1
                                  FORM 10-Q

                      SECURITIES AND EXCHANGE COMMISSION

                           WASHINGTON, D.C.  20549

(Mark one)

[X]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
       SECURITIES EXCHANGE ACT OF 1934

      For the quarter ended July 31, 1995

                           OR

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
      SECURITIES EXCHANGE ACT OF 1934

       For the transition period from           to
                                      ---------   ---------

Commission file number   0-14625
                        ---------

                        TECH DATA CORPORATION
      -----------------------------------------------------
      (Exact name of registrant as specified in its charter)

               Florida                              No. 59-1578329
----------------------------------                 -------------------
  (State or other jurisdiction                     (I.R.S. Employer
 of incorporation or organization)                 Identification No.)

5350 Tech Data Drive, Clearwater, Florida                  34620
-----------------------------------------                ----------
(Address of principal executive offices)                 (Zip Code)

Registrant's telephone number, including area code: (813) 539-7429
                                                    --------------

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 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 the number of shares outstanding of each of the 
issuer's classes of common stock, as of the latest practicable 
date. 
                                                           Outstanding at 
               CLASS                                       August 31, 1995 
----------------------------------------                   ---------------
Common stock, par value $.0015 per share                     37,847,095
                                                           


 2
                        TECH DATA CORPORATION AND SUBSIDIARIES

                    Form 10-Q For The Quarter Ended July 31, 1995


                                       INDEX



                                                                  
PART I.   FINANCIAL INFORMATION                                      PAGE

          Item 1.  Financial Statements                              

                   Consolidated Balance Sheet as of 
                      July 31, 1995 (unaudited) and 
                      January 31, 1995                                 3

                   Consolidated Statement of Income 
                      (unaudited) for the three and six
                      months ended July 31, 1995 and 1994              4

                   Consolidated Statement of Cash Flows 
                      (unaudited) for the six months 
                      ended July 31, 1995 and 1994                     5

                   Notes to Consolidated Financial Statements 
                      (unaudited)                                      6

          Item 2.  Management's Discussion and Analysis of
                   Financial Condition and Results of Operations      7-9


PART II.  OTHER INFORMATION                                            10

          Signatures                                                   11




















                                        2
      

 3
                     TECH DATA CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                      (In thousands, except share amounts)


                                                      July 31,     January 31,
                                                        1995         1995 
                                                     ----------    ---------
                                                             
ASSETS                                               (Unaudited)    
Current assets:   
 Cash and cash equivalents                            $    900      $    496 
 Accounts receivable, less allowance for    
  doubtful accounts of $22,175 and $16,580             349,626       309,846 
 Inventories                                           320,300       364,531 
 Prepaid and other assets                               17,830        21,850
                                                      --------      -------- 
  Total current assets                                 688,656       696,723 
Property and equipment, net                             57,149        51,042 
Excess of cost over acquired net assets, net             9,719        10,061 
Other assets                                            24,383        26,603 
                                                      --------      --------
                                                      $779,907      $784,429 
                                                      ========      ======== 
LIABILITIES AND SHAREHOLDERS' EQUITY   
Current liabilities:   
 Revolving credit loans                               $280,468      $304,784 
 Current portion of long-term debt                         547           542 
 Accounts payable                                      205,335       194,213 
 Accrued expenses                                       15,753        14,382 
                                                      --------      --------
  Total current liabilities                            502,103       513,921 
Long-term debt                                           9,358         9,682 
                                                      --------      --------
                                                       511,461       523,603 
                                                      --------      --------
Commitments and contingencies

Shareholders' equity:   
 Preferred stock, par value $.02; 226,500 shares    
  authorized and issued; liquidation    
  preference $.20 per share                                  5             5 
 Common stock, par value $.0015; 100,000,000    
  shares authorized; 37,847,095 and    
  37,807,794 issued and outstanding                         57            57 
 Additional paid-in capital                            129,037       127,947 
 Retained earnings                                     137,066       131,769 
 Cumulative translation adjustment                       2,281         1,048
                                                       -------      -------- 
  Total shareholders' equity                           268,446       260,826
                                                       -------      -------- 
                                                      $779,907      $784,429 
                                                      ========      ========

            The accompanying Notes to Consolidated Financial Statements   
                are an integral part of these financial statements.   

                                        3

 4
                     TECH DATA CORPORATION AND SUBSIDIARIES
                        CONSOLIDATED STATEMENT OF INCOME
                                 (UNAUDITED)
                     (In thousands, except per share amounts)



                                          July 31,            July 31,   
                                   -------------------  ----------------------
                                    1995       1994        1995        1994  
                                   -------   --------   ----------  ----------
                                                        
Net sales                          $708,836  $569,655   $1,342,296  $1,100,124
                                   --------  --------   ----------  ----------
Cost and expenses:          
 Cost of products sold              658,723   521,877    1,245,967   1,007,189
 Selling, general and           
  administrative expenses            39,457    29,244       77,518      56,696
                                   --------  --------   ----------   ---------
                                    698,180   551,121    1,323,485   1,063,885
                                   --------  --------   ----------   ---------
Operating profit                     10,656    18,534       18,811      36,239 
Interest expense                      4,947     2,710       10,004       5,199  
                                   --------  --------   ----------   ---------
Income before income taxes            5,709    15,824        8,807      31,040  
Provision for income taxes            2,261     6,221        3,510      12,212  
                                   --------  --------   ----------   ---------
Net income                         $  3,448  $  9,603   $    5,297   $  18,828  
                                   --------  --------   ----------   ---------
Net income per common share        $    .09  $    .25   $      .14   $     .49  
                                   ========  ========   ==========   =========

Weighted average common         
  shares outstanding                 37,968    38,201       38,015      38,260  
                                   ========  ========   ==========   =========

















           The accompanying Notes to Consolidated Financial Statements        
                  are an integral part of these financial statements.        


                                        4
  

 5
                     TECH DATA CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                                   (UNAUDITED)
                                 (In thousands)


                                                           Six months ended
                                                               July 31,
                                                       -----------------------
                                                          1995         1994  
                                                       ----------   ----------
                                                              
Cash flows from operating activities:    
 Cash received from customers                          $1,293,940   $1,052,858  
 Cash paid to suppliers and employees                  (1,246,781)  (1,074,217) 
 Interest paid                                            (10,080)      (4,935) 
 Income taxes paid                                         (1,386)     (16,680) 
                                                       ----------   ----------
  Net cash provided by (used in) operating
   activities                                              35,693      (42,974) 
                                                       ----------   ----------
Cash flows from investing activities:    
 Capital expenditures                                     (11,744)     (19,184) 
                                                       ----------   ----------
Cash flows from financing activities:    
 Proceeds from issuance of common stock                     1,090        1,380  
 Net (repayments) borrowings under revolving
  credit loans                                            (24,316)      61,876  
 Principal payments on long-term debt                        (319)        (940) 
                                                       ----------   ----------
  Net cash (used in) provided by financing activities     (23,545)      62,316  
                                                       ----------   ---------- 
  Net increase in cash and cash equivalents                   404          158  
Cash and cash equivalents at beginning of period              496          678  
                                                       ----------   ----------
Cash and cash equivalents at end of period             $      900   $      836  
                                                       ==========   ==========
Reconciliation of net income to net cash provided by    
 (used in) operating activities:    
Net income                                             $    5,297   $   18,828  
                                                       ----------   ----------
 Adjustments to reconcile net income to net cash       
  provided by (used in) operating activities:      
  Depreciation and amortization                            7,998         3,833  
  Provision for losses on accounts receivable              8,576         8,216  
  (Increase) decrease in assets:     
   Accounts receivable                                   (48,356)      (46,069)
    Inventories                                           44,231       (54,788) 
    Prepaid expenses                                       4,020        (5,019) 
    Other assets                                           1,434           252  
  Increase (decrease) in liabilities:    
   Accounts payable                                       11,122        38,003  
   Accrued expenses                                        1,371        (6,230)
                                                      ----------    ---------- 
    Total adjustments                                     30,396       (61,802) 
                                                      ----------    ---------- 
Net cash provided by (used in) 
 operating activities                                 $   35,693   $   (42,974) 
                                                      ==========   ===========

            The accompanying Notes to Consolidated Financial Statements     
               are an  integral part of these financial statements.    
    
                                        5    
 6    
                      TECH DATA CORPORATION AND SUBSIDIARIES

                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Basis of presentation

The consolidated financial statements included herein have been prepared 
by the Company, without audit, pursuant to the rules and regulations of the 
Securities and Exchange Commission.  In the opinion of management, the 
accompanying unaudited consolidated financial statements contain all 
adjustments, consisting of only normal recurring adjustments, necessary to 
present fairly the financial position of Tech Data Corporation and 
subsidiaries (the "Company") as of July 31, 1995, and the results of their 
operations and cash flows for the three and six months ended July 31, 1995 and 
1994.  All significant intercompany accounts and transactions have been 
eliminated in consolidation.  The results of operations for the six months 
ended July 31, 1995 are not necessarily indicative of the results that can be 
expected for the entire fiscal year ending January 31, 1996.


Net income per common share

Net income per share of common stock is based on the weighted average 
number of shares of common stock and common stock equivalents outstanding 
during each period.































                                         6

 7
                       TECH DATA CORPORATION AND SUBSIDIARIES

                        MANAGEMENT'S DISCUSSION AND ANALYSIS

                  OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Results of Operations

Three Months Ended July 31, 1995 and 1994

Net sales increased 24.4% to $708.8 million in the second quarter of fiscal 
1996 compared to $569.7 million in the second quarter a year ago.  This 
increase is attributable to the addition of new product lines and the 
expansion of existing product lines combined with an increase in the 
Company's customer base.  The rate of growth in second quarter fiscal 1996 
sales is lower than the rate of growth in the prior year, although an 
improvement over first quarter fiscal 1996 sales growth of 19.4%, as the 
Company continues to recover from the effects of the business interruptions 
caused by the conversion to a new computer system in December 1994. The 
Company's international sales grew 31% in the second quarter of fiscal 1996 
compared to the prior year second quarter and were approximately 14% of 
fiscal 1996 second quarter consolidated net sales.

The cost of products sold as a percentage of net sales increased to 92.9% in 
the second quarter of fiscal 1996 from 91.6% in the prior year.  This 
increase is the result of the Company's strategy of lowering selling prices 
in order to maintain market share.  In addition, the increase is also 
attributable to certain freight concessions made with customers during the 
second quarter of fiscal 1996 (though to a lesser extent than freight 
concessions made in the first quarter of fiscal 1996) in order to ensure 
timely delivery of product.

Selling, general and administrative expenses increased 34.9% to $39.5 
million in the second quarter of fiscal 1996 compared to $29.2 million last 
year and increased as a percentage of net sales to 5.6%, compared to 5.1% in 
the second quarter last year.  The increase is primarily the result of 
expanded employment and increases in other administrative expenses, 
including expenses associated with the new computer system.  Additionally, 
the increase in selling, general and administrative expenses as a 
percentage of sales in the second quarter of fiscal 1996 is attributable to 
the reduced rate of sales growth resulting from business interruptions 
caused by the December 1994 computer system conversion.

As a result of the factors described above, operating profit decreased 42.5% 
to $10.7 million, or 1.5% of net sales, in the second quarter of fiscal 
1996, compared to $18.5 million, or 3.3% of net sales for the second quarter 
last year.  

Interest expense increased in the second quarter of fiscal 1996 due to an 
increase in the Company's average outstanding indebtedness over the prior 
year comparable period and, to a lesser extent, a higher average interest 
rate charged on such indebtedness.

As a result of the factors described above, net income decreased 64.1% to 
$3.4 million, or $.09 per share, in the second quarter of fiscal 1996 
compared to $9.6 million, or $.25 per share, in the prior year comparable 
quarter.

                                       7
 8

Six Months Ended July 31, 1995 and 1994

Net sales increased 22.0% to $1.34 billion in the first six months of fiscal 
1996 compared to $1.1 billion in the same period last year.  Net income 
decreased 71.9% to $5.3 million, or $.14 per share, in the first six months 
of fiscal 1996 compared to $18.8 million, or $.49 per share, in the 
comparable prior year period.

(The underlying reasons for the fluctuations in the results of operations 
for the six months ended July 31, 1995 are substantially the same as in the 
comparative quarterly discussion above and, therefore, will not be repeated 
here).

Liquidity and Capital Resources

Net cash provided by operating activities of $35.7 million during the first 
six months of fiscal 1996 was primarily attributable to the Company's 
efforts to reduce inventory levels consistent with the lower rate of sales 
growth.

Net cash used in investing activities of $11.7 million during the first six 
months of fiscal 1996 was a result of the Company making capital 
expenditures for computer systems development, expansion of the Company's 
headquarters facilities and the acquisition of equipment for distribution 
centers.  The Company expects to make capital expenditures of approximately 
$25 million during fiscal 1996 for computer systems development and to 
further expand its office facilities and distribution centers.

Net cash used in financing activities of $23.5 million during the first six 
months of fiscal 1996 reflects the use of cash generated from operating 
activities (net of capital expenditures) to reduce borrowings under the 
Company's revolving credit loans.

The Company currently maintains domestic and foreign revolving credit 
agreements which provide maximum short-term borrowings of approximately $400 
million, of which  $280 million was outstanding at July 31, 1995.  The 
Company believes that cash from operations, available and obtainable bank 
credit lines and trade credit from its vendors will be sufficient to satisfy 
its working capital and capital expenditure needs during fiscal 1996.

Asset Management

The Company manages its inventories by maintaining sufficient quantities to 
achieve high order fill rates while at the same time attempting to stock 
only those products in high demand with a rapid turnover rate.  Inventory 
balances will fluctuate as the Company adds new product lines and when 
appropriate, makes large purchases from manufacturers when the terms of such 
purchases are considered advantageous.  The Company's contracts with most of 
its vendors provide price protection and stock return privileges to reduce 
the risk of loss to the Company due to manufacturer price reductions and 
slow moving or obsolete inventory.  In the event of a vendor price 
reduction, the Company generally receives a credit for products in 
inventory.  In addition, the Company has the right to return a certain 
percentage of purchases, subject to certain limitations.  Historically, 
price protection and stock return privileges, as well as the Company's 
inventory management procedures, have helped to reduce the risk of loss of 
carrying inventory.
                                        8
 9

The Company attempts to control losses on credit sales by closely monitoring 
customers' creditworthiness through its on-line computer system which 
contains detailed information on the customer's payment history and other 
relevant information.  In addition, the Company participates in a national 
credit association which exchanges credit rating information on mutual 
customers.  Customers who qualify for credit terms are typically granted net 
20 or 30 day payment terms.  The Company also sells product on a prepay, 
credit card or cash on delivery basis. 















































                                      9
 10
                        PART II - OTHER INFORMATION

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

At the 1995 Annual Meeting of Shareholders held June 20, 1995,
the shareholders approved the following items:

1.   The election of one director (Daniel M. Doyle) to serve a two-year
     term expiring in 1997 and three directors (Charles E. Adair, 
     Edward C. Raymund and John Y. Williams) to serve three-year terms 
     expiring in 1998.  Daniel M. Doyle received 32,543,622 votes cast in
     favor and 231,140 votes withheld.  Charles E. Adair, Edward C. 
     Raymund and John Y. Williams received 32,546,842, 32,547,240 and 
     32,544,540 votes cast in favor of such director and 227,920, 227,522 
     and 230,222 votes withheld, respectively.

2.   A proposal to amend the Company's 1990 Incentive and Non-Statutory
     Stock Option Plan to provide that the Stock Option Committee be 
     considered "Disinterested Administration" and be comprised of 
     outside directors, as well as to establish a limitation on the total
     number of shares of Common Stock that may be granted to any single 
     employee.

     The vote upon such proposal was 29,275,997 in favor, 3,005,308
     against, 146,064 abstentions and 5,388,425 broker non-votes.

3.   A proposal to approve the Non-Employee Directors' 1995 Non-Statutory
     Stock Option Plan.

     The vote upon such proposal was 31,091,509 in favor, 892,402
     against, 200,557 abstentions and 5,631,326 broker non-votes.

4.   A proposal to approve the 1995 Employee Stock Purchase Plan.

     The vote upon such proposal was 30,601,719 in favor, 1,432,388 
     against, 150,361 abstentions and 5,631,326 broker non-votes.

5.   A proposal to ratify the appointment of Price Waterhouse as 
     independent auditors for the fiscal year ending January 31, 1996.

     The vote upon such proposal was 32,543,912 in favor, 106,274 against 
     and 124,576 abstentions and 5,041,032 broker non-votes.

Item 6.   Exhibits and Reports on Form 8-K

          (a)   Exhibits

                None

          (b)   Reports on Form 8-K

                There were no reports on Form 8-K filed by the Company 
                during the quarter ended July 31, 1995.  



                                      10

 11

                               SIGNATURES

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

                                            TECH DATA CORPORATION
                                            ---------------------
                                                (Registrant)


Signature               Title                              Date

    
/s/ Steven A. Raymund   Chairman of the Board of           September 12, 1995
---------------------   Directors and Chief
Steven A. Raymund       Executive Officer



/s/ Jeffery P. Howells  Senior Vice President of Finance   September 12, 1995
----------------------  and Chief Financial Officer
Jeffery P. Howells      (principal financial officer)



/s/ Joseph B. Trepani   Vice President and Worldwide       September 12, 1995
---------------------   Controller (principal accounting
Joseph B. Trepani       officer)
























                                       11


 12

                               INDEX TO EXHIBITS
                              -------------------

EXHIBIT               
  NO.                   DESCRIPTION
-------                 -----------
  27                    Financial Data Schedule
                        (for SEC use only)















































                                      12