Financials
                      TECH DATA CORPORATION AND SUBSIDIARIES                        CONSOLIDATED STATEMENT OF INCOME                    (In thousands, except per share amounts)
                                                April 30,                                   1999                    1998
      Net sales                  $3,877,158              $2,184,366     Cost and expenses:      Cost of products sold      3,651,916               2,044,599      Selling, general and       administrative expenses     158,249                  94,801
                                  3,810,165               2,139,400
      Operating profit               66,993                  44,966     Interest expense               16,914                   7,954     Net foreign currency      exchange loss                  4,757                     ---
      Income before income taxes     45,322                  37,012     Provision for income taxes     17,179                  13,815
      Income before minority      interest                      28,143                  23,197     Minority interest                 119                      92
      Net income                 $   28,024              $   23,105
      Net income per      common share:       Basic                    $      .55              $      .48       Diluted                  $      .53              $      .46
      Weighted average common      shares outstanding:       Basic                        51,133                  48,285       Diluted                      57,421                  50,323
                      TECH DATA CORPORATION AND SUBSIDIARIES                           CONSOLIDATED BALANCE SHEET                                 (In thousands)
                                    April 30,           January 31,                                     1999                 1999     ASSETS
      Current assets:      Cash and cash equivalents     $      223          $    8,615      Accounts receivable, net       1,676,905           1,796,045      Inventories                    1,284,590           1,369,351      Prepaid and other assets         104,707             113,952
       Total current assets           3,066,425           3,287,963     Property and equipment,      net                              131,916             126,537     Excess of cost over      acquired net assets, net         322,503             345,326     Other assets, net                  55,982              85,161
                                     $3,576,826          $3,844,987
      LIABILITIES AND      SHAREHOLDERS' EQUITY
      Current liabilities:      Revolving credit loans        $  784,986          $  817,870      Accounts payable               1,291,679           1,503,866      Accrued expenses                 246,079             241,170
        Total current liabilities     2,322,744           2,562,906     Long-term debt                    308,482             308,521
                                      2,631,226           2,871,427
      Minority interest                   1,657               6,269
      Total shareholders' equity        943,943             967,291
      Total liabilities and      shareholders' equity          $3,576,826          $3,844,987
    |