemarketing services and customized reporting of customer
and call information.  PFS utilizes primarily the Company's centralized
distribution facility in Memphis, Tennessee to provide product fulfillment and
logistics services, with additional distribution facilities available in
Florida, Canada, Mexico and Australia.  PFS maintains relationships with a
number of shipping companies to provide next business day delivery on domestic
package orders, truck shipments on larger domestic orders and a variety of air
and surface delivery options for international orders.  PFS also provides other
support services such as invoicing, credit management and collection services,
and accounting and systems support.





                                      -3-
   4

PRODUCTS

       The Company distributes over 8,000 different non-paper computer and
office automation supplies and related products and regularly updates its
product line to reflect advances in technology and avoid product obsolescence.
The Company's major product categories can generally be classified as follows:

       Non-Impact Printer Supplies.  Non-impact printer supplies include toner
cartridges, inkjet cartridges, optical photo conductor kits, copier supplies
and fax supplies.  Non-impact printers, such as laser printers, personal
copiers and fax machines, are rapidly growing in popularity and have a wide
range of applications.  Sales of non-impact printer supplies accounted for
approximately 53.5% of the Company's total net sales in fiscal year 1997.  The
Company also sells specialized all-in-one toner cartridges for laser printers
produced by manufacturers such as Canon, Hewlett-Packard, Digital, Brother and
Apple.  Sales of these supplies accounted for approximately 23.6% of the
Company's total net sales in fiscal year 1997.

       Impact Printer Supplies.  Impact printer supplies include printwheels,
ribbons, elements, fonts and other consumable supplies used in impact printers
ranging from electronic typewriters to high speed dot matrix printers.  While
new technology is moving toward non-impact printing, the Company believes that
a substantial installed base of impact printers, such as dot matrix printers,
are still in use and require a continuing amount of consumable computer
supplies.  Sales of impact printer supplies accounted for approximately 8.1% of
the Company's total net sales in fiscal year 1997.

       Magnetic Media Products.  Magnetic media products include computer
tapes, data cartridges, diskettes, optical disks and other products which store
or record computer information and are used in a variety of computers ranging
from notebook and personal computers to large mainframe computer systems.
Sales of magnetic media products accounted for approximately 9.7% of the
Company's total net sales in fiscal year 1997.

       Accessories and Other Products.  Accessories sold by the Company include
cleaning supplies, disk storage boxes, data cartridge storage, racks, surge
protection devices, workstation accessories and anti-glare screens.  The
Company also sells a number of other products such as transparencies, banking
supplies and selected business machines.  Sales of accessories and other
products accounted for approximately 5.1% of the Company's total net sales in
fiscal year 1997.

SUPPLIERS

       The Company's products are manufactured by over 150 original equipment
manufacturers, including Hewlett-Packard, Canon, Lexmark, IBM, Okidata, Digital
Equipment Corporation, Panasonic, Epson, Imation, Sony, Xerox, Apple, Kodak and
Maxell.  During fiscal year 1997, approximately 74% of the Company's total net
sales were derived from products supplied by the Company's ten largest
suppliers, with the sale of Hewlett-Packard and Canon products accounting for
approximately 35% and 11% of total net sales, respectively, and the sale of
Lexmark, Digital Equipment Corporation, Epson, Okidata, Panasonic and Xerox
products each accounting for between approximately 3% to 5% of total net sales.





                                      -4-
   5



       Many of the Company's suppliers offer rebate programs under which,
subject to the Company purchasing certain predetermined amounts of inventory,
the Company receives rebates based on a percentage of the dollar volume of
total rebate program purchases.  The Company also takes advantage of several
other programs offered by substantially all of its suppliers.  These include
price protection plans under which the Company receives credits against future
purchases if the supplier lowers prices on previously purchased inventory and
stock rotation or stock balancing privileges under which the Company can return
slow moving inventory in exchange for other products.  In addition, in order to
introduce new products, many suppliers will permit the Company to return all
unsold inventory after an introductory trial period.  Material changes by one
or more of the Company's key suppliers of their pricing arrangements or other
marketing programs may adversely effect the Company's business.

       The Company's purchases of inventory are closely tied to sales and are
generally based upon the sales volume of the most recent six to ten week
periods.  Many of the Company's suppliers require minimum annual purchases
which, for fiscal year 1998, will aggregate approximately $47 million.

       The Company has entered into written distribution agreements with
Hewlett-Packard, Canon, Lexmark, Digital Equipment Corporation, Epson, Okidata,
Panasonic and Xerox and many of the other major suppliers of the products it
distributes.  As is customary in the industry, these agreements generally
provide non-exclusive distribution rights, have one year renewable terms and
are terminable by either party at any time, with or without cause.  The Company
considers its relationships with its major suppliers, including Hewlett-
Packard, Canon, Lexmark, Digital Equipment Corporation, Epson, Okidata,
Panasonic and Xerox to be good; nevertheless, there can be no assurance that a
material change in the Company's relationship with one or more of its major
suppliers will not have a material adverse effect on the Company's business.

       Although the Company purchases most of its products directly from
authorized U.S. manufacturers, the Company also imports products from foreign
sources, particularly when fluctuations in foreign exchange rates or product
prices make it attractive to do so. Similarly, depending upon product pricing
and availability, the Company also purchases products from secondary sources,
such as other wholesalers and selected dealers, rather than from the direct
manufacturer.  The Company utilizes its ability to purchase imported and
secondary source products in order to provide its customers with competitive
prices and a wide range of product lines.  In order to ensure that such
imported and secondary source products are not produced by unauthorized
manufacturers, the Company has established various procedures which it believes
enable it to identify unauthorized products and, to the extent possible, return
such unauthorized products to the foreign or secondary source.  Nevertheless,
there can be no assurance that the Company will be completely successful in
such efforts or that such imported and secondary source products will continue
to be available or that any unavailability will not have a material adverse
effect on the Company's business.

SALES AND MARKETING

       The Company's customer and prospect list includes U.S., Canadian,
Australian, Mexican, Latin American and  foreign computer supplies dealers,
office product dealers, VARs, buying groups, computer stores, contract
stationers, computer and office product superstores, warehouse clubs, catalog
merchandisers, college bookstores and other resellers.  The Company currently
ships its products to approximately 24,000 customer locations.  The Company's
typical customer is a small to





                                      -5-
   6



medium sized reseller who does not have the resources to establish direct
purchasing relationships with multiple manufacturers and, instead, must rely on
wholesale distributors like the Company.  The Company also sells its products
to computer and office product superstores, which the Company believes will
become an increasingly important group of customers as the Company demonstrates
its ability to serve the superstores' need for timely delivery of fast-moving
products and efficient distribution of a variety of product lines to multiple
store locations in a more cost-effective manner than presently provided by many
product manufacturers.  No single customer accounts for more than 10% of the
Company's sales for each of the fiscal years ended March 31, 1997, 1996 and
1995.  At March 31, 1997, five computer and office product superstores and
warehouse clubs represent approximately 26% of the Company's trade accounts
receivable, with the largest being approximately 12% of trade accounts
receivable, and reflects the increasing significance of this market segment.

       The Company's international sales accounted for approximately 18.6% of
the Company's total net sales in fiscal year 1997, and the Company believes
that international markets represent further opportunities for growth.  To take
advantage of the growing Far East and Australia marketplace, during fiscal year
1997, the Company acquired Lasercharge Pty Ltd, a large computer and office
automation supplies wholesaler in Australia.  To service the growing Latin
American market, the Company opened a sales office and distribution center in
Mexico City, Mexico during fiscal year 1995 and opened a similar facility in
Miami, Florida, during fiscal year 1996.  The Company also has sales and
distribution operations in Canada.  There can be no assurance, however, that
the Company will be successful in these or other international efforts or that
the risks inherent in international operations, such as currency fluctuations
or the political or economic instability of certain foreign countries, such as
Mexico, will not have a material adverse effect on the Company's results of
operations.  See Note 8 of the Notes to Consolidated Financial Statements for
certain financial information regarding the Company's domestic and
international sales during the last three fiscal years.

       The Company's sales force, as of March 31, 1997, consisted of
approximately 221 telemarketing sales representatives located in the Company's
headquarters in Plano, Texas, 32 telemarketing sales representatives located in
the Company's office in Canada, 9 telemarketing sales representatives located
in the Company's office in Mexico, 14 telemarketing sales representatives
located in the Company's office in Australia, and 3 telemarketing sales
representatives located in the Company's office in Miami, Florida. The Company
relies on sophisticated telemarketing, direct mail programs and frequent
innovative sales promotions and other marketing efforts.  The Company's senior
sales staff also often visits certain of the Company's customers in connection
with the negotiation of large orders or customized programs.

       The Company's sales and telemarketing department is divided into several
groups or teams, each having its own particular sales objective.  For example,
the Retail Department focuses specifically on large computer retailers, office
product superstores and warehouse clubs and highlights the Company's ability to
more efficiently distribute a wide variety of small shipments to a larger
number of store locations than presently provided by product manufacturers.
Similarly, a separate group of sales representatives are responsible for a
select group of national accounts, such as contract stationers, office products
dealers and buying groups, while others focus on new accounts, existing
business or international and export sales.  By utilizing sophisticated
telemarketing software and call management systems, including caller
identification, sales representatives are able to verify customer account
numbers and contact persons and quickly identify a customer's buying patterns,
recent purchases, credit availability and other sales and marketing
information.  The telecommunications software also enables





                                      -6-
   7



sales and marketing management to better identify, control and monitor sales
representatives' prospecting activity with the Company's new and existing
customers.

       The Company provides extensive training for new sales personnel with
special emphasis on the need for regular customer contact, response to
customers' demands for product information and the need to inform customers of
technological advancements by the Company's suppliers.  The Company, together
with its major suppliers, provide the Company's sales personnel with ongoing
product-specific training and education emphasizing computer supplies as well
as new technologies, new products and new product applications.

       In order to maintain its position as a low cost wholesale distributor,
the Company regularly monitors the efficiency of its sales staff.  By utilizing
sophisticated telecommunications equipment, the Company is able to measure the
number of calls being fielded by a sales representative, their success rate in
terms of orders obtained compared to calls taken and customer service
statistics, such as abandoned call rates and average response times.  The
Company's sales force receives a base salary as well as varying sales
incentives based on gross profit margin achievements.  In addition, a number of
suppliers periodically offer sales bonus programs in connection with specific
product sales campaigns which can further augment a sales representative's
compensation.

       One of the Company's primary marketing tools is its quarterly catalog,
known as the "Book of Deals."  In order to promote its image as a low cost
wholesaler and provider of value-added services, the Book of Deals will usually
highlight a theme related to specific products, customer services or a
combination of the two.  The Company presently distributes a total of
approximately 39,250 catalogs and contract price books to its active U.S.
customers each quarter.  The Company also distributes a separate Book of Deals
designed specifically for each of its Canadian, Mexican and Australian
subsidiaries.  Other catalog-type marketing tools used by the Company include
customized catalogs produced by the Company for the reseller to distribute to
its end-user customers.  The Company also distributes "flyers" which announce
new product line additions or special promotions and are usually inserted in
the Book of Deals or mailed directly to customers.

       Although the Book of Deals remains one of the Company's primary
marketing tools, the Company also uses electronic commerce marketing tools as
well.  The Company believes it has established itself as a leader in the
deployment of electronic commerce in the computer and office automation
supplies and accessories industry.  These tools are designed to win further
market share and to reduce cost in the customer relationship by automating
information flow.  By accepting both externally developed commercially
available technologies as well as internally developed proprietary
technologies, the Company can offer a suite of electronic commerce solutions
including:  traditional X.12 and proprietary EDI; third party software systems
such as DDMS, OPUS, Britannia, and Moore O.P. Services; and internet, intranet,
and extranet systems.

       During fiscal year 1997, the Company introduced an electronic catalog
and on-line ordering tool, known as "SOLO", the System for Online Ordering.
SOLO provides customers with on-line ordering capabilities; fingertip access to
up-to-date pricing, product and order information; search and retrieval
capabilities based on part numbers, manufacturers, product description, retail
price, machine compatibility and other factors; and convenient access to
manufacturers' product literature and training videos.  The Company provides
CD-ROM, diskette and World Wide Web versions of SOLO.





                                      -7-
   8



       Certain of the Company's suppliers provide the Company with cooperative
advertising programs, marketing development funds and other types of incentives
and discounts which offset the production costs of the Company's quarterly Book
of Deals, other published marketing tools and other related costs.

       The Company permits its customers to return defective products (most of
which are then returned by the Company to the manufacturer) and incorrect
shipments for credit against other purchases.  During the last three fiscal
years, the Company's net expense for returns of the Company's consumable supply
products has not been material.

MANAGEMENT INFORMATION SYSTEMS

       The Company maintains advanced management information systems and has
automated virtually all key business functions using on-line, real time
systems.  These on-line systems provide management with information concerning
sales, inventory levels, customer payments and other operations which is
essential for the Company to operate as a low cost, high efficiency wholesale
distributor.

       The implementation of these systems has allowed the Company to offer an
advanced suite of electronic commerce tools to its customers so that the
Company can communicate with their computer systems and automatically process,
send and receive purchase orders, invoices and acknowledgments.  The Company
offers "customer links" to provide customers with direct access to a
proprietary Company database to examine pricing, credit information, product
description and availability and promotional information.  This link also
allows customers to place orders directly into the Company's order processing
system.  These systems also allow the Company to offer similar features to its
customers through SOLO.

       The Company has also invested in advanced telecommunications, voice
response equipment, electronic mail and messaging, automated fax technology,
scanning, radio frequency technology, bar-coding, fiber optic network
communications and automated inventory management.  The Company also utilizes
telecommunications technology which provide for automatic customer call
recognition and customer profile recall for inbound telemarketing
representatives and computer generated outbound call objectives for outbound
telemarketing representatives.

DISTRIBUTION

       During fiscal year 1993, the Company consolidated its five U.S. regional
distribution centers into a new "superhub" distribution center located in
Memphis, Tennessee.  During fiscal year 1997, the Company more than doubled the
size of this facility to its current size of 371,233 square feet.  The facility
is located approximately four miles from the Federal Express hub facility and
contains automated conveyors, in-line scales for automatic accuracy checking,
computerized sorting equipment, powered material handling equipment and
scanning and bar-coding systems.

       Since the consolidation of its regional distribution centers and the
opening of the Memphis distribution center, the Company has (i) reduced the
amount of "safety stock" inventory previously carried in different distribution
centers, which, in turn, has reduced the Company's working capital borrowings,
(ii) increased its inventory turnover rate from approximately nine turns to
approximately





                                      -8-
   9



11 turns in fiscal year 1997, (iii) improved its order fill rate to a level of
approximately 95%, (iv) improved personnel productivity and reduced shipping
errors and their associated costs, (v) improved delivery time to most
geographic areas through later order acceptance times (currently 9:00 p.m.
eastern standard time) and, with the implementation of the Federal Express
Agreement, next business day delivery and (vi) reduced real estate expenses.

       The Company believes that consumable supplies and other products sold by
the Company are particularly suited to cost effective overnight delivery
because of their unique value to weight characteristics.  Accordingly, all of
the Company's U.S. package orders are shipped via Federal Express, except for
certain "heavyweight" packages or as otherwise requested by the customer.  The
Company's centralized distribution center, together with the implementation of
the Federal Express Agreement, enables the Company to offer to its customers
next business day delivery to most U.S. geographic areas.  The Company ships
virtually 100% of U.S. orders for product in stock on the same day.

       The material handling system at its Memphis distribution center includes
several high technology enhancements, including an automated package routing
system and a paperless order picking system.  These systems have allowed the
Company to substantially increase the package movement capacity within the
existing facility, further improve package shipment accuracy and enhance the
Company's ability to perform value-added services for its customers, including
custom labeling and price stickering.

EMPLOYEES

       As of March 31, 1997, the Company had 558 full-time employees and 109
part-time employees, of which 175 were in executive and administrative
positions, including accounting, purchasing, credit and management information
systems, 280 were in sales and marketing and 212 were in warehousing and
related functions.  None of the Company's employees are represented by a labor
union, and the Company has never suffered an interruption of business as a
result of a labor dispute.  The Company considers its relations with its
employees to be favorable, and the Company believes it will be able to continue
this relationship by various employee incentive and participation programs,
including employee stock options.

       The Company actively recruits college graduates through on-campus
recruiting programs. Each newly-hired employee from this program is placed into
the Company's training program for approximately three months which introduces
them to most aspects of the Company's business. Management believes that this
program is an important tool in recruiting and developing high quality
individuals with management potential to support the Company's future growth.

COMPETITION

       The Company believes that most, if not all, of its customers maintain
several sources of supply for their product requirements.  Accordingly, the
Company competes with product manufacturers, general office supply wholesalers,
other national and regional wholesale computer supplies distributors, computer
hardware and software distributors and, to a lesser extent, non-specialized
wholesaler distributors.  Many of these competitors such as product
manufacturers and general office supply wholesalers are larger and have
substantially greater financial and other resources than the Company.





                                      -9-
   10



Competition in the Company's industry is generally based on price, breadth of
product lines, product and credit availability, delivery time and the level and
quality of customer services.  The Company competes primarily on the basis of
its ability to offer low prices and quality service while maintaining a high
level of operating efficiency.  The Company believes its competitive advantages
over product manufacturers and other wholesale distributors include its ability
to efficiently maintain a wide selection of name brand products in stock ready
to be shipped on a same day basis and delivered overnight, to efficiently
distribute its products, to provide innovative and high quality value-added
customer service programs and to respond to changing customer demands and
product development.


BACKLOG

       The Company does not have a significant backlog of orders and does not
consider backlog to be material to an understanding of its business.



ITEM 2.  PROPERTIES

       The Company's U.S. sales and executive and administrative offices are
located in a 52,363 square foot central office facility located in Plano,
Texas, a Dallas suburb.  The Company also operates regional sales and
distribution centers in Toronto, Ontario; Mexico City, Mexico; Vancouver,
British Columbia; Sydney, Australia and Miami, Florida. The Company's central
distribution center is located in Memphis, Tennessee.  See "Item 1.  Business -
Distribution."

       All of the Company's facilities are leased under leases which contain
one or more multiple year renewal options.

ITEM 3.  LEGAL PROCEEDINGS

       The Company is involved in certain litigation arising in the ordinary
course of business. Management believes that such litigation will be resolved
without material effect on the Company's financial condition or results of
operations.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

       None





                                      -10-
   11



                                    PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

       The Company's Common Stock is listed and trades on the Nasdaq National
Market tier of the Nasdaq Stock Market under the symbol "DZTK."  The following
table sets forth for the period indicated the high and low sale price for the
Common Stock as reported by the Nasdaq National Market:




                                          PRICE
                                          -----
                                     HIGH           LOW
                                     ----           ---
                                            
         Fiscal year 1996
            First Quarter          $25            $19-1/8
            Second Quarter         $32-7/8        $21
            Third Quarter          $33            $26-1/4
            Fourth Quarter         $35-3/4        $27-3/4

         Fiscal year 1997
            First Quarter          $47            $32-1/2
            Second Quarter         $44-1/8        $34-1/2
            Third Quarter          $43-1/2        $34-1/2
            Fourth Quarter         $42            $31


       As of June 18, 1997, there were approximately 1,800 shareholders of
which 107 were record holders of the Common Stock.

       The Company has never paid cash dividends on its Common Stock and does
not anticipate the payment of cash dividends on its Common Stock in the
foreseeable future.  The Company currently intends to retain all earnings to
finance the further development of its business.  The payment of any future
dividends will be at the discretion of the Company's Board of Directors and
will depend upon, among other things, future earnings, operations, capital
requirements, the general financial condition of the Company and general
business conditions.  See "Item 7.  Management's Discussion and Analysis of
Financial Condition and Results of Operations - Liquidity and Capital
Resources."

ITEM 6.  SELECTED FINANCIAL DATA

       The selected historical consolidated statement of operations data
presented below for each of the fiscal years ended March 31, 1997, 1996 and
1995, and the selected consolidated balance sheet data as of March 31, 1997 and
1996 have been derived from the consolidated financial statements of Daisytek
International Corporation and subsidiaries, which statements have been audited
by Arthur Andersen LLP, independent public accountants, as indicated in their
report included elsewhere in this Form 10-K.  The selected consolidated
statement of operations data for the fiscal years ended March 31, 1994 and
1993, and the selected balance sheet data as of March 31, 1995, 1994 and 1993
have been derived from the Company's consolidated financial





                                      -11-
   12
statements, which statements have been audited by Arthur Andersen LLP as
indicated in their reports not included herein.  The selected consolidated
financial data should be read in conjunction with "Item 7.  Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
"Item 8.  Financial Statements and Supplementary Data."



                                                                  FISCAL YEAR ENDED MARCH 31,
                                                   ---------------------------------------------------------
                                                      1997        1996        1995        1994        1993
                                                   ---------   ---------   ---------   ---------   ---------
                                                             (in thousands, except per share data)
                                                                                          
CONSOLIDATED STATEMENT OF OPERATIONS DATA:
    Net sales                                      $ 603,814   $ 464,169   $ 352,953   $ 276,699   $ 233,458
    Cost of sales                                    543,848     416,199     316,982     247,480     208,972
    Provision for losses from disposal of
       software and hardware inventory                  --          --          --           402       1,223
                                                   ---------   ---------   ---------   ---------   ---------
               Gross profit                           59,966      47,970      35,971      28,817      23,263
    Selling, general and administrative expenses      36,630      29,024      23,260      20,338      21,822
    Other operating expenses                            --          --          --          --         3,701
                                                   ---------   ---------   ---------   ---------   ---------
               Income (loss) from operations          23,366      18,946      12,711       8,479      (2,260)(1)
    Interest expense                                   1,677       1,482       2,050       1,726       1,723
                                                   ---------   ---------   ---------   ---------   ---------
               Income (loss) before income taxes      21,659      17,464      10,661       6,753      (3,983)
    Provision (benefit) for income taxes               8,292       6,697       4,165       2,496      (1,062)
                                                   ---------   ---------   ---------   ---------   ---------
               Net income (loss)                   $  13,367   $  10,767   $   6,496   $   4,257   $  (2,921)
                                                   =========   =========   =========   =========   =========

PER SHARE DATA (2):
    Net income (loss) per common share             $    1.93   $    1.59   $    1.17   $    0.81   $   (0.68)
    Weighted average common shares
        outstanding                                    6,913       6,757       5,542       5,288       4,310
    Supplemental net income per common
        share (3)                                  $    --     $    --     $    1.09   $    0.75   $    --
    Supplemental weighted average common
        shares outstanding (3)                          --          --         6,683       6,668        --




                                                                       AS OF MARCH 31,
                                                 ---------------------------------------------------------
                                                   1997        1996        1995        1994        1993
                                                 ---------   ---------   ---------   ---------   ---------
                                                                      (in thousands)
                                                                                        
CONSOLIDATED BALANCE SHEET DATA:
    Working capital                              $  80,248   $  56,663   $  43,427   $  28,167   $  22,290
    Total assets                                   175,288     128,601      94,421      67,385      57,213
    Long-term debt, net of current maturities       30,454      16,419      11,334      19,640      16,815
    Shareholders' equity                            67,193      51,661      40,817      15,937      11,844


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

(1)    The Company's income from operations for fiscal year 1993 would have
       been approximately $6.4 million without giving effect to the following
       events:  (i)  a $4.3 million loss from operations related to the
       Company's PC software and hardware division which was eliminated in
       fiscal year 1993, including a $1.2 million provision for losses from
       disposal of software and hardware inventory, (ii)  a $3.7 million loss
       from operations related to the following other operating expenses:  (1)
       the Company's write-off of trade receivables and advances owing from a
       related party in the aggregate amount of $1.2 million and establishment
       of a reserve of $0.5 million for trade receivables owing from another
       related party, (2)  costs aggregating $1.6 million incurred by the
       Company in connection with the consolidation of its five U.S. regional
       distribution centers into one "superhub" distribution center in Memphis,
       Tennessee, and (3)  costs aggregating $0.5 million incurred by the
       Company in connection with a withdrawn initial public offering and (iii)
       a $0.7 million loss from operations related to the Company's temporary
       reduction of outbound shipping rates as part of a promotional marketing
       program in connection with the opening of the Memphis distribution
       center.

(2)    Share data is based on the weighted average common shares and share
       equivalents outstanding for each period.

(3)    Adjusted for the events described in Note 11 of  the Notes to
       Consolidated Financial Statements.





                                      -12-
   13



ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

       The following table sets forth certain financial information from the
audited Consolidated Statements of Operations of Daisytek International
Corporation and subsidiaries expressed as a percentage of net sales.



                                               FISCAL YEAR ENDED MARCH 31,
                                               -=------------------------
                                                1997      1996      1995
                                               ------    ------    ------
                                                              
Net sales                                       100.0%    100.0%    100.0%

Cost of sales                                    90.1      89.7      89.8
                                               ------    ------    ------

               Gross profit                       9.9      10.3      10.2

Selling, general and administrative expenses      6.0       6.2       6.6
                                               ------    ------    ------

               Income from operations             3.9       4.1       3.6

Interest expense                                  0.3       0.3       0.6
                                               ------    ------    ------

               Income before income taxes         3.6       3.8       3.0

Provision for income taxes                        1.4       1.5       1.2
                                               ------    ------    ------

               Net income                         2.2%      2.3%      1.8%
                                               ======    ======    ======


       The following table sets forth certain unaudited quarterly financial
data and certain data expressed as a percentage of net sales for fiscal years
1997 and 1996.  The unaudited quarterly information includes all adjustments,
consisting of only normal recurring adjustments, which management considers
necessary for a fair presentation of the information shown.  The financial data
and ratios for any quarter are not necessarily indicative of results of any
future period.




                                          Fiscal Year 1997                                   Fiscal Year 1996
                            ------------------------------------------------    ------------------------------------------------
                             4th Qtr.     3rd Qtr.     2nd Qtr.     1st Qtr.     4th Qtr.     3rd Qtr.    2nd Qtr.     1st Qtr.
                            ------------------------------------------------    ------------------------------------------------
                                                                  (dollars in thousands)
                                                                                                     
Net sales                   $ 174,343    $ 154,429    $ 138,148    $ 136,894    $ 137,237    $ 116,545    $ 105,421    $ 104,966

Gross profit                $  17,503    $  15,204    $  13,589    $  13,670    $  13,768    $  12,233    $  11,335    $  10,634

     Gross profit margin         10.0%         9.8%         9.8%        10.0%        10.0%        10.5%        10.8%        10.1%


SG&A expenses               $  10,552    $   9,375    $   8,397    $   8,306    $   8,432    $   7,312    $   6,685    $   6,595

     Percent of net sales         6.1%         6.1%         6.1%         6.1%         6.1%         6.3%         6.3%         6.3%


Income from operations      $   6,951    $   5,829    $   5,192    $   5,364    $   5,336    $   4,921    $   4,650    $   4,039

     Operating margin             4.0%         3.8%         3.8%         3.9%         3.9%         4.2%         4.4%         3.8%

Net income                  $   4,007    $   3,364    $   2,955    $   3,041    $   3,091    $   2,792    $   2,616    $   2,268

     Net margin                   2.3%         2.2%         2.1%         2.2%         2.3%         2.4%         2.5%         2.2%






                                      -13-
   14

Fiscal Year Ended March 31, 1997 Compared to Fiscal Year Ended March 31, 1996

       Net Sales.  Net sales for the year ended March 31, 1997 were $603.8
million as compared to $464.2 million for the year ended March 31, 1996, an
increase of $139.6 million, or 30.1%, as the result of an increase in U.S. net
sales of $103.0 million, or 26.5%, and an increase in international net sales
of $36.6 million, or 48.2%.  The growth in U.S. and international net sales was
primarily due to increased sales volume to large national accounts, computer
and office product superstores, new customers and the Company's continued
introduction of new products, and the addition of net sales from its Australian
subsidiary which was acquired by the Company during the third quarter of fiscal
year 1997.  The growth rate in net sales to computer and office product
superstore customers for the year ended March 31, 1997 was less than the growth
rate experienced for such customers during the prior year.  Net sales to new
customers for the year ended March 31, 1997 were approximately $49 million,
including the net sales from its new Australian subsidiary, while net sales to
existing customers increased by approximately $91 million during the year.

       Gross Profit. Gross profit for the year ended March 31, 1997 was $60.0
million as compared to $48.0 million in fiscal year 1996, an increase of $12.0
million, or 25.0%, primarily as the result of increased sales volume in fiscal
year 1997.  The Company's gross profit margin as a percent of net sales was
9.9% for the year ended March 31, 1997 as compared to 10.3% for the prior year.
Gross profit margin percentage declined during the year ended March 31, 1997
primarily because the prior year's results include the benefit of incremental
margins earned on the sale of certain one-time inventory purchases by the
Company prior to manufacturer price increases.  If the benefits of the one-time
inventory purchase actions are excluded from last year's results, gross profit
as a percentage of net sales for fiscal year 1997 is slightly lower as compared
to last year. Increased sales at lower gross profit margins to large national
accounts and computer and office product superstores also contributed to the
decline in gross profit margin percentages during the year ended March 31,
1997.  The Company believes that the trend in sales to large national accounts
and computer and office product superstores and the corresponding decline in
gross profit margin percentage will continue during fiscal year 1998.

       SG&A Expenses.  SG&A expenses for the year ended March 31, 1997 were
$36.6 million, or 6.0% of net sales, as compared to $29.0 million, or 6.2% of
net sales, for the year ended March 31, 1996.  The increase in SG&A expenses
was primarily a result of the increase in variable costs associated with the
Company's increased sales volume.  The decrease in SG&A expenses as a
percentage of net sales was primarily due to improved operating efficiencies
and staff productivity as a result of increased sales volume and continued
technological enhancements implemented by the Company.  During fiscal 1997, the
Company  incurred incremental SG&A expenses associated with its subsidiary,
Priority Fulfillment Services ("PFS"), and also associated with an expansion of
its leased facilities in Memphis and Plano.  The Company expects to incur
additional incremental SG&A expenses associated with PFS as the Company plans
for future growth in this subsidiary.

       Income from Operations.  Income from operations for the year ended March
31, 1997 was $23.3 million as compared to $18.9 million for fiscal year 1996,
an increase of $4.4 million, or 23.2%.  This increase was primarily due to
increased sales volume, increased gross profit and improved operating
efficiencies.  Income from operations as a percentage of net sales was 3.9%





                                      -14-
   15



for the year ended March 31, 1997 as compared to 4.1% for last year, primarily
as the result of a decrease in gross profit margin as a percentage of net sales
which was somewhat offset by a decline in SG&A expenses as a percentage of net
sales.  Income from operations as a percentage of net sales for the year ended
March 31, 1997 declined primarily because the prior year's results include the
effects of the one-time inventory purchase actions.  When the benefits of the
one-time inventory purchase actions are excluded from last year's results,
income from operations as a percentage of net sales for fiscal year 1997 was
slightly higher than fiscal year 1996.

       Interest Expense.  Interest expense was $1.7 million during the year
ended March 31, 1997 and was $1.5 million during the year ended March 31, 1996.
Interest expense increased as a result of an increase in the average line of
credit to support a larger revenue base, which was partially offset by a
reduction in interest rates during fiscal year 1997.  The weighted average
interest rate was 6.7% during the year ended March 31, 1997 as compared to 7.5%
for the previous year.

       Income Taxes.  The Company's provision for income taxes was $8.3 million
for the year ended March 31, 1997 as compared to $6.7 million for the year
ended March 31, 1996.  The increase was primarily due to increased pretax
profits.  The effective tax rate for both years was approximately 38.3%.  For
an analysis of the Company's provision for income taxes, see Note 6 of the
Notes to Consolidated Financial Statements.

Fiscal Year Ended March 31, 1996 Compared to Fiscal Year Ended March 31, 1995

       Net Sales.  Net sales for fiscal year 1996 were $464.2 million as
compared to $353.0 million for fiscal year 1995, an increase of $111.2 million,
or 31.5%, as the result of an increase in U.S. net sales of $94.8 million, or
32.3%, and an increase in international net sales of $16.4 million, or 27.6%.
The growth in U.S. and international net sales was primarily due to increased
sales volume to large national accounts, computer and office product
superstores, new customers and the Company's continued introduction of new
products.  Net sales to new customers for fiscal year 1996 were approximately
$35 million, while net sales to existing customers increased by approximately
$77 million during this period.

       Gross Profit.  Gross profit for fiscal year 1996 was $48.0 million as
compared to $36.0 million in fiscal year 1995, an increase of $12.0 million, or
33.4%, primarily as the result of increased sales volume in fiscal year 1996,
as well as incremental gross profit earned on the sale of certain inventory
purchased by the Company prior to manufacturer price increases.  The Company's
gross profit margin was 10.3% for fiscal year 1996 as compared to 10.2% for the
prior year.  The increase in gross profit margin percentage was primarily the
result of incremental margins earned on the sale of certain inventory purchased
by the Company prior to manufacturer price increases. Without the benefit
gained from such incremental gross profit, gross profit margin percentage for
fiscal year 1996 decreased slightly compared to the previous year.  This gross
profit margin percentage decline occurred primarily as the result of increased
sales at lower gross profit margins to large national accounts and computer and
office product superstores.

       SG&A Expenses.  SG&A expenses for fiscal year 1996 were $29.0 million,
or 6.2% of net sales, as compared to $23.3 million, or 6.6% of net sales, for
fiscal year 1995.  The increase in SG&A expenses was primarily a result of the
increase in costs associated with the Company's increased sales volume.  The
decrease in SG&A expenses as a percentage of net sales was





                                      -15-
   16

primarily due to improved operating efficiencies and staff productivity as a
result of increased sales volume and continued technological enhancements
implemented by the Company.

       Income from Operations.  Income from operations for fiscal year 1996 was
$18.9 million as compared to $12.7 million for fiscal year 1995, an increase of
$6.2 million, or 49.1%.  This increase was primarily due to increased sales
volume, increased gross profit and improved operating efficiencies.  Income
from operations as a percentage of net sales was 4.1% for fiscal year 1996 as
compared to 3.6% for fiscal year 1995, primarily as the result of an increase
in gross profit margin, related to the one-time inventory purchase actions, and
a decline in SG&A expenses as a percentage of net sales.  When the benefits of
the one-time inventory purchase actions are excluded from fiscal year 1996
results, the Company's income from operations as a percentage of net sales
increased slightly from the prior year.

       Interest Expense.  Interest expense for fiscal year 1996 was $1.5
million as compared to $2.1 million in fiscal year 1995. The decrease was
primarily the result of a reduction in the outstanding balance in the Company's
line of credit attributable to the proceeds received from the Company's initial
public offering (the "IPO") in January 1995. The weighted average interest rate
was 7.5% during fiscal year 1996 as compared to 7.9% for fiscal year 1995.
Interest expense for fiscal year 1996 was also impacted by the incremental
borrowings required to finance the Company's additional inventory purchases
discussed above.

       Income Taxes.  The Company's provision for income taxes was $6.7 million
for fiscal year 1996 as compared to $4.2 million in fiscal year 1995. The
increase was primarily due to increased pretax profits.  The effective tax rate
for fiscal year 1996 was 38.3% as compared to the effective tax rate of 39.1%
for fiscal year 1995.

LIQUIDITY AND CAPITAL RESOURCES

     Historically, the Company's primary source of cash has been from financing
activities.  Net cash provided by financing activities was $11.9 million, $6.2
million and $9.1 million for fiscal years 1997, 1996 and 1995, respectively.
Proceeds from bank borrowings, the issuance of common stock, and lease
financings have been used to finance the Company's operations and expansion.
In January 1995, the Company sold 1,380,000 shares of common stock in the IPO
and received net proceeds of approximately $18.6 million.  The Company used
such net proceeds, along with an aggregate of $2.3 million received by the
Company concurrent with the IPO from an officer of the Company and a selling
stockholder in repayment of indebtedness owing by such officer and selling
stockholder to the Company, to reduce its outstanding indebtedness under the
line of credit.

     Net cash used in operating activities was $3.3 million, $1.3 million and
$6.4 million for fiscal years 1997, 1996 and 1995, respectively.  The Company's
net cash used in operations primarily related to increases in working capital
requirements to support growth in the Company's business during these periods.
These increased working capital requirements were partially funded by cash
generated by the Company's operations.

     The Company's principal use of funds for investing activities was capital
expenditures of $5.9 million, $5.0 million and $3.7 million for fiscal years
1997, 1996 and 1995, respectively.  These





                                      -16-
   17



expenditures have consisted primarily of additions to upgrade the Company's
management information systems and its Memphis distribution facility.  The
Company anticipates that its total investment in upgrades and additions to
facilities for fiscal 1998 will be approximately $5 million to $6 million.

     Working capital increased to $80.2 million at March 31, 1997 from $56.7
million at March 31, 1996, an increase of $23.5 million which was primarily
attributable to increases in inventory and accounts receivable which were
partially offset by increases in accounts payable.  During fiscal years 1997
and 1996, the Company generally maintained an accounts receivable balance of
approximately 46 and 45 days of sales, respectively.  This increase is
primarily related to an increased concentration of receivables from large
retail computer and office product superstores, who generally take longer to
pay.  During fiscal years 1997 and 1996, the Company maintained an inventory
turnover rate of approximately 11 turns, excluding inventory owned by the
Company related to PFS, its subsidiary which provides product fulfillment and
distribution services to third parties.  The levels of such inventory is
generally managed by the third party and thus is not indicative of the
inventory turnover maintained by the Company's core wholesale business.

     As of March 31, 1995, the Company had a secured line of credit with an
institutional lender which, subject to the satisfaction of certain conditions,
allowed the Company to borrow up to $35.0 million.  The line of credit was to
mature in April 1996.  In fiscal year 1995, the Company applied the net
proceeds of the IPO, together with certain other amounts received concurrently
therewith, to reduce outstanding debt under the line of credit. As a result of
this reduction in the indebtedness and the Company's reduced borrowing needs,
in May 1995, the Company entered into a new agreement with certain banks for a
new three-year unsecured revolving line of credit facility (the "new
facility").  Under the new facility, the Company could borrow initially up to
$25.0 million until April 1996, and up to $30.0 million thereafter until
maturity. This facility was amended during fiscal year 1997 to increase the
borrowing limit to $50.0 million.  Availability under the new facility is based
upon amounts of eligible accounts receivable, as defined. As of March 31, 1997,
the Company had borrowed $30.1 million under the new facility.  Also, as of
March 31, 1997, $19.9 million was available for additional borrowings. The new
facility matures in May 1998 and accrues interest, at the Company's option, at
the prime rate of a bank or a Eurodollar rate plus an adjustment ranging from
0.625% to 1.125% depending on the Company's financial performance. A commitment
fee of 0.20% to 0.25% is charged on the unused portion of the new facility.
The new facility contains various covenants including, among other things, the
maintenance of certain financial ratios including the achievement of a minimum
fixed charge ratio and minimum level of tangible net worth, and restrictions on
certain activities of the Company, including loans and payments to related
parties, incurring additional debt, acquisitions, investments and asset sales.

     During fiscal year 1997, approximately $112.5 million, or 18.6%, of the
Company's net sales were sold through the Company's Canadian, Mexican,
Australian and U.S. export operations, including Latin America. The Company
believes that international markets represent further opportunities for growth.
The Company attempts to protect itself from foreign currency fluctuations by
denominating substantially all of its non-Canadian and non-Australian
international sales in U.S. dollars.  In addition, on an annual basis, the
Company has entered into various one-year forward Canadian currency exchange
contracts in order to hedge the Company's net investment in, and its
intercompany payable applicable to, its Canadian subsidiary.  There have





                                      -17-
   18



been no material gains or losses incurred by the Company relating to these
contracts.  In May 1997, the Company entered into a new $9.6 million (U.S.)
one-year forward Canadian currency exchange contract to replace the previous
contract which matured during that same month.  The Company may consider
entering into other forward exchange contracts in order to hedge the Company's
net investment in its Mexican, Australian and Canadian subsidiaries, although
no assurance can be given that the Company will be able to do so on acceptable
terms.  See Note 1 of the Notes to Consolidated Financial Statements.

       Effective October 1, 1996, the Company acquired, with cash and common
stock, substantially all of the assets and liabilities of Lasercharge Pty Ltd
("Lasercharge").  Lasercharge is an Australian wholesale distributor of
computer and office automation supplies and accessories.  The acquisition of
Lasercharge was accounted for using the purchase method of accounting, and,
accordingly, the purchase price has been allocated to the assets and
liabilities assumed based on the fair values at the date of acquisition.  The
Company believes that the integration of Lasercharge into the Company's
business operations will not require significant working capital nor create
other significant financing needs.

       The Company believes it will be able to satisfy its working capital
needs for fiscal year 1998, including such additional working capital as may be
required by existing or additional PFS logistics contracts, as well as business
growth and planned capital expenditures, through funds available under the new
facility, trade credit, lease financing, internally generated funds and by
increasing the amount available under the new facility (although the Company
has presently neither requested nor received any commitment to do so).  In
addition, although the Company has no plans to do so, and depending on market
conditions and the terms thereof, the Company may also consider obtaining
additional funds through an additional line of credit, other debt financing or
the sale of capital stock; however, no assurance can be given in such regard.

       The Company may attempt to acquire other businesses to expand its
product line and/or in the call-center or public warehousing industries in
connection with its efforts to grow its PFS subsidiary.  The Company currently
has no agreements to acquire any such businesses.  Should the Company be
successful in identifying an acquisition candidate, however, the Company may
require additional financing to consummate such a transaction.  Acquisitions
involve certain risks and uncertainties, therefore, the Company can give no
assurances with respect to whether it will be successful in identifying such a
business to acquire, whether it will be able to obtain financing to complete
such an acquisition, or whether the Company will be successful in operating the
acquired business.

INVENTORY MANAGEMENT

       The Company manages its computer consumables supplies inventories held
for sale in its wholesale distribution business by maintaining sufficient
quantities of product to achieve high order fill rates while at the same time
maximizing inventory turnover rates. Inventory balances will fluctuate as the
Company adds new product lines and makes large purchases from suppliers to take
advantage of attractive terms.  To reduce the risk of loss to the Company due
to supplier price reductions and slow moving inventory, the Company's
purchasing agreements with many of its suppliers, including most of its major
suppliers, contain price protection and stock return privileges under which the
Company receives credits against future purchases if the supplier





                                      -18-
   19



lowers prices on previously purchased inventory or the Company can return slow
moving inventory in exchange for other products.

       During fiscal year 1997, the Company, through its PFS subsidiary, began
providing product fulfillment and distribution services for third parties.
Certain of these distribution agreements provide that the Company own the
related inventory, some of which also allow for the third party to manage the
levels of inventory held by the Company.  As a result, the levels of inventory
held by the Company under these contracts is higher than the Company would
normally carry in its core wholesale business.

SEASONALITY

       Although the Company historically has experienced its greatest growth in
revenues in its fourth fiscal quarter, management has not been able to
determine the specific effect, if any, of seasonal factors that may cause
quarterly variability in operating results.  Management believes, however, that
factors that may influence quarterly variability include the overall growth in
the non-paper computer supplies industry and shifts in demand for the Company's
products due to a variety of factors, including sales increases resulting from
the introduction of new computer supplies products.  The Company generally
experiences a relative slowness in sales during the summer months, which may
adversely affect the Company's first and second fiscal quarter results in
relation to sequential quarter performance.  The Company believes that the
results of operations for a quarterly period may not be indicative of the
results for any other quarter or for the full year.

INFLATION

       Management believes that inflation has not had a material effect on the
Company's operations.

FORWARD-LOOKING INFORMATION

       The matters discussed in this Report on Form 10-K, other than historical
information, and, in particular, information regarding future revenue, earnings
and business plans and goals, consist of forward-looking information under the
Private Securities Litigation Reform Act of 1995, and are subject to and
involve risks and uncertainties which could cause actual results to differ
materially from the forward-looking information.  These risks and uncertainties
include, but are not limited to, the "Risk Factors" set forth in the Company's
prospectus dated January 25, 1996 which are incorporated by reference herein,
as well as general economic conditions, industry trends, the loss of key
suppliers or customers, the loss of strategic product shipping relationships,
customer demand, product availability, competition (including pricing and
availability), concentrations of credit risk, distribution efficiencies,
capacity constraints, technological difficulties, exchange rate fluctuations,
and the regulatory and trade environment (both domestic and foreign).

IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

       The Company adopted Statement of Financial Accounting Standards ("SFAS")
No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed Of," in fiscal year 1997.  SFAS No. 121 requires
companies to periodically evaluate long-lived





                                      -19-
   20



assets and to record an impairment loss if the expected undiscounted future
cash flows is less than the carrying value of those assets.  Impairment losses
resulting from the initial application of this statement shall be reported in
the period in which the recognition criteria are first applied.  The effect of
the application of SFAS  No. 121 was not material.

       The Company adopted SFAS No. 123, "Accounting for Stock-Based
Compensation," in fiscal year 1997.  The Company has chosen to continue to
apply Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued
to Employees," and related Interpretations in accounting for its plans, and has
opted to comply with the disclosure requirements of SFAS No. 123.

       In March 1997, the Financial Accounting Standards Board issued SFAS No.
128, "Earnings Per Share."  This statement establishes new standards for
computing and presenting earnings per share ("EPS").  SFAS No. 128 is effective
for financial statements issued for periods ending after December 15, 1997,
including interim periods, and earlier application is not permitted.  When
adopted, the Company will be required to restate its EPS data for all prior
periods presented.  The adoption of this statement will have no significant
impact on previously reported EPS.





                                      -20-
   21




ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                        
Report of Independent Public Accountants  . . . . . . . . . . . . . . .    22


Consolidated Balance Sheets as of March 31, 1997 and 1996   . . . . . .    23

Consolidated Statements of Operations for the Fiscal Years
       Ended March 31, 1997, 1996 and 1995  . . . . . . . . . . . . . .    25

Consolidated Statements of Shareholders' Equity for the Fiscal
       Years Ended March 31, 1997, 1996 and 1995  . . . . . . . . . . .    26

Consolidated Statements of Cash Flows for the Fiscal Years Ended
       March 31, 1997, 1996 and 1995  . . . . . . . . . . . . . . . . .    27

Notes to Consolidated Financial Statements  . . . . . . . . . . . . . .    28


ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

None





                                      -21-
   22

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To Daisytek International Corporation:

       We have audited the accompanying consolidated balance sheets of Daisytek
International Corporation (a Delaware corporation) and subsidiaries as of March
31, 1997 and 1996, and the related consolidated statements of operations,
shareholders' equity, and cash flows for each of the three years in the period
ended March 31, 1997.  These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

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

       In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of Daisytek
International Corporation and subsidiaries as of March 31, 1997 and 1996, and
the results of their operations and their cash flows for each of the three
years in the period ended March 31, 1997, in conformity with generally accepted
accounting principles.



                                                   ARTHUR ANDERSEN LLP



Dallas, Texas,
April 25, 1997





                                      -22-
   23




              DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES


                          CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)

                                     ASSETS



                                                                                          March 31,   
                                                                                   ------------------------
                                                                                      1997          1996 
                                                                                   ----------    ----------
                                                                                                  
CURRENT ASSETS:
       Cash                                                                        $      552    $      204
       Trade accounts receivable, net of allowance for doubtful
              accounts of $1,885 and $1,283 at March 31, 1997 and
              1996, respectively                                                       90,446        69,169
       Receivables from employees and related parties, net of
              allowance for doubtful accounts of $475 at March 31, 1997 
              and 1996                                                                    332           571

       Inventories, net:
              Inventories, excluding Priority Fulfillment Services Division            54,426        44,358
              Inventories, Priority Fulfillment Services Division                      10,354          --

       Prepaid expenses and other current assets                                        1,214         2,120
       Deferred income tax asset                                                          565           762
                                                                                   ----------    ----------
                     Total current assets                                             157,889       117,184
                                                                                   ----------    ----------

PROPERTY AND EQUIPMENT, at cost:
       Furniture, fixtures and equipment                                               20,949        15,325
       Leasehold improvements                                                             673           306
                                                                                   ----------    ----------
                                                                                       21,622        15,631
       Less - Accumulated depreciation and amortization                                (9,648)       (6,136)
                                                                                   ----------    ----------
                     Net property and equipment                                        11,974         9,495

EMPLOYEE RECEIVABLES                                                                      423           395

EXCESS OF COST OVER NET ASSETS ACQUIRED,
       net of accumulated amortization of $608 and $468 at
       March 31, 1997 and 1996, respectively                                            5,002         1,527
                                                                                   ----------    ----------

                     Total assets                                                  $  175,288    $  128,601
                                                                                   ==========    ==========



              The accompanying notes are an integral part of these
                         consolidated balance sheets.





                                      -23-

   24

              DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES

                   CONSOLIDATED BALANCE SHEETS - (CONTINUED)
                       (IN THOUSANDS, EXCEPT SHARE DATA)

                      LIABILITIES AND SHAREHOLDERS' EQUITY




                                                                               March 31,   
                                                                        ------------------------
                                                                           1997          1996
                                                                        ----------    ----------
                                                                                       
CURRENT LIABILITIES:
       Current portion of long-term debt                                $      662    $      650
       Trade accounts payable                                               62,552        44,736
       Accrued expenses                                                      6,260         4,230
       Income taxes payable                                                  1,398           419
       Other current liabilities                                             6,769        10,486
                                                                        ----------    ----------
                     Total current liabilities                              77,641        60,521
                                                                        ----------    ----------

LONG-TERM DEBT, less current portion                                        30,454        16,419
                                                                        ----------    ----------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY:
       Preferred stock, $1.00 par value; 1,000,000 shares authorized
              at March 31, 1997 and 1996, none issued and outstanding         --            --
       Common stock, $0.01 par value; 20,000,000 and 10,000,000
              shares authorized at March 31, 1997 and 1996,
              respectively; 6,520,709 and 6,342,753 shares issued and
              outstanding at March 31, 1997 and 1996, respectively              65            63
       Additional paid-in capital                                           33,331        30,874
       Retained earnings                                                    35,103        21,736
       Cumulative foreign currency translation adjustment                   (1,306)       (1,012)
                                                                        ----------    ----------
                     Total shareholders' equity                             67,193        51,661
                                                                        ----------    ----------

                     Total liabilities and shareholders' equity         $  175,288    $  128,601
                                                                        ==========    ==========






              The accompanying notes are an integral part of these
                          consolidated balance sheets.





                                      -24-
   25
              DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES


                     CONSOLIDATED STATEMENTS OF OPERATIONS
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)


 
 


                                            FISCAL YEAR ENDED MARCH 31, 
                                         ---------------------------------
                                            1997        1996        1995 
                                         ---------   ---------   ---------
                                                              
NET SALES                                $ 603,814   $ 464,169   $ 352,953

COST OF SALES                              543,848     416,199     316,982
                                         ---------   ---------   ---------
            Gross profit                    59,966      47,970      35,971

SELLING, GENERAL AND ADMINISTRATIVE
     EXPENSES                               36,630      29,024      23,260
                                         ---------   ---------   ---------
            Income from operations          23,336      18,946      12,711

INTEREST EXPENSE                             1,677       1,482       2,050
                                         ---------   ---------   ---------
            Income before income taxes      21,659      17,464      10,661

PROVISION (BENEFIT) FOR INCOME TAXES:
     Current                                 8,095       6,460       4,470
     Deferred                                  197         237        (305)
                                         ---------   ---------   ---------

                                             8,292       6,697       4,165
                                         ---------   ---------   ---------

NET INCOME                               $  13,367   $  10,767   $   6,496
                                         =========   =========   =========

NET INCOME PER COMMON SHARE              $    1.93   $    1.59   $    1.17
                                         =========   =========   =========

WEIGHTED AVERAGE COMMON SHARES
     OUTSTANDING                             6,913       6,757       5,542
                                         =========   =========   =========



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

                                     -25-
   26
                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES

                  CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                              (DOLLARS IN THOUSANDS)




                                                                              Common Stock  
                                                 Common Stock                  Warrants 
                                             ------------------------   -----------------------
                                              Shares         Amount      Warrants      Amount  
                                             ----------    ----------   ----------   ----------
                                                                                
BALANCE,
March 31, 1994                                4,466,004    $       45      869,349   $    1,600

        Net income                                 --            --           --           --   
        Exercise and termination of 
               common stock warrants            398,678             4     (869,349)      (1,600)
        Issuance and net proceeds
               from sale of common
               stock                          1,380,000            13         --           --  
        Foreign currency translation
               adjustment                          --            --           --           --   
                                             ----------    ----------   ----------   ----------

BALANCE,
March 31, 1995                                6,244,682            62         --           --   

        Net income                                 --            --           --           --   
        Net proceeds from exercise
               of common stock options           98,071             1         --           --   
        Costs associated with
               secondary offering
               of stock                            --            --           --           --   
        Foreign currency translation
               adjustment                          --            --           --           --   
                                             ----------    ----------   ----------   ----------

BALANCE,
March 31, 1996                                6,342,753            63         --           --   

        Net income                                 --            --           --           --   
        Net proceeds from exercise
               of common stock options          157,898             2         --           --   
        Issuance of common stock
               for acquisition of
               subsidiary                        19,281          --           --           --   
        Issuance of common stock                    777          --           --           --   
        Foreign currency translation
               adjustment                          --            --           --           --   
                                             ----------    ----------   ----------   ----------

BALANCE,
March 31, 1997                                6,520,709    $       65         --     $     --
                                              =========    ==========   ==========   ==========
                                                                        

                                             Additional                 Cumulative
                                              Paid-In       Retained   Translation
                                              Capital       Earnings    Adjustment      Total
                                             ----------    ----------   ----------   ----------
                                                                                 
BALANCE,
March 31, 1994                               $   10,652    $    4,473   $     (833)   $   15,937

        Net income                                 --           6,496         --           6,496
        Exercise and termination of 
               common stock warrants              1,600          --           --               4
        Issuance and net proceeds
               from sale of common
               stock                             18,544          --           --         18,557
        Foreign currency translation
               adjustment                          --            --           (177)         (177)
                                             ----------    ----------   ----------    ----------

BALANCE,
March 31, 1995                                   30,796        10,969       (1,010)       40,817

        Net income                                 --          10,767         --          10,767
        Net proceeds from exercise
               of common stock options              562          --           --             563
        Costs associated with
               secondary offering
               of stock                            (484)         --           --            (484)
        Foreign currency translation
               adjustment                          --            --             (2)           (2)
                                             ----------    ----------   ----------    ----------

BALANCE,
March 31, 1996                                   30,874        21,736       (1,012)       51,661

        Net income                                 --          13,367         --          13,367
        Net proceeds from exercise
               of common stock options            1,636          --           --           1,638
        Issuance of common stock
               for acquisition of
               subsidiary                           791          --           --             791
        Issuance of common stock                     30          --           --              30
        Foreign currency translation
               adjustment                          --            --           (294)         (294)
                                             ----------    ----------   ----------    ----------

BALANCE,
March 31, 1997                               $   33,331    $   35,103   $   (1,306)   $   67,193
                                             ==========    ==========   ==========    ==========




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

                                       -26-

   27


                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (IN THOUSANDS)




                                                                                Year Ended March 31,
                                                                          --------------------------------
                                                                            1997        1996        1995
                                                                          --------    --------    --------
                                                                                              
CASH FLOWS FROM OPERATING ACTIVITIES:
        Net income                                                        $ 13,367    $ 10,767    $  6,496
        Adjustments to reconcile net income to net cash used in
            operating activities --
                Depreciation and amortization                                3,786       2,296       1,393
                Provision for doubtful accounts                              1,594         999         750
                Deferred income tax provision (benefit)                        197         237        (305)
                Changes in operating assets and liabilities -
                     Trade accounts receivable                             (23,041)    (18,929)    (16,364)
                     Receivables from related parties                          240          41          (4)
                     Inventories, net                                      (19,580)    (12,017)     (9,863)
                     Trade accounts payable and accrued expenses            18,276      17,561      10,884
                     Income taxes payable                                      969        (478)        575
                     Prepaid expenses and other current assets                 873      (1,776)         32
                                                                          --------    --------    --------
                           Net cash used in operating activities            (3,319)     (1,299)     (6,406)
                                                                          --------    --------    --------

CASH FLOWS FROM INVESTING ACTIVITIES:
        Purchases of property and equipment                                 (5,931)     (4,959)     (3,740)
        Acquisition of subsidiary                                           (2,105)       --          --
        Collections (advances) of employee receivables, net                    (30)        (80)      1,575
                                                                          --------    --------    --------
                           Net cash used in investing activities            (8,066)     (5,039)     (2,165)
                                                                          --------    --------    --------

CASH FLOWS FROM FINANCING ACTIVITIES:
        Proceeds from (payments of) revolving line of credit, net           14,660       5,735      (7,918)
        Increase (decrease) in other current liabilities                    (3,717)        934      (1,045)
        Payments on notes payable and capital leases                          (656)       (571)       (541)
        Net proceeds from sale of stock and exercise
            of stock options and warrants                                    1,638          79      18,561
                                                                          --------    --------    --------
                           Net cash provided by financing activities        11,925       6,177       9,057
                                                                          --------    --------    --------

EFFECT OF EXCHANGE RATES ON CASH                                              (192)        (83)        (82)
                                                                          --------    --------    --------
NET INCREASE (DECREASE) IN CASH                                                348        (244)        404
CASH, beginning of period                                                      204         448          44
                                                                          --------    --------    --------
CASH, end of period                                                       $    552    $    204    $    448
                                                                          ========    ========    ========




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



                                      -27-
   28
              DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.       SIGNIFICANT ACCOUNTING POLICIES:

     Organization and Nature of Business

         Daisytek International Corporation (a Delaware corporation) and
subsidiaries (the "Company") is a wholesale distributor of non-paper computer
and office automation supplies and accessories, whose primary products are
laser toner, copier toner, inkjet cartridges, printer ribbons, diskettes,
optical storage products, computer tape cartridges and accessories such as
cleaning kits and media storage files. The Company, through its wholly owned
subsidiaries in the U.S., Canada, Australia and Mexico, sells products
primarily in North America, as well as in Latin America, Europe, the Far East,
Africa and Australia. The Company's customers include value-added resellers,
computer supplies dealers, office product dealers, contract stationers, buying
groups, computer and office product superstores, warehouse clubs and other
retailers who resell the products to end-users. No single customer accounted
for more than 10% of the Company's annual net sales for the fiscal years ended
March 31, 1997, 1996 and 1995. At March 31, 1997, five computer and office
product superstores and warehouse clubs represent approximately 26% of trade
accounts receivable, with the largest being approximately 12% of trade accounts
receivable, and reflects the increasing significance of this market segment.
The Company recognizes revenue upon shipment of product to customers and
provides for estimated returns and allowances. The Company permits its
customers to return defective products (many of which are then returned by the
Company to the manufacturer) and incorrect shipments for credit against other
purchases. The Company offers terms to its customers that it believes are
standard for its industry.

         During fiscal year 1996, the Company formed Priority Fulfillment
Services, Inc. ("PFS"), a wholly owned subsidiary, to provide outsourcing
solutions to its business partners. Through PFS, the Company sells its core
competencies in call-center, product fulfillment, logistics and support
services to client companies worldwide, primarily on a fee-based relationship.
PFS customizes these services to meet specific requirements of these companies.
PFS's call-center services include: order entry, order tracking and customer
service (inbound), outbound telemarketing services and customized reporting of
customer and call information. PFS utilizes primarily the Company's centralized
distribution facility in Memphis, Tennessee to provide product fulfillment and
logistics services, with additional distribution facilities available in
Florida, Canada, Mexico and Australia. PFS maintains relationships with a
number of shipping companies to provide next business day delivery on domestic
package orders, truck shipments on larger domestic orders and a variety of air
and surface delivery options for international orders. PFS also provides other
support services such as invoicing, credit management and collection services,
and accounting and systems support.

     Basis of Presentation

         The consolidated financial statements include the accounts of Daisytek
International Corporation and its subsidiaries. All significant intercompany
transactions are eliminated. The preparation of consolidated financial
statements in conformity with generally accepted accounting




                                      -28-


   29


                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)



principles requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities, disclosure of contingent assets
and liabilities, and the reported amounts of revenues and expenses.  Actual
results could differ from those estimates.

     Reclassifications

         Certain prior year data has been reclassified to conform to the
current year presentation. These reclassifications had no effect on previously
reported net income, shareholders' equity or cash flows.

     Inventories

         Inventories (merchandise held for resale, all of which is finished
goods) are stated at the lower of weighted average cost or market.

         Inventories held and owned by the Company's PFS subsidiary, relate to
product fulfillment and logistics services provided for third parties, and are
presented separately in the consolidated balance sheet as these distribution
agreements generally allow for the third party to manage the levels of
inventory held by the Company. As a result, the levels of inventory held by the
Company under these contracts is higher than the Company would normally carry
in its core wholesale business.

     Property and Equipment

         Property and equipment are stated at cost and are depreciated using
the straight-line method over the estimated useful lives of the respective
assets which range from one to seven years.

     Excess of Cost Over Net Assets Acquired

         Excess of cost over net assets acquired is amortized on a
straight-line basis over 20 to 40 years. The related amortization expense for
fiscal year 1997 was $140,000 and for each of the fiscal years 1996 and 1995
was approximately $50,000.

     Foreign Currency Translation and Transactions

         For the Company's Canadian and Australian subsidiaries, the local
currency is the functional currency. Assets and liabilities are translated at
exchange rates in effect at the end of the period, and income and expense items
are translated at the average exchange rates for the period. Translation
adjustments are reported as a separate component of shareholders' equity. In
addition, the Company periodically enters into foreign exchange contracts in
order to hedge the Company's net investment in, and its intercompany payable
balance (of a long-term investment nature) applicable to its Canadian
subsidiary. In May 1996, the Company entered into a one-year, $6.6 million
(U.S.) forward exchange contract. As of March 31, 1997, the Company had
incurred a gain of approximately $44,000, net of applicable income taxes, on
this contract. For the fiscal




                                      -29-

   30


                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)



years ended March 31, 1996 and 1995, the Company incurred losses of
approximately $59,000 and $31,000, net of income taxes, respectively, related
to a one-year, $4.3 million (U.S.) forward exchange contract that expired in
May 1996, and a one-year, $3.0 million (U.S.) forward exchange contract that
expired in April 1995, respectively. These gains and losses are included as a
component of shareholders' equity.

     For the Company's Mexican subsidiary, the U.S. dollar is the functional
currency. Monetary assets and liabilities are translated at the rates of
exchange on the balance sheet date and certain assets (notably accounts
receivable, inventory, and property and equipment) are translated at historical
rates. Income and expense items are translated at average rates of exchange for
the period except for those items of expense which relate to assets which are
translated at historical rates. The gains and losses from foreign currency
transactions and translation related to the Mexican subsidiary are included in
net income and have not been material.

     Net Income Per Common Share

         Net income per common share is calculated by dividing net income by
the weighted average common shares and share equivalents outstanding for each
period. The stock split discussed in Note 3 has been reflected in the net
income per common share calculation.


     Adoption of New Accounting Standards

         The Company adopted Statement of Financial Accounting Standards
("SFAS") No. 121, "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to Be Disposed Of," in fiscal year 1997. SFAS No. 121
requires companies to periodically evaluate long-lived assets and to record an
impairment loss if the expected undiscounted future cash flows is less than the
carrying value of those assets. Impairment losses resulting from the initial
application of this statement shall be reported in the period in which the
recognition criteria are first applied. The effect of the application of SFAS
No. 121 was not material.

         The Company adopted SFAS No. 123, "Accounting for Stock-Based
Compensation," in fiscal year 1997.  The Company has chosen to continue to
apply Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued
to Employees," and related Interpretations in accounting for its plans, and has
opted to comply with the disclosure requirements of SFAS No. 123.

         In March 1997, the Financial Accounting Standards Board issued SFAS
No. 128, "Earnings Per Share." This statement establishes new standards for
computing and presenting earnings per share ("EPS"). SFAS No. 128 is effective
for financial statements issued for periods ending after December 15, 1997,
including interim periods, and earlier application is not permitted. When
adopted, the Company will be required to restate its EPS data for all prior
periods presented. The adoption of this statement will have no significant
impact on previously reported EPS.




                                      -30-

   31


                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)



     Acquisition of Subsidiary

         Effective October 1, 1996, the Company acquired, with cash and common
stock, substantially all of the assets and liabilities of Lasercharge Pty Ltd
("Lasercharge"). Lasercharge is an Australian wholesale distributor of computer
and office automation supplies and accessories. The acquisition of Lasercharge
was accounted for using the purchase method of accounting, and, accordingly,
the purchase price has been allocated to the assets and liabilities assumed
based on fair values at the date of acquisition. Cost in excess of fair value
of approximately $3,600,000 will be amortized on a straight-line basis over 20
years. Pro forma results of operations have not been presented because the
effects of the acquisition were not significant.

2.       DEBT:

         Debt at March 31, 1997 and 1996, is as follows (dollars in thousands):







                                                                                    March 31,           
                                                                        ------------------------------------
                                                                               1997               1996
                                                                        ---------------      ---------------
                                                                                       
Revolving line of credit facility with commercial                               
        banks, interest (weighted average rate of 6.64% at                      
        March 31, 1997) at the Company's option at a prime                      
        rate of a bank (8.5% at March 31, 1997) or a Eurodollar                         
        rate plus 0.625% to 1.125% (6.26% at March 31, 1997),                   
        due May 22, 1998                                                $        30,100      $        15,440 
                                
                                
Notes payable and obligations under capital leases                              
        for warehouse equipment, computer equipment,                    
        office furniture and fixtures, interest at varying                      
        rates ranging from 8% to 21%, with lease terms                  
        varying from three to seven years                                         1,016                1,629 
                                                                        ---------------      ---------------
                                
             Long-term debt                                                      31,116               17,069 
                                
Less - current portion of long-term debt                                           (662)                (650)
                                                                        ---------------      ---------------
             Long-term debt, less current portion                       $        30,454      $        16,419 
                                                                        ===============      ===============

                                
         On May 22, 1995, the Company entered into an agreement with certain
banks for a new three-year unsecured revolving line of credit facility (the
"facility"). Initially under the facility, the Company could borrow up to $25.0
million through April 1996 and up to $30.0 million thereafter until maturity.
During fiscal year 1997, the Company entered into an agreement with its banks
to increase the borrowing availability to $50.0 million. Availability under the
facility is based upon amounts of eligible accounts receivable, as defined. The
facility accrues interest at the Company's option, at a prime rate of a bank or
a Eurodollar rate plus an adjustment ranging from 0.625% to 1.125% depending on
the Company's financial performance. A commitment fee of 0.20% to 0.25% is
charged on the unused portion of the facility. The facility contains various
covenants including, among other things, the maintenance of certain financial
ratios (minimum fixed charge ratio and minimum level of tangible net worth),
and restrictions on certain activities





                                      -31-
   32


                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)



of the Company, including loans and payments to related parties, incurring
additional debt, acquisitions, investments and asset sales. As of March 31,
1997, $19.9 million was available for additional borrowings. This facility is
part of the Company's integrated cash management system in which accounts
receivable collections are used to pay down the facility and disbursements are
paid from the facility. This system allows the Company to optimize its cash
flow. At March 31, 1997 and 1996, the Company had checks and other items
outstanding in excess of its cash balance of approximately $6.8 million and
$10.5 million, respectively, which are included in other current liabilities.

         The Company is a party to a number of non-cancelable capital lease
agreements involving warehouse equipment, computer equipment, and office
furniture and fixtures. The Company's property held under capital leases,
included in furniture, fixtures and equipment in the balance sheet, amounted to
approximately $684,000, net of accumulated amortization of approximately
$2,054,000 at March 31, 1997, and approximately $1,112,000, net of accumulated
amortization of approximately $1,560,000 at March 31, 1996.

         Annual maturities of long-term debt and capital leases are as follows
(in thousands):




                                                                          
     Fiscal year ending March 31, 
     1998 ...............................................                $   662
     1999 ...............................................                 30,364
     2000 ...............................................                     90
                                                                         -------
           Total ........................................                $31,116
                                                                         =======



3.       STOCK OPTIONS AND SHAREHOLDERS' EQUITY:

     Public Offerings

         In January 1995, the Company completed an initial public offering (the
"IPO") of 1,380,000 shares of common stock (see Note 11). In January 1996, the
Company completed a secondary offering of 1,207,500 shares of common stock,
sold by certain principal and selling shareholders. The Company did not receive
any of the proceeds from the sale of shares by these principal and selling
shareholders. The Company incurred approximately $484,000 in costs related to
the secondary offering, which is reflected as a reduction in Shareholders'
Equity.

     Preferred Stock

         In connection with the IPO, the Company authorized the issuance of up
to 1,000,000 shares of preferred stock, par value $1.00 per share, none of
which is issued or outstanding at March 31, 1997 and 1996.


     Stock Splits

         In conjunction with the IPO (see Note 11), the Company's Board of
Directors approved the conversion of each share of common stock into 1.45
shares upon consummation of the IPO.




                                      -32-
   33


                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)



The consolidated financial statements and the notes thereto have been adjusted
to reflect the stock split on a retroactive basis.

     Stock Purchase Agreement

         Pursuant to a stock purchase agreement dated December 13, 1991, as
amended on December 23, 1991 (the "Stock Purchase Agreement"), the Company
issued to a private investor 1,666,830 shares of common stock, warrants to
purchase 398,678 shares of common stock (the "A Warrants"), and warrants to
purchase 470,671 shares of common stock (the "B Warrants") for an aggregate
consideration of $10,000,000. The A Warrants contained an exercise price of
$0.01 per share, were only exercisable upon the occurrence of certain specified
events, and, subject to certain conditions, granted the Company the right to
repurchase all or a portion of the A Warrants at prices ranging from $4.63 per
share to $4.81 per share. Such warrants were exercised simultaneous with the
IPO. The B Warrants contained an exercise price of $0.01 per share and,
pursuant to their terms, terminated in January 1995 in conjunction with the
IPO.


     Stock Options

         At March 31, 1997, the Company had three employee stock option
compensation plans, which are described below. The Company may also, from time
to time, issue non-qualified options outside these plans to employees. The
Company applies APB Opinion No. 25 and related Interpretations in accounting
for these stock options. Accordingly, no compensation cost has been recognized
for these stock-based compensation awards. Pro forma net income and earnings
per share assuming compensation cost for the Company had been determined
consistent with SFAS No. 123, "Accounting for Stock-Based Compensation," would
have been as follows (dollars in thousands, except per share data):



                                                        1997             1996
                                                        ----             ----
                                                             
          Net income:          As reported            $ 13,367        $ 10,767
                               Pro forma              $ 12,489        $ 10,039
          Earnings per share:  As reported            $   1.93        $   1.59
                               Pro forma              $   1.81        $   1.49


         The fair value of each option grant is estimated on the date of grant
using the Black-Scholes option-pricing model with the following assumptions
used for grants in fiscal year 1997: no dividends, expected volatility ranging
between 39.25% and 39.50%; risk-free interest rate ranging between 5.9% and
6.6%; and expected life of 6 years. The following assumptions were used for
grants during fiscal year 1996: no dividends; expected volatility of 38.51%;
risk-free interest rate of 6.9%; and expected life of 6 years.






                                      -33-

   34


                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


         In January 1989, the Company established an employee stock option plan
(the "Plan") in which shares of common stock are reserved for the granting of
options at an amount not less than market price, as determined by the Board of
Directors, at the date of grant. As of March 31, 1997 and 1996, 8,554 and 6,379
options, respectively, remain available to be granted under the Plan.

         In 1994, the Company adopted the 1994 Stock Option Plan for Key
Employees of Daisytek International Corporation (the "1994 Plan"). The 1994
Plan authorizes the Company to grant options to selected officers and other key
employees of the Company and to non-employee directors. The 1994 Plan provides
for the granting to employees of both incentive stock options and nonqualified
stock options. The maximum number of shares of common stock for which options
may be granted is 725,000, subject to adjustments for certain changes in the
shares issued and outstanding as described in the 1994 Plan.

         The exercise price of incentive stock options granted under the 1994
Plan may not be less than the fair market value at the date of the grant. The
exercise price of nonqualified stock options granted under the 1994 Plan is
determined by the option committee of the Board of Directors. As of March 31,
1997 and 1996, 255,452 and 492,000 options, respectively, remain to be granted
in the future under the 1994 Plan.

         In 1997, the Company adopted the Non-Employee Director Stock Option
and Retainer Plan (the "Non-Employee Director Plan"). The Non-Employee Director
Plan authorizes the Company to grant nonqualified common stock options to
non-employee directors at the fair market value of the Company's common stock
on the date of grant. The options vest over a three-year period starting on the
date of grant. The maximum number of shares which may be granted under the
Non-Employee Director Plan is 50,000 shares, subject to adjustments for certain
changes in the shares issued and outstanding as described in the plan. As of
March 31, 1997, there were 3,000 options granted under the Non-Employee
Director Plan.

         During fiscal years 1997, 1996 and 1995, the Company granted options
to certain employees pursuant to its employee stock option plans. In addition
to the options under such plans, during fiscal years 1997 and 1996,
respectively, the Company granted options to certain key employees and
executives to purchase 55,000 and 22,500 shares of common stock. These options
were granted at the fair market value at the date of the grant and become
exercisable over a three-year period starting on the date of the grant.




                                      -34-

   35


                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)




         The following table summarizes stock option activity for the three
years in the period ended March 31, 1997.



                                                                    Price Per       Weighted Average
                                                    Shares            Share          Exercise Price
                                                    ------            -----          --------------
                                                                                  
Outstanding, March 31, 1994                        563,594        $1.28 -  $5.30         $4.62
             Granted                                 4,350                 $7.59         $7.59
             Exercised                                  --                    --            --
             Canceled                               (6,379)                $5.30         $5.30
                                                  --------
Outstanding, March 31, 1995                        561,565        $1.28 -  $7.59         $4.67
             Granted                               260,000                $19.50        $19.50
             Exercised                             (98,071)       $1.28 -  $7.59         $4.71
             Canceled                               (4,500)               $19.50        $19.50
                                                  --------
Outstanding, March 31, 1996                        718,994        $1.28 - $19.50        $15.89
             Granted                               339,114       $32.50 - $40.00        $33.17
             Exercised                            (157,898)       $1.28 - $19.50         $9.65
             Canceled                              (46,741)       $7.59 - $32.50        $28.64
                                                  --------
Outstanding, March 31, 1997                        853,469        $1.28 - $40.00        $27.54
                                                  ======== 


     The weighted average fair values of options granted during each of the
years ended March 31, 1997 and 1996 were $16.15 and $9.70, respectively. As of
March 31, 1997 and 1996, 341,262 and 403,403, respectively, of options
outstanding were exercisable. The remaining options will become exercisable
over the next three years based on vesting percentages.

     The following table summarizes information about the Company's stock
options outstanding at March 31, 1997:



                         Options Outstanding                                               Options Exercisable
- ---------------------------------------------------------------------------------     ----------------------------------
                                            Weighted Average          Weighted                              Weighted
     Range of           Outstanding as         Remaining              Average          Exercisable as        Average
  Exercise Prices         of 3/31/97        Contractual Life       Exercise Price        of 3/31/97       Exercise Price
  ---------------         ----------        ----------------       --------------     ----------------  ----------------
                                                                                             
     $1.00 - $10.00        313,009                4.60                 $ 4.45             313,009         $ 4.45
                                                                             
    $10.01 - $20.00        228,630                8.11                 $19.50              28,253         $19.50
                                                                             
    $20.01 - $40.00        311,830                9.11                 $33.23                  --             --






                                      -35-
   36


                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)



4.       SUPPLEMENTAL CASH FLOW INFORMATION (IN THOUSANDS):



                                                     Fiscal year ended March 31,
                                                  ----------------------------------
                                                    1997         1996        1995
                                                  ---------    ---------   ---------
                                                                        
Cash paid during the period for:
     Interest .................................   $   1,830    $   1,445   $   2,119
     Income taxes .............................   $   6,411    $   6,953   $   3,896
Fixed assets acquired under capital leases ....   $      --    $      --   $     212
Acquisition of subsidiary:
     Fair value of net assets acquired ........   $   2,896    $      --   $      --
     Stock issued .............................        (791)          --          --
                                                  ---------    ---------   ---------
         Net cash paid for acquisition ........   $   2,105    $      --   $      --
                                                  =========    =========   =========


5.       RELATED PARTY TRANSACTIONS:

         The Company has made various loans to its President, a Senior Vice
President, and a Vice President. These loans accrue interest at the Company's
effective borrowing rate (6.8% at March 31, 1997). The Company had notes
receivable (including accrued interest) from its President of approximately
$423,000 and $395,000 as of March 31, 1997 and 1996, respectively, which are
classified as non-current assets in the consolidated balance sheet. The
Company's notes receivable from its Senior Vice President and Vice President as
of March 31, 1997 were approximately $122,000 and $61,000, respectively.

         The Company also had trade accounts receivable due from companies in
which either the Company or its largest shareholder owns a minority interest.
Such sales were made in accordance with the Company's usual terms, except that
such companies were provided with extended payment terms. In fiscal year 1993,
the principal shareholder transferred his minority interest in all but one of
these companies to a subsidiary of the Company for a nominal amount, which
approximated the fair market value of these minority interests. In fiscal year
1997, the Company sold its remaining interest in one of these companies, and as
such, the fiscal year 1997 information presented below excludes such
information for this former related party. Trade accounts receivable and
advances from these related party companies totaled approximately $42,000 and
$282,000 at March 31, 1997 and 1996, respectively, net of a reserve of $475,000
as of each date. Sales to these related parties totaled approximately
$1,844,000, $2,707,000, and $2,285,000 for the fiscal years ended March 31,
1997, 1996 and 1995, respectively.

6.       INCOME TAXES:

         Deferred taxes reflect the impact of temporary differences between the
amount of assets and liabilities for financial reporting purposes and such
amounts as measured by tax laws and regulations. These differences relate
primarily to provisions for doubtful accounts, capitalization of inventory
costs, reserves for inventory, book versus tax depreciation differences, and
certain accrued expenses deducted for book purposes but not yet deductible for
tax purposes.




                                      -36-

   37


                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


         A reconciliation of the difference between the expected income tax
provision at the U.S. Federal statutory corporate tax rate (35.0%, 34.85% and
34.0% in fiscal years 1997, 1996 and 1995, respectively) and the Company's
effective tax rate is as follows (in thousands):



                                                           Fiscal Year Ended March 31,
                                                        --------------------------------
                                                          1997        1996        1995
                                                        --------    --------    --------
                                                                            
Provision computed at statutory rate                    $  7,581    $  6,086    $  3,625
Foreign income (loss):
     Impact of taxation at different rates                   270         141         137
     Impact of foreign losses                                 81          88        (181)
State income taxes, net of federal benefit                   335         297         174
Expenses not deductible for tax purposes                     104          56          49
Change in valuation reserve                                 (123)          8         378
Other                                                         44          21         (17)
                                                        --------    --------    --------
      Provision for income taxes                        $  8,292    $  6,697    $  4,165
                                                        ========    ========    ========


         The consolidated income before income taxes, by domestic and foreign
entities, is as follows (in thousands):



                                                           Fiscal Year Ended March 31,
                                                        --------------------------------
                                                          1997        1996        1995
                                                        --------    --------    --------
                                                                            
Domestic                                                $ 18,703    $ 16,355    $  9,991
Foreign                                                    2,956       1,109         670
                                                        --------    --------    --------
      Total                                             $ 21,659    $ 17,464    $ 10,661
                                                        ========    ========    ========


         The provision (benefit) for income taxes is summarized as follows (in
thousands):



                                                           Fiscal Year Ended March 31,
                                                        --------------------------------
                                                          1997        1996        1995
                                                        --------    --------    --------
                                                                            
Current
     Domestic                                           $  6,317    $  5,349    $  3,576
     State                                                   515         456         263
     Foreign                                               1,263         655         631
                                                        --------    --------    --------
      Total current                                        8,095       6,460       4,470
                                                        --------    --------    --------
Deferred
     Domestic                                                197         265        (237)
     State                                                  --          --          --
     Foreign                                                --           (28)        (68)
                                                        --------    --------    --------
      Total deferred                                         197         237        (305)
                                                        --------    --------    --------
         Total                                          $  8,292    $  6,697    $  4,165
                                                        ========    ========    ========





                                       -37-

   38


                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

              The components of the deferred tax asset as of March 31, 1997 and
1996, are as follows (in thousands):



                                                      March 31,
                                                  ------------------
                                                   1997       1996
                                                  -------    -------
                                                           
Deferred tax asset:
       Allowance for doubtful accounts            $   295    $   504
       Capitalized inventory costs
                                                      170         84
       Inventory obsolescence reserve
                                                      273        288
       Accrued straight-line rent
                                                       70         81
       Accrued vacation
                                                       58         58
       Foreign net operating loss carryforwards
                                                      631        687
       Other
                                                      370        432
                                                  -------    -------
                                                    1,867      2,134
       Less - Valuation reserve                      (263)      (386)
                                                  -------    -------
             Total deferred tax asset               1,604      1,748
                                                  -------    -------

Deferred tax liability:
       Property and equipment                        (426)      (487)
       Foreign inventory purchases                   (463)      (404)
       Other                                         (150)       (95)
                                                  -------    -------
             Total deferred tax liability          (1,039)      (986)
                                                  -------    -------
Deferred tax asset, net                           $   565    $   762
                                                  =======    =======


         For financial reporting purposes, the tax benefit of cumulative
temporary differences is recorded as an asset to the extent that management
assesses the utilization of such temporary differences to be "more likely than
not." As of March 31, 1997 and 1996, a valuation allowance was recorded due to
uncertainties regarding the Company's utilization of its Mexico subsidiary's
net tax asset.




                                      -38-


   39


                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)



7.       COMMITMENTS AND CONTINGENCIES:

         The Company and its subsidiaries lease equipment and facilities under
operating leases expiring in various years through fiscal year 2002. In most
cases, management expects that, in the normal course of business, leases will
be renewed or replaced by other leases. Minimum future annual rental payments
under non-cancelable operating leases having original terms in excess of one
year are as follows (in thousands):


                                              
         Fiscal year ending March 31,
         1998                                     $    3,085
         1999                                          2,635
         2000                                          2,382
         2001                                          1,724
         2002                                            943
         Thereafter                                       --
                                                  ----------
         Total                                    $   10,769
                                                  ==========


         Total rental expense under operating leases approximated $3,107,000,
$2,255,000 and $1,900,000 for the fiscal years ended March 31, 1997, 1996 and
1995, respectively.

         Although the Company carries products and accessories supplied by
numerous vendors, the Company's net sales from products manufactured by its ten
largest suppliers were approximately 74%, 72% and 66% of total net sales during
fiscal years 1997, 1996 and 1995, respectively. The Company has entered into
written distribution agreements with nearly all of its major suppliers. As is
customary in the industry, these agreements generally provide non-exclusive
distribution rights, have one-year renewable terms and are terminable by either
party at any time, with or without cause. Certain of these agreements require
minimum annual purchases. Total minimum purchase requirements for fiscal year
1998 approximate $47 million. Additionally, many of the Company's suppliers
offer rebate programs under which, subject to the Company purchasing certain
predetermined amounts of inventory, the Company receives rebates based on a
percentage of the dollar volume of total rebate program purchases. The Company
also takes advantage of several other programs offered by substantially all of
its suppliers. These include price protection plans under which the Company
receives credits against future purchases if the supplier lowers prices on
previously purchased inventory and stock rotation or stock balancing privileges
under which the Company can return slow-moving inventory in exchange for other
products. Certain of the Company's suppliers also provide the Company with
cooperative advertising programs, marketing development funds and other types
of incentives and discounts which offset the production costs of the Company's
published marketing tools and other related costs.

         The Company is involved in certain litigation arising in the ordinary
course of business. Management believes that such litigation will be resolved
without material effect on the Company's financial position or results of
operations.





                                      -39-

   40


                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


8.   FOREIGN OPERATIONS AND EXPORTS:

     The Company, through its wholly owned subsidiaries, Daisytek (Canada) Inc.,
Daisytek Australia Pty Ltd and Daisytek de Mexico, S.A. de C.V., sells
products in Canada, Australia and in Mexico.  All intercompany activity is
eliminated in computing net sales and net income. Information related to the
Company's Australia and Mexico subsidiaries are included in Other in the
following table. Financial information, summarized by geographical area, is as
follows (in thousands):



                                             Fiscal Year Ended March 31,
                                        ---------------------------------------
                                           1997           1996           1995
                                        ---------      ---------      ---------
                                                                   
Net Sales:
  Domestic                              $ 541,710      $ 424,667      $ 323,462
  Canada                                   57,295         44,459         38,487
  Other                                    26,425          8,932          1,368
  Intercompany eliminations               (21,616)       (13,889)       (10,364)
                                        ---------      ---------      ---------
          Consolidated                  $ 603,814      $ 464,169      $ 352,953
                                        =========      =========      =========
Net Income:
  Domestic                              $  11,675      $  10,284      $   6,437
  Canada                                    1,346            759            640
  Other                                       346           (276)          (581)
                                        ---------      ---------      ---------
          Consolidated                  $  13,367      $  10,767      $   6,496
                                        =========      =========      =========
Identifiable Assets:
  Domestic                              $ 144,836      $ 115,219      $  83,194
  Canada                                   16,924         10,360          9,055
  Other                                    13,528          3,022          2,172
                                        ---------      ---------      ---------
          Consolidated                  $ 175,288      $ 128,601      $  94,421
                                        =========      =========      =========


     The Company also exports its products for sale throughout Latin America
(through its wholly owned subsidiary, Daisytek Latin America, Inc., beginning
in January 1996), Europe, the Far East, Africa and Australia. Total export
sales to these geographic regions for fiscal years 1997, 1996 and 1995,
included in Domestic sales in the preceding table, were approximately $33.5
million, $31.8 million and $28.0 million, respectively.

9.       EMPLOYEE SAVINGS PLAN:

         In fiscal year 1994, the Company implemented a defined contribution
employee savings plan under Section 401(k) of the Internal Revenue Code.
Substantially all full-time and part-time U.S. employees are eligible to
participate in the plan. The Company, at its discretion, may match employee
contributions to the plan and also make an additional matching contribution in
the form of profit sharing in recognition of Company performance. For fiscal
year 1997, the Company matched 20% of the employee contributions resulting in a
charge against income of approximately $78,000. For fiscal years 1996 and 1995,
the Company matched 25% of the employee contributions resulting in charges
against income of approximately $95,000 and $81,000, respectively.




                                      -40-
   41


                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


10.      FAIR VALUES OF FINANCIAL INSTRUMENTS:

         The Company estimates fair value based on market information and
appropriate valuation methodologies. Fair value is the amount at which the
instrument could be exchanged in a current transaction between willing parties,
other than in a forced sale or liquidation. The fair values of all
non-derivative financial instruments approximate their carrying amounts in the
accompanying consolidated balance sheets.

         The Company has only limited involvement with derivative financial
instruments and does not use them for trading purposes. The Company's
derivative financial instruments outstanding as of March 31, 1997 and 1996
consisted of forward foreign currency exchange contracts used to hedge the
Company's net investment in, and its intercompany payable balance applicable to
its Canadian subsidiary (See Note 1). The fair value of these contracts based
on fiscal year-end exchange rates, excluding related income taxes, was a net
gain of approximately $67,000 at March 31, 1997, and a net loss of
approximately $90,000 at March 31, 1996.

11.      SUPPLEMENTAL INCOME PER SHARE DATA (UNAUDITED):


         In December 1994, the Company filed a Form S-1 registration statement
with the Securities and Exchange Commission which became effective in January
1995. The Company reduced outstanding indebtedness under the Company's line of
credit through the application of the net proceeds from the sale of 1,380,000
shares of common stock plus that portion of the net proceeds received by
certain shareholders which were applied towards the full repayment of certain
indebtedness owed by such shareholders to the Company. In addition, 398,678
common stock warrants were exercised concurrently with the consummation of the
IPO at an exercise price of $0.01 per warrant. The supplemental income per
share data has been calculated assuming the IPO occurred as of the beginning of
the respective period.




                                                  Fiscal Year Ended
                                                    March 31, 1995
                                                    --------------
                                                     (Unaudited)
                                                       
Supplemental net income per common share               $ 1.09

Supplemental weighted average common shares
     outstanding (in thousands)                         6,683




                                      -41-

   42


                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)



12.      QUARTERLY DATA (UNAUDITED):

         Summarized quarterly financial data for fiscal years 1997 and 1996 are
as follows (dollars in thousands, except per share data):




                                                               Fiscal Year 1997
                                           --------------------------------------------------------
                                             4th Qtr.      3rd Qtr.       2nd Qtr.       1st Qtr.
                                           -----------    -----------    -----------    -----------
                                                                                    
             Net sales                     $   174,343    $   154,429    $   138,148    $   136,894

             Gross profit                  $    17,503    $    15,204    $    13,589    $    13,670

                  Gross profit margin             10.0%           9.8%           9.8%          10.0%

             SG&A expenses                 $    10,552    $     9,375    $     8,397    $     8,306

                  Percent of net sales             6.1%           6.1%           6.1%           6.1%

             Income from operations        $     6,951    $     5,829    $     5,192    $     5,364

                  Operating margin                 4.0%           3.8%           3.8%           3.9%

             Net income                    $     4,007    $     3,364    $     2,955    $     3,041

                  Net margin                       2.3%           2.2%           2.1%           2.2%

             Net income per common share   $      0.58    $      0.49    $      0.43    $      0.44





                                                               Fiscal Year 1996
                                           --------------------------------------------------------
                                             4th Qtr.      3rd Qtr.       2nd Qtr.       1st Qtr.
                                           -----------    -----------    -----------    -----------
                                                                                    
             Net sales                     $   137,237    $   116,545    $   105,421    $   104,966

             Gross profit                  $    13,768    $    12,233    $    11,335    $    10,634

                  Gross profit margin             10.0%          10.5%          10.8%          10.1%

             SG&A expenses                 $     8,432    $     7,312    $     6,685    $     6,595

                  Percent of net sales             6.1%           6.3%           6.3%           6.3%

             Income from operations        $     5,336    $     4,921    $     4,650    $     4,039

                  Operating margin                 3.9%           4.2%           4.4%           3.8%

             Net income                    $     3,091    $     2,792    $     2,616    $     2,268

                  Net margin                       2.3%           2.4%           2.5%           2.2%

             Net income per common share   $      0.46    $      0.41    $      0.39    $      0.34







                                      -42-


   43
                                   PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     Set forth below are the names, ages and positions of the directors and
executive officers of the Company.




NAME                                AGE                  POSITION
- ----                                ---                  --------
                                         
David A. Heap                       53         Chairman of the Board

Mark C. Layton                      37         President, Chief Executive Officer, Chief Operating
                                               Officer and Director

Christopher Yates                   42         Senior Vice President - Business Development and
                                               Director

James R. Powell                     36         Senior Vice President - Sales and Marketing and
                                               Director

Steve Graham                        45         Senior Vice President - Information Technologies,
                                               Chief Information Officer

Harvey H. Achatz                    56         Vice President - Administration and Secretary

Thomas J. Madden                    35         Vice President - Finance, Chief Financial Officer,
                                               Chief Accounting Officer and Treasurer

Peter D. Wharf                      38         Vice President - International Operations

John  Snowden                       30         Vice President - Operations

Suzanne Garrett                     32         Vice President - Product Management and
                                               Marketing

Peter P. J. Vikanis                 46         Director

Timothy M. Murray                   44         Director

Edgar D. Jannotta, Jr.              36         Director




     DAVID A. HEAP has served as Chairman of the Board and Chief Executive
Officer since 1982 and as President from 1982 to 1990.  In April 1997, Mr. Heap
retired as Chief Executive Officer.  From 1970 to 1985, Mr. Heap served as
Chairman of ISA International plc (and its predecessors) ("ISA"), a now
publicly traded company he founded in England in 1970.  ISA is a distributor of
computer supplies in Western Europe. Mr. Heap is primarily responsible for the
Company's general business strategy and long-term planning.

     MARK C. LAYTON has served as President, Chief Operating Officer and Chief
Financial Officer since 1993, as a Director since 1988, as Executive Vice
President from 1990 to 1993 and as Vice President - Operations from 1988 to
1990.  Since April 1997, Mr. Layton serves as President, Chief Executive
Officer and Chief Operating Officer.  Mr. Layton is also a director of GNWC
Wire and Cable Network Products, a




                                      -43-
   44

distributor of wire, cable and other communications related products ("GNWC").
Prior to joining the Company, Mr. Layton served as a management consultant with
Arthur Andersen & Co., S.C. for six years through 1988 specializing in
wholesale and retail distribution and technology.  Mr. Layton is primarily
responsible for the Company's overall operations, growth and development.

     CHRISTOPHER YATES was appointed Senior Vice President - Business
Development in February 1996 and has served as Vice President - Business
Development from November 1995 to February 1996, as a Director of the Company
since February 1995, as Vice President-Marketing from January 1994 to November
1995, as Vice President-Sales from 1988 to 1994 and in various other sales
capacities for the Company since 1982. Prior to joining the Company, Mr. Yates
served in various sales capacities for ISA. Mr. Yates is primarily responsible
for business development, special projects and other sales related functions.

     JAMES R. POWELL has served as a Director and Senior Vice President - Sales
and Marketing since 1996. Mr. Powell has served as Vice President - Sales from
1992 to 1996, and in various other sales capacities from 1988 to 1992.  Prior
to joining the Company, Mr. Powell was engaged in various sales and marketing
activities.  Mr. Powell is responsible for U.S. sales and marketing activities
including Daisytek's Customer Care Center and the Annual Computer Supplies
Expo.

     STEVE GRAHAM has served as Senior Vice President of Information
Technologies and Chief Information Officer since 1996.  Prior to joining the
Company, Mr. Graham was employed by Ingram Micro, a major microcomputer
distributor.  Mr. Graham has over 23 years of experience in the information-
technology field.  Mr. Graham is responsible for all information technology and
electronic commerce activities.

     HARVEY H. ACHATZ serves as Vice President - Administration and Secretary,
positions he has held since 1993 and 1984, respectively.  Mr. Achatz has served
as Vice President - Finance from 1985 to 1993, as Controller from 1981 to 1985
and as a Director from 1984 to 1990.  Mr. Achatz is responsible for various
administrative functions, including human resources.

     THOMAS J. MADDEN was recently appointed Chief Financial Officer and serves
as Vice President - Finance, Treasurer and as Chief Accounting Officer,
positions he has held since November 1994, March 1994 and 1992, respectively.
From 1992 to 1994 he also served as Controller.  From 1983 to 1992, Mr. Madden
served in various capacities with Arthur Andersen & Co., S.C., including
financial consulting and audit manager.  Mr. Madden is a certified public
accountant.  Mr. Madden is responsible for the Company's treasury and
accounting functions.

     PETER D. WHARF serves as Vice President - International Operations, a
position he has held since February 1996.  Mr. Wharf joined the Company in 1992
and has served in various export and international sales capacities since such
time.  Prior to joining the Company, Mr. Wharf served in various sales
capacities for ISA.  Mr. Wharf is responsible for all international sales and
customer service for the Company's Canada, Mexico, Australia and Latin America
locations in addition to the Company's export sales.

     SUZANNE GARRETT was recently promoted to Vice President of Product 
Management and Marketing and has served as new-products manager, marketing
manager, and director of product management and marketing. Prior to joining the
Company in 1991, Ms. Garrett served as an account executive for United Media.
Ms. Garrett is responsible for all manufacturer relationships and global
marketing activities.





                                      -44-
   45

     JOHN SNOWDEN was recently promoted to Vice President of Operations. Since
joining the Company in 1992, Mr. Snowden has served as distribution-operations
manager and has served the Company in many capacities, including purchasing
manager, director of purchasing, director of fulfillment services, director of
distribution and director of procurement. Mr. Snowden is responsible for
inventory management and distribution within the United States and overseeing
credit and collection activities.


     TIMOTHY M. MURRAY has served as a Director of the Company since 1991.  Mr.
Murray is a Principal of William Blair & Company, L.L.C., an investment banking
firm he joined in 1979.  Mr. Murray is also a director of GNWC and several
other privately held corporations.

     EDGAR D. JANNOTTA, JR. has served as a Director of the Company since 1991.
Mr. Jannotta is a Principal of William Blair & Company, L.L.C., an investment
banking firm he joined in 1988.  Mr. Jannotta is also a director of GNWC and
Gibraltar Packaging Group, Inc., a diversified packaging company.

     PETER P. J. VIKANIS was appointed a Director of the Company during fiscal
year 1996.  Mr. Vikanis served as Chief Operating Officer of ISA from 1991 to
1995, as a director of ISA from 1979 to 1995, and also served in various
management capacities at ISA from 1971 to 1991.

     Pursuant to the Company's Certificate of Incorporation, the Board of
Directors is divided into three classes. Each class serves three years, with
the terms of office of the respective classes expiring in successive years.
Class I consists of Messrs. Powell and Yates whose term will expire at the
annual meeting of stockholders in 1998; Class II consists of Messrs. Murray and
Layton whose terms will expire at the annual meeting of stockholders in 1999;
and Class III consists of Messrs. Heap, Jannotta and Vikanis whose terms will
expire at the annual meeting of stockholders in 1997. Messrs. Heap, Jannotta
and Vikanis have been nominated by the Board for election at the 1997 annual
meeting.

     Section 16(a) of the Securities Exchange Act of 1934 requires the
Company's executive officers, directors and controlling stockholders to file
initial reports of ownership and reports of changes of ownership of the
Company's Common Stock with the Securities and Exchange Commission and the
Company. To the Company's knowledge, all reports required to be so filed were
filed in accordance with the provisions of said Section 16(a).




                                      -45-
   46
ITEM 11. EXECUTIVE COMPENSATION

     The following table sets forth the compensation paid or accrued by the
Company to its Chief Executive Officer and to each of the four most highly
compensated executive officers for services rendered during the fiscal years
ended March 31, 1997, 1996 and 1995.


                            SUMMARY COMPENSATION TABLE



                                                                                                      LONG-TERM     
                                                                                                     COMPENSATION   
                                                                                                        AWARDS     
                                                                                                     ------------
                                                             ANNUAL                                    NUMBER OF            
                                                           COMPENSATION                               SECURITIES               
                                                     -------------------------------------------      UNDERLYING     ALL OTHER 
      NAME AND PRINCIPAL POSITION                    YEAR             SALARY             BONUS         OPTIONS     COMPENSATION(1)
      ---------------------------                    ----            --------           --------     ------------  --------------
                                                                                                         
David A. Heap                                        1997            $385,000           $222,900        42,864       $5,970
   Chairman and Chief                                1996             385,000            280,676        37,833        8,636
   Executive Officer (2)..............               1995             350,000            171,000            --       24,701

Mark C. Layton                                       1997            $299,013           $222,900        34,916       $8,458
   President, Chief Operating                        1996             276,386            280,676        28,020        6,008
   and Financial Officer (2)..........               1995             250,971            171,000            --        3,967

Christopher Yates                                    1997            $232,200            $73,557        20,560       $5,004
   Senior Vice President -                           1996             215,000             92,623        20,138        2,430
   Business Development...............               1995             195,000                 --            --        3,321

James R. Powell                                      1997            $163,652            $73,557        21,330       $3,715
   Senior Vice President -- Sales                    1996             150,359             70,169        14,004        3,707
   and Marketing......................               1995             123,551                 --            --        3,414

Thomas J. Madden
   Vice President - Finance,                         1997            $120,276            $22,900        16,587       $4,618
   Chief Accounting Officer                          1996             112,649                 --        14,703        4,005
   and Treasurer (2)..................               1995              94,294                 --            --           --


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

(1)  Represents compensation in respect of one or more of the following:
     personal use of Company automobiles; life insurance premiums paid by the
     Company for the benefit of the named executive officer; tax return
     preparation services paid by the Company; and personal travel expenses.

(2)  Mr. Heap presently serves as Chairman; Mr. Layton presently serves as
     President, Chief Executive Officer and Chief Operating Officer; and Mr.
     Madden presently serves as Vice President - Finance, Chief Financial
     Officer, Chief Accounting Officer and Treasurer.





                                      -46-
   47
     The following table sets forth information with respect to grants of stock
options during the year ended March 31, 1997 to the named executive officers
reflected in the Summary Compensation Table:

                         OPTION GRANTS IN FISCAL YEAR 1997




                                                                                         POTENTIAL REALIZABLE         
                                                                                       VALUE AT ASSUMED ANNUAL        
                                                                                         RATES OF STOCK PRICE         
                                                                                       APPRECIATION FOR OPTION        
                                             INDIVIDUAL GRANTS                               TERMS (2)(3)             
                      -------------------------------------------------------------      -------------------
                       NUMBER OF     % OF TOTAL
                      SECURITIES      OPTIONS
                      UNDERLYING     GRANTED TO      EXERCISE 
                        OPTIONS     EMPLOYEES IN     PRICE PER          EXPIRATION
         NAME          GRANTED      FISCAL YEAR     SHARE (3)          DATE (1) (3)         5%          10%
         ----          --------     -----------     ----------         ------------      -------       -----
                                                                                           
David A. Heap ...       42,864         12.6%        $    32.50           4-11-06        $  876,140   $2,220,355 
                                                                                                                
Mark C. Layton ..       34,916         10.3%             32.50           4-11-06           713,683    1,808,649 
                                                                                                                
Christopher Yates       20,560          6.1%             32.50           4-11-06           420,246    1,065,008 
                                                                                                                
James R. Powell .       21,330          6.3%             32.50           4-11-06           435,985    1,104,894 
                                                                                                                
Thomas J. Madden        16,587          4.9%             32.50           4-11-06           339,038      859,207 
         

     (1) All of such options are subject to a three year cumulative vesting
         schedule.

     (2) These are hypothetical values using assumed annual rates of stock
         price appreciation as prescribed by the rules of the Securities and
         Exchange Commission.

     (3) The fiscal year 1997 option grants were canceled in April 1997 and
         reissued at an exercise price per share of $25.00 (the fair market
         value on the date of reissue) and have a ten year term. All such
         options are subject to a three year cumulative vesting schedule.



     The following table sets forth information concerning the aggregate stock
option exercises during the fiscal year ended March 31, 1997 and stock option
values as of the end of fiscal year 1997 for unexercised stock options held by
each of the named executive officers:


               AGGREGATED OPTION EXERCISES IN FISCAL YEAR 1997
                      AND FISCAL YEAR END OPTION VALUES



                                                                        NUMBER OF             
                                                                  SECURITIES UNDERLYING                    VALUE OF UNEXERCISED
                            NUMBER OF                              UNEXERCISED OPTIONS                     IN-THE-MONEY OPTIONS
                             SHARES                                AT FISCAL YEAR END                  AT FISCAL YEAR END (1)  (3)
                          ACQUIRED ON           VALUE        -----------------------------            -----------------------------
        NAME                EXERCISE        RECEIVED (2)      EXERCISABLE     UNEXERCISABLE           EXERCISABLE     UNEXERCISABLE
        ----                --------        ------------     ------------     ------------            ------------     ------------
                                                                                                             
David A. Heap ........          --           $     --            5,675           75,022                $   66,681       $  377,868
                                                                                                                                  
Mark C. Layton .......         4,203             69,350         45,766           58,733                 1,187,628          279,850
                                                                                                                                  
Christopher Yates.....          --                 --           63,821           37,677                 1,773,651          201,137
                                                                                                                                  
James R. Powell ......        20,500            665,725          6,027           33,233                   126,566          139,872
                                                                                                                                  
Thomas J. Madden......         3,300            101,673         17,568           29,085                   424,579          146,852

          
     (1) Calculated by determining the difference between $ 31 1/4 (the last
         sale price of the Common Stock on March 31, 1997 as reported by the
         Nasdaq National Market) and the exercise price of the shares of Common
         Stock underlying the options.




                                       -47-

   48

     (2) Calculated by determining the difference between the last sale price
         of the Common Stock on the date of exercise as reported by the Nasdaq
         National Market and the exercise price.

     (3) See footnote 3 above.

COMPENSATION OF DIRECTORS

     Each non-employee director receives an annual director's fee of $20,000
for each year in which he or she serves as a director. Non-employee directors
do not receive additional Board or Committee meeting fees. The Company has also
adopted a Non-Employee Director Stock Option and Retainer Plan (the "Non-
Employee Director Plan") pursuant to which each non-employee director (i) may
elect to receive payment of the director's fees in shares of Common Stock in
lieu of cash, and (ii) is entitled to receive certain grants of options in
accordance with the formula, and subject to the conditions precedent, set forth
therein.

     The Non-Employee Director Plan is a formula grant plan pursuant to which
each non-employee director receives options to purchase shares of Common Stock
as of the date of each annual meeting of stockholders. Under the terms of the
Non-Employee Director Plan, during fiscal year 1997, each of the Company's
non-employee directors received options to purchase 1,000 shares of Common
Stock at an exercise price of $39.75 (the fair market value on the date of
grant). In April 1997, such options were canceled and the Board authorized the
issuance to each non-employee director of new options to purchase 1,000 shares
of Common Stock at an exercise price of $25.00 (the fair market value on the
date of grant). Such new options were not issued under the Non-Employee
Director Plan. In addition, under the terms of the Non-Employee Director Plan,
each non-employee director will receive options to purchase 1,240 shares of
Common Stock as of the date of the 1997 Annual Meeting. The number of options
to be issued under the Non-Employee Director Plan will increase each year based
on the percentage increase, if any, in the Company's earnings before taxes
("EBT") for such fiscal year over the Company's EBT for the immediately
preceding fiscal year. No options will be issued, however, under the
Non-Employee Director Plan with respect to any fiscal year in which the
Company's EBT does not equal or exceed the Company's projected EBT for such
year, nor will any options be issued to any non-employee director who does not
attend at least 75% of all Board (and committee) meetings held during such
fiscal year.

     All options issued under the Non-Employee Director Plan are non-qualified
options for federal income tax purposes and have an exercise price equal to the
fair market value of a share of common stock as of the date of the annual
meeting upon which such option is granted. All options are subject to a three
year cumulative vesting schedule.

     Directors who are employees of the Company or any of its subsidiaries do
not receive additional compensation for service on the Board of Directors.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

     The current members of the Compensation Committee of the Company's Board of
Directors are Timothy M. Murray and Edgar D. Jannotta, Jr. who are non-employee
directors.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The following table sets forth as of June 18, 1997, certain information
regarding the beneficial ownership of the Common Stock by (i) each person who
is known to the Company to beneficially own





                                      -48-

   49





more than 5% of the Common Stock, (ii) each of the Directors and executive
officers of the Company individually and (iii) the Directors and executive
officers of the Company as a group. The information contained in this table
reflects "beneficial ownership" as defined in Rule 13d-3 of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"). Unless otherwise
indicated, the stockholders identified in this table have sole voting and
investment power with respect to the shares owned of record by them.



                                                           Number
                Name and Address of Beneficial Owner      of shares       Percent (1)
                ------------------------------------      ---------      -----------
                                                                       
David A. Heap (2) .....................................   1,088,645        16.1%
     500 North Central Expressway
     Plano, Texas 75074

Royal Bank of Canada Trust Company
(Jersey) Limited, Brian Gerald Balleine,
Kenneth Edward Rayner, Trustees,
of the David Anthony Heap 1996
Interest in Possession Settlement (3) .................     312,173         4.6%
     19-21 Broad Street
     St. Helier, Jersey, Channel Islands

Royal Bank of Canada Trust Company
(Jersey) Limited, Brian Gerald Balleine
and Kenneth Edward Rayner, Trustees,
of the David Heap Life Interest
Settlement (No. 10) (4) ...............................     584,673         8.6%
     19-21 Broad Street
     St. Helier, Jersey, Channel Islands

A I M Management Group Inc. (5) .......................     567,000         8.4%
     11 Greenway Plaza, Suite 1919
     Houston, Texas 77046

Mark C. Layton (6) ....................................     118,631         1.8%
Christopher Yates (7) .................................      13,153           *
Harvey H. Achatz (8) ..................................      37,812           *
James R. Powell (9) ...................................      36,991           *
Thomas J. Madden (10) .................................      22,928           *
Peter D. Wharf (11) ...................................      14,059           *
Edgar D. Jannotta, Jr. (12) ...........................      18,911           *
Timothy M. Murray (13) ................................      34,216           *
Peter P. J. Vikanis (14) ..............................         439           *
Suzanne Garrett (15) ..................................       8,376           *
John Snowden (16) .....................................       2,368           *
Steve Graham (17) .....................................        --          --
All directors and executive officers
as a group (13 persons) (18) ..........................   1,396,529        20.6%




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

*Represents less than 1%

(1)  This table is based on 6,763,744 shares of Common Stock outstanding as of
     June 18, 1997.



                                      -49-

   50

(2)  Includes outstanding options to purchase 25,346 shares of Common Stock
     which are fully vested and exercisable. Does not include (i) 900 shares
     held by Mr. Heap's spouse as custodian for minor children as to which
     beneficial ownership is disclaimed, (ii) options to purchase 88,264 shares
     of Common Stock which are not vested or exercisable and (iii) an aggregate
     of 896,846 shares of Common Stock held of record by the trusts set forth
     above (the "Heap Trusts").  Although Mr. Heap and members of his family are
     the primary beneficiaries of the Heap Trusts, neither Mr. Heap nor such
     beneficiaries have voting or investment power with respect to such shares.
     Of the shares owned of record by Mr. Heap, 227,532 are pledged to financial
     institutions to secure indebtedness owing by Mr. Heap to such institutions.

(3)  Shares are held of record by a Trust established by Mr. Heap for which he
     and members of his family are the primary beneficiaries, although neither
     Mr. Heap nor such beneficiaries may exercise voting or investment power
     with respect to such shares.

(4)  Shares are held of record by a Trust established by Mr. Heap for which he
     and members of his family are the primary beneficiaries, although neither
     Mr. Heap nor such beneficiaries may exercise voting or investment power
     with respect to such shares. All of such shares are pledged to a financial
     institution to secure indebtedness owing by such Trust and Mr. Heap to
     such institution.

(5)  Based upon a Schedule 13G filing dated February 12, 1997, filed by AIM
     Management Group Inc. ("AIM"). AIM, as parent holding company to AIM
     Advisors, Inc. and AIM Capital Management, Inc., investment advisors, has
     beneficial ownership and shared dispositive power of 567,000 shares.

(6)  Includes outstanding options to purchase 15,044 shares of Common Stock
     which are fully vested and exercisable. Does not include outstanding
     options to purchase 70,191 shares of Common Stock which are not vested or
     exercisable.

(7)  Includes outstanding options to purchase 13,153 shares of Common Stock
     which are fully vested and exercisable. Does not include outstanding
     options to purchase 49,356 shares of Common Stock which are not vested or
     exercisable.

(8)  Includes outstanding options to purchase 28,561 shares of Common Stock
     which are fully vested and exercisable. Does not include outstanding
     options to purchase 4,368 shares of Common Stock which are not vested or
     exercisable.

(9)  Includes outstanding options to purchase 12,027 shares of Common Stock
     which are fully vested and exercisable. Does not include outstanding
     options to purchase 41,860 shares of Common Stock which are not vested or
     exercisable.

(10) Includes outstanding options to purchase 20,203 shares of Common Stock
     which are fully vested and exercisable. Does not include outstanding
     options to purchase 35,038 shares of Common Stock which are not vested or
     exercisable.

(11) Includes outstanding options to purchase 14,059 shares of Common Stock
     which are fully vested and exercisable. Does not include outstanding
     options to purchase 29,209 shares of Common Stock which are not vested or
     exercisable.

(12) Does not include outstanding options to purchase 1,000 shares of Common
     Stock which are not vested or exercisable.

(13) Does not include outstanding options to purchase 1,000 shares of Common
     Stock which are not vested or exercisable.

(14) Does not include outstanding options to purchase 1,000 shares of Common
     Stock which are not vested or exercisable.




                                      -50-

   51





(15) Includes outstanding options to purchase 4,876 shares of Common Stock
     which are fully vested and exercisable. Does not include outstanding
     options to purchase 19,338 shares of Common Stock which are not vested or
     exercisable.

(16) Includes outstanding options to purchase 2,368 shares of Common Stock
     which are fully vested and exercisable. Does not include outstanding
     options to purchase 15,234 shares of Common Stock which are not vested or
     exercisable.

(17) Does not include outstanding options to purchase 30,000 shares of Common
     Stock which are not vested or exercisable.

(18) Includes outstanding options to purchase 135,637 shares of Common Stock
     which are fully vested and exercisable. Does not include (i) outstanding
     options to purchase 385,858 shares of Common Stock which are not vested or
     exercisable or (ii) shares of Common Stock held by the Heap Trusts.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     CERTAIN TRANSACTIONS

     During fiscal year 1997, the Company made loans in varying amounts to
Messrs. Layton, Powell and Wharf in order to provide such persons with the
funds necessary to satisfy various personal obligations and for other purposes.
The largest amount owing by such persons during fiscal year 1997 was $423,552,
$122,274 and $60,550, respectively, and as of May 31, 1997, such persons were
indebted to the Company in the amount of $428,497, $174,285 and $61,257,
respectively. The indebtedness owing by such persons accrues interest at the
rate charged to the Company for working capital borrowings. Mr. Layton's
indebtedness is due and payable in one installment on April 1, 1999, while
Messrs. Powell's and Wharf 's indebtedness is due and payable in one
installment on March 31, 1998.

     David Heap, the Company's Chairman of the Board, owns approximately a one-
third equity interest in a small computer supplies dealer, Business Software
Centers, Inc. ("BSC").  In December 1991, Mr. Heap agreed to remit to the
Company any dividends, distributions or other amounts which he may receive in
respect of such interest.  Mr. Heap has not received any dividends,
distributions or other amounts in respect of his equity interest and it is
unlikely that he will receive any in the future.

     During fiscal year 1997, the Company's sales to BSC aggregated
approximately $1,844,000 and constituted less than 1% of the Company's total
sales in such fiscal year. Such sales were made in accordance with the
Company's usual terms, except that BSC received extended payment terms in
return for which BSC agreed, among other things, to provide the Company with
quarterly financial information. In December 1993, the Company and BSC agreed
that (i) $500,000 of the past due trade receivable then owing by BSC would be
evidenced by a promissory note, payable in 48 monthly installments and accruing
interest at the rate of 7% per annum, (ii) the Company would provide BSC with
60 day credit terms up to a maximum amount of $350,000 (subject to BSC
continuing to meet its obligations under the note), (iii) BSC would provide the
Company with quarterly financial information and (iv) at such time as the note
is paid in full, Mr. Heap will transfer to BSC, for a nominal consideration,
the one-third equity interest held in BSC. As of May 31, 1997, there was
approximately $20,000 outstanding under the note and there were past due trade
amounts payable of approximately $27,000 by BSC to the Company.





                                      -51-

   52



     In April 1997, the Company entered into a one-year aircraft lease with a
company owned by Mr. Heap under which the Company, on a non-exclusive basis,
leases an aircraft from such company. Under the terms of the lease, the Company
pays monthly lease payments of $14,400 and is responsible for certain operating
expenses. The lease is terminable by either party at any time.



                                      PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

    (a) The following documents are filed as part of this report:

1. Financial Statements

Report of Independent Public Accountants

Consolidated Balance Sheets as of March 31, 1997 and 1996

Consolidated Statements of Operations for the Fiscal Years Ended March 31,
1997, 1996 and 1995

Consolidated Statements of Shareholders' Equity for the Fiscal Years Ended
March 31, 1997, 1996 and 1995

Consolidated Statements of Cash Flows for the Fiscal Years Ended March 31,
1997, 1996 and 1995

Notes to Consolidated Financial Statements


2. Financial Statement Schedules

Report of Independent Public Accountants 

Schedule II - Valuation and Qualifying Accounts

     All other schedules are omitted because the required information is not
present or is not present in amounts sufficient to require submission of the
schedule or because the information required is included in the financial
statements or notes thereto.

3. Exhibits

EXHIBIT
  NO.                         DESCRIPTION OF EXHIBIT
- -------                       ----------------------

3.1(7)    - Amended and Restated Certificate of Incorporation of Daisytek
            International Corporation.
3.1.1(7)  - Certificate of Amendment of Amended and Restated Certificate of
            Incorporation of Daisytek International Corporation.
3.2(1)    - Amended and Restated By-laws of Daisytek International Corporation.
10.1(2)   - Employee Stock Option Plan of Daisytek International Corporation.
10.2(2)   - 1994 Stock Option Plan of Daisytek International Corporation.
10.3(7)   - Non-Employee Director Stock Option and Retainer Plan.


                                       -52-

   53
10.4(*)    -    1997 Employee Stock Option Plan of Daisytek International
                Corporation
10.5(3)    -    Credit Agreement dated May 22, 1995 between Daisytek,
                Incorporated, as Borrower, Daisytek International Corporation 
                and Borrower's Subsidiaries, as Guarantors, Texas Commerce Bank
                National Association, as Agent, and Texas Commerce Bank National
                Association and State Street Bank and Trust Company, as Lenders.
10.5.1(8)  -    First Amendment to Credit Agreement dated April 15, 1996
                between Daisytek, Incorporated, as Borrower, Daisytek
                International Corporation and Borrower's Subsidiaries, as
                Guarantors, and Texas Commerce Bank National Association and
                State Street Bank and Trust Company, as Lenders.
10.5.2(9)  -    Second Amendment to Credit Agreement dated November 14, 1996
                between Daisytek, Incorporated, as Borrower, Daisytek
                International Corporation and Borrower's Subsidiaries, as
                Guarantors, and Texas Commerce Bank National Association, NBD
                Bank, and State Street Bank and Trust Company, as Lenders.
10.6(2)    -    Industrial Lease Agreement between Industrial Developments
                International, Inc. and Daisytek, Incorporated, as amended.
10.7(2)    -    Lease Agreement dated September 30, 1991 between AmWest
                Savings Association and Daisytek, Incorporated, as amended.
10.8(2)    -    Lease dated October 28, 1994 between Robco Enterprises, Ltd.,
                Yen Hoy Enterprises Ltd., George Yen and Daisytek (Canada) Inc.
10.9(4)    -    Lease dated June 1, 1995 between GPM Real Property (6) Ltd. and
                Endow (6) Inc. and Daisytek (Canada) Inc.
10.10(2)   -    Lease Agreement dated December 30, 1988 between Daisytek,
                Incorporated and State Street Bank and Trust Company.
10.11(2)   -    Term Lease Master Agreement dated November 29, 1990 between IBM
                Credit Corporation and Daisytek, Incorporated.
10.12(*)   -    U.S. Reseller Agreement dated March 10, 1997 between Hewlett-
                Packard Company and Daisytek, Incorporated, with Addendum.
10.13(2)   -    Lease dated July 4, 1994 between Fraccionadora Industrial Del
                Norte, S.A. De C.V. and Daisytek De Mexico, S.A. De C.V.
10.14(2)   -    Marketing Advantage Program Enrollment Agreement dated November
                11, 1994 between Federal Express Corporation and Daisytek,
                Incorporated.
10.15(5)   -    Lease Agreement dated May 22, 1995 between New World Partners
                Joint Number Three and Daisytek Latin America, Inc.
10.16(*)   -    Forward Exchange Contract dated May 22, 1997 between Daisytek
                and Texas Commerce Bank National Association.
10.17(6)   -    Option to Purchase Shares of Common Stock dated May 9, 1995
                between Daisytek International Corporation and David A. Heap.
10.18(6)   -    Option to Purchase Shares of Common Stock dated May 9, 1995
                between Daisytek International Corporation and Mark C. Layton.
10.19(6)   -    Second Amendment to Industrial Lease Agreement between New York
                Life Insurance Company and Daisytek, Incorporated.
10.20(6)   -    Agreement dated December 19, 1995 between Diesel Recon Company
                and Daisytek, Incorporated.
10.21(6)   -    Sixth Modification to Lease Agreement dated November 30, 1995
                between Atrium Associates, L.P. and Daisytek, Incorporated.
10.22(*)   -    Option to Purchase Shares of Common Stock dated April 17, 1997
                between Daisytek International Corporation and David A. Heap.






                                      -53-

   54

10.23(*)   -    Option to Purchase Shares of Common Stock dated April 17,
                1997 between Daisytek International Corporation and Steve
                Graham.
10.24(*)   -    Option to Purchase Shares of Common Stock dated April 17,
                1997 between Daisytek International Corporation and Peter
                Vikanis.
10.25(*)   -    Dry Lease Agreement dated April 1, 1997 between Virtual Village
                Aircraft, Inc. and Daisytek International Corporation.
10.26(*)   -    Option to Purchase Shares of Common Stock dated April 17,
                1997 between Daisytek International Corporation and Timothy
                Murray.
10.27(*)   -    Option to Purchase Shares of Common Stock dated April 17, 1997
                between Daisytek International Corporation and Edgar D. 
                Jannotta, Jr.
11(*)      -    Statement re computation of per share earnings.
21(*)      -    Subsidiaries of the Registrant.
23(*)      -    Consents.
27(*)      -    Financial Data Schedule.

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

(*)        Filed herewith.
(1)        Incorporated by reference from Quarterly Report on Form 10-Q for the
           Quarterly Period Ended December 31, 1994 dated March 10, 1995.
(2)        Incorporated by reference from Registration Statement on Form S-1 No.
           33-86926.
(3)        Incorporated by reference from Current Report on Form 8-K dated May
           22, 1995.
(4)        Incorporated by reference from Annual Report on Form 10-K for the
           Fiscal Year ended March 31, 1995 dated June 23, 1995.
(5)        Incorporated by reference from Current Report on Form 8-K dated
           August 22, 1995.
(6)        Incorporated by reference from Registration Statement on Form S-1 No.
           33-99796.
(7)        Incorporated by reference from Annual Report on Form 10-K for the
           Fiscal Year ended March 31, 1996 dated June 26, 1996.
(8)        Incorporated by reference from Quarterly Report on Form 10-Q for the
           Quarterly Period Ended June 30, 1996 dated August 13, 1996
(9)        Incorporated by reference from Quarterly Report on Form 10-Q for the
           Quarterly Period Ended December 31, 1996 dated February 13, 1997


    (b) Reports on Form 8-K

           1. On January 30, 1997, the Company filed a Current Report on Form
8- K to report under Item 5 the Company's press release dated January 30, 1997
announcing third quarter results.



                                      -54-

   55





                     REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To Daisytek International Corporation:

           We have audited, in accordance with generally accepted auditing
standards, the consolidated financial statements of Daisytek International
Corporation (a Delaware corporation) and subsidiaries included in this Form 10-
K and have issued our report thereon dated April 25, 1997. Our audits were made
for the purpose of forming an opinion on the basic consolidated financial
statements taken as a whole. Schedule II of this Form 10-K is the
responsibility of the Company's management and is presented for purposes of
complying with the Securities and Exchange Commission's rules and is not a part
of the basic consolidated financial statements. This schedule has been
subjected to the auditing procedures applied in the audits of the basic
consolidated financial statements and, in our opinion, fairly states in all
material respects, the financial data required to be set forth therein in
relation to the basic consolidated financial statements taken as a whole.



                                                     ARTHUR ANDERSEN LLP

Dallas, Texas,
April 25, 1997



                                      -55-
   56
                                                                     SCHEDULE II




                DAISYTEK INTERNATIONAL CORPORATION AND SUBSIDIARIES

                         VALUATION AND QUALIFYING ACCOUNTS
                     FOR THE THREE YEARS ENDED MARCH 31, 1997
                              (AMOUNTS IN THOUSANDS)




                                                                         ADDITIONS
                                                                -------------------------
                                                BALANCE AT     CHARGED TO     CHARGED TO                BALANCE AT
                                                 BEGINNING      COST AND        OTHER                     END OF
                                                 OF PERIOD      EXPENSES       ACCOUNTS    DEDUCTIONS     PERIOD
                                                ----------     ----------     ----------   ----------   ----------
                                                                                                
Fiscal Year Ended March 31, 1995:                                                                                 
  Allowance for doubtful accounts               $      661          750         --           (351)      $    1,060
                                                                                                                  
                                                                                                                  
  Allowance for related party                                                                                     
    receivables                                 $      475         --           --           --         $      475
                                                                                                                  
  Income tax valuation allowance                $       --          378         --           --         $      378
                                                                                                                  
                                                                                                                  
Fiscal Year Ended March 31, 1996:                                                                                 
  Allowance for doubtful accounts               $    1,060          999         --           (776)      $    1,283
                                                                                                                  
                                                                                                                  
  Allowance for related party                                                                                     
    receivables                                 $      475         --           --           --         $      475
                                                                                                                  
  Income tax valuation allowance                $      378            8         --           --         $      386
                                                                                                                  
                                                                                                                  
Fiscal Year Ended March 31, 1997:                                                                                 
  Allowance for doubtful accounts               $    1,283        1,594         --           (992)      $    1,885
                                                                                                                  
                                                                                                                  
  Allowance for related party                                                                                     
    receivables                                 $      475         --           --           --         $      475
                                                                                                                  
  Income tax valuation allowance                $      386         --           --           (123)      $      263














                                      -56-
   57

                                    SIGNATURES

           Pursuant to the requirements of Section 13 or 15(d) 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.


                                          DAISYTEK INTERNATIONAL CORPORATION


                                          By:  /s/  Mark C. Layton
                                               ------------------------------- 
                                               Mark C. Layton, Chief Executive 
                                                Officer and President
June 27, 1997

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




           Signature                                         Title                                 Date
           ---------                                         -----                                 ----
                                                                                               
/s/ David A. Heap                                    Chairman of the Board                             June 27, 1997
- -------------------------------------
David A. Heap

/s/ Mark C. Layton                                   Chief Executive Officer,                          June 27, 1997
- -------------------------------------                President and Director     
Mark C. Layton                                       (principal executive officer)
                                             
/s/ Thomas J. Madden                                 Chief Financial Officer                           June 27, 1997
- -------------------------------------                Vice President - Finance
Thomas J. Madden                                     (principal financial and
                                                     accounting officer)     

/s/ Christopher Yates                                Director                                          June 27, 1997
- -------------------------------------
Christopher Yates

/s/ James R. Powell                                  Director                                          June 27, 1997
- -------------------------------------
James R. Powell

/s/ Timothy M. Murray                                Director                                          June 27, 1997
- -------------------------------------
Timothy M. Murray

/s/ Edgar D. Jannotta, Jr.                           Director                                          June 27, 1997
- -------------------------------------
Edgar D. Jannotta, Jr.

/s/ Peter P. J. Vikanis                              Director                                          June 27, 1997
- -------------------------------------
Peter P. J. Vikanis






                                      -57-

   58
                                EXHIBIT INDEX


EXHIBIT
  NO.                         DESCRIPTION OF EXHIBIT
- -------                       ----------------------

3.1(7)    - Amended and Restated Certificate of Incorporation of Daisytek
            International Corporation.
3.1.1(7)  - Certificate of Amendment of Amended and Restated Certificate of
            Incorporation of Daisytek International Corporation.
3.2(1)    - Amended and Restated By-laws of Daisytek International Corporation.
10.1(2)   - Employee Stock Option Plan of Daisytek International Corporation.
10.2(2)   - 1994 Stock Option Plan of Daisytek International Corporation.
10.3(7)   - Non-Employee Director Stock Option and Retainer Plan.
10.4(*)   - 1997 Employee Stock Option Plan of Daisytek International
            Corporation
10.5(3)   - Credit Agreement dated May 22, 1995 between Daisytek,
            Incorporated, as Borrower, Daisytek International Corporation and
            Borrower's Subsidiaries, as Guarantors, Texas Commerce Bank
            National Association, as Agent, and Texas Commerce Bank National
            Association and State Street Bank and Trust Company, as Lenders.
10.5.1(8) - First Amendment to Credit Agreement dated April 15, 1996
            between Daisytek, Incorporated, as Borrower, Daisytek
            International Corporation and Borrower's Subsidiaries, as
            Guarantors, and Texas Commerce Bank National Association and
            State Street Bank and Trust Company, as Lenders.
10.5.2(9) - Second Amendment to Credit Agreement dated November 14, 1996
            between Daisytek, Incorporated, as Borrower, Daisytek
            International Corporation and Borrower's Subsidiaries, as
            Guarantors, and Texas Commerce Bank National Association, NBD
            Bank, and State Street Bank and Trust Company, as Lenders.
10.6(2)   - Industrial Lease Agreement between Industrial Developments
            International, Inc. and Daisytek, Incorporated, as amended.
10.7(2)   - Lease Agreement dated September 30, 1991 between AmWest
            Savings Association and Daisytek, Incorporated, as amended.
10.8(2)   - Lease dated October 28, 1994 between Robco Enterprises, Ltd.,
            Yen Hoy Enterprises Ltd., George Yen and Daisytek (Canada) Inc.
10.9(4)   - Lease dated June 1, 1995 between GPM Real Property (6) Ltd. and
            Endow (6) Inc. and Daisytek (Canada) Inc.
10.10(2)  - Lease Agreement dated December 30, 1988 between Daisytek,
            Incorporated and State Street Bank and Trust Company.
10.11(2)  - Term Lease Master Agreement dated November 29, 1990 between IBM
            Credit Corporation and Daisytek, Incorporated.
10.12(*)  - U.S. Reseller Agreement dated March 10, 1997 between Hewlett-
            Packard Company and Daisytek, Incorporated, with Addendum.
10.13(2)  - Lease dated July 4, 1994 between Fraccionadora Industrial Del
            Norte, S.A. De C.V. and Daisytek De Mexico, S.A. De C.V.
10.14(2)  - Marketing Advantage Program Enrollment Agreement dated November
            11, 1994 between Federal Express Corporation and Daisytek,
            Incorporated.
10.15(5)  - Lease Agreement dated May 22, 1995 between New World Partners
            Joint Number Three and Daisytek Latin America, Inc.
10.16(*)  - Forward Exchange Contract dated May 22, 1997 between Daisytek
            and Texas Commerce Bank National Association.
10.17(6)  - Option to Purchase Shares of Common Stock dated May 9, 1995
            between Daisytek International Corporation and David A. Heap.
10.18(6)  - Option to Purchase Shares of Common Stock dated May 9, 1995
            between Daisytek International Corporation and Mark C. Layton.
            


   59





10.19(6)   -    Second Amendment to Industrial Lease Agreement between New York
                Life Insurance Company and Daisytek, Incorporated.             
10.20(6)   -    Agreement dated December 19, 1995 between Diesel Recon Company 
                and Daisytek, Incorporated.                                    
10.21(6)   -    Sixth Modification to Lease Agreement dated November 30, 1995  
                between Atrium Associates, L.P. and Daisytek Incorporated.     
10.22(*)   -    Option to Purchase Shares of Common Stock dated April 17, 1997 
                between Daisytek International Corporation and David A. Heap.  
10.23(*)   -    Option to Purchase Shares of Common Stock dated April 17,
                1997 between Daisytek International Corporation and Steve
                Graham.
10.24(*)   -    Option to Purchase Shares of Common Stock dated April 17,
                1997 between Daisytek International Corporation and Peter
                Vikanis.
10.25(*)   -    Dry Lease Agreement dated April 1, 1997 between Virtual Village
                Aircraft, Inc. and Daisytek International Corporation.
10.26(*)   -    Option to Purchase Shares of Common Stock dated April 17,
                1997 between Daisytek International Corporation and Timothy
                Murray.
10.27(*)   -    Option to Purchase Shares of Common Stock dated April 17, 1997
                between Daisytek International Corporation and Edgar D. 
                Jannotta, Jr.
11(*)      -    Statement re computation of per share earnings.
21(*)      -    Subsidiaries of the Registrant.
23(*)      -    Consents.
27(*)      -    Financial Data Schedule.

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

(*)        Filed herewith.
(1)        Incorporated by reference from Quarterly Report on Form 10-Q for the
           Quarterly Period Ended December 31, 1994 dated March 10, 1995.
(2)        Incorporated by reference from Registration Statement on Form S-1 No.
           33-86926.
(3)        Incorporated by reference from Current Report on Form 8-K dated May
           22, 1995.
(4)        Incorporated by reference from Annual Report on Form 10-K for the
           Fiscal Year ended March 31, 1995 dated June 23, 1995.
(5)        Incorporated by reference from Current Report on Form 8-K dated
           August 22, 1995.
(6)        Incorporated by reference from Registration Statement on Form S-1 No.
           33-99796.
(7)        Incorporated by reference from Annual Report on Form 10-K for the
           Fiscal Year ended March 31, 1996 dated June 26, 1996.
(8)        Incorporated by reference from Quarterly Report on Form 10-Q for the
           Quarterly Period Ended June 30, 1996 dated August 13, 1996
(9)        Incorporated by reference from Quarterly Report on Form 10-Q for the
           Quarterly Period Ended December 31, 1996 dated February 13, 1997