8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT PURSUANT TO SECTION 13 OR 15 (d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report: March 3, 2016

(Date of earliest event reported)

TECH DATA CORPORATION

(Exact name of registrant as specified in its charter)

Florida	0-14625	59-1578329
(State of Incorporation)	(Commission File Number)	(IRS employer Identification No.)

5350 Tech Data Drive

Clearwater, Florida, 33760

(Address of principal executive offices)

727-539-7429

(Registrant’s telephone number)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Item 2.02. Results of Operations and Financial Condition.

On March 3, 2016, Tech Data Corporation (the “Company”) issued a press release, furnished as Exhibit 99.1 and incorporated herein by reference, announcing its financial results for the three and twelve months ended January 31, 2016. The information in this Form 8-K, including Exhibit 99.1, is furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section and shall not be deemed incorporated by reference into any registration statement or other document filed pursuant to the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.

GAAP to Non-GAAP Reconciliation

The disclosures of financial results for the three and twelve months ended January 31, 2016, contained herein are prepared in accordance with Generally Accepted Accounting Principles (“GAAP”) and are accompanied by disclosures and financial measures that are not prepared in conformity with GAAP. These non-GAAP disclosures include certain adjustments as noted below and the related tax effect not reflected in the GAAP presentations.

· LCD settlements, net:

For the three and twelve months ended January 31, 2016, non-GAAP operating income and non-GAAP operating margin exclude gains associated with LCD settlements of $35.3 million and $98.4 million, respectively. For the three and twelve months ended January 31, 2016, non-GAAP net income and non-GAAP net income per diluted share exclude this item, net of the tax impact.

· Value added tax assessments:

For the three months ended January 31, 2016, non-GAAP operating income and non-GAAP operating margin exclude expenses related to value-added tax assessments of $0.8 million. For the twelve months ended January 31, 2016, non-GAAP operating income and non-GAAP operating margin exclude a net benefit related to value-added tax assessments of $8.8 million. For the three months ended January 31, 2016, non-GAAP net income and non-GAAP net income per diluted share exclude this amount, net of the tax impact. For the twelve months ended January 31, 2016, non-GAAP net income and non-GAAP income per diluted share exclude this amount and a $9.0 million benefit for associated interest expense previously accrued, net of the tax impact. 

· Acquisition-related intangible assets amortization expense:

For the three and twelve months ended January 31, 2016, non-GAAP selling, general and administrative expenses (“SG&A”), non-GAAP operating income and non-GAAP operating margin exclude acquisition-related intangible assets amortization expense of $6.2 million and $23.3 million, respectively. For the three and twelve months ended January 31, 2016, non-GAAP net income and non-GAAP net income per diluted share exclude this item, net of the tax impact.

· Restatement and remediation related expenses:

For the twelve months ended January 31, 2016, non-GAAP operating income and non-GAAP operating margin exclude restatement and remediation related expenses of $0.8 million. For the twelve months ended January 31, 2016, non-GAAP net income and non-GAAP net income per diluted share exclude this item, net of the tax impact.

· Loss on disposal of subsidiaries:

For the twelve months ended January 31, 2016, non-GAAP operating income and non-GAAP operating margin exclude a loss on disposal of subsidiaries of $0.7 million. For the twelve months ended January 31, 2016, non-GAAP net income and non-GAAP net income per diluted share exclude this item, net of the tax impact.

In addition to GAAP results, Company management believes that the presentation of non-GAAP financial measures is useful to investors because it provides investors with a more complete understanding of our operational results and a meaningful comparison of our performance between periods. The non-GAAP results should only be used in conjunction with results reported in accordance with GAAP and are not intended to be a substitute for results reported in accordance with GAAP. Non-GAAP financial measures presented in the press release, supplemental slide presentation and similar documents issued by the Company include but are not limited to net sales, income or expense items as adjusted for the impact of changes in foreign currencies (referred to as “constant currency”) and the impact of the exit of certain country operations, non-GAAP operating income, non-GAAP operating margin, non-GAAP net income, non-GAAP earnings per diluted share and non-GAAP Return on Invested Capital. These non-GAAP financial measures do not have any standardized meaning and are therefore unlikely to be comparable to similar measures presented by comparable companies. Management may also use these non-GAAP financial measures to establish operational goals and, in some cases, for measuring performance for compensation purposes. The press release and supplemental slide presentation provide a detailed reconciliation between results reported in accordance with GAAP and non-GAAP financial measures.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits.

The following materials are attached as exhibits to this Current Report on Form 8-K:

Exhibit Number	Description
99.1	Press Release, dated March 3, 2016.
99.2	Supplemental slide presentation dated March 3, 2016.

SIGNATURE

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 hereunto duly authorized.

	Tech Data Corporation
	(Registrant)
Date: March 4, 2016	/s / Charles V. Dannewitz
	Charles V. Dannewitz Executive Vice President, & Chief Financial Officer

EX-99.1

EXHIBIT 99.1

Tech Data Corporation Reports Fourth Quarter and Fiscal Year 2016 Results

Reports Record Q4 and Annual Non-GAAP Earnings Per Share

CLEARWATER, Fla., March 03, 2016 (GLOBE NEWSWIRE) -- Tech Data Corporation (NASDAQ:TECD) (the “Company”) today announced its financial results for the fourth quarter ended January 31, 2016.

	Three months ended January 31,						Twelve months ended January 31,
($ in millions, except per share amounts)		2016			2015			2016			2015
Net Sales	$	7,483.6		$	7,339.5		$	26,379.8		$	27,670.6
Operating income (GAAP)	$	145.2		$	101.7		$	401.4		$	267.6
Operating margin (GAAP)		1.94	%		1.39	%		1.52	%		0.97	%
Operating income (Non-GAAP)	$	116.8		$	111.7		$	319.1		$	308.0
Operating margin (Non-GAAP)		1.56	%		1.52	%		1.21	%		1.11	%
Net income (GAAP)	$	96.1		$	80.7		$	265.7		$	175.2
Net income (Non-GAAP)	$	80.9		$	74.9		$	208.2		$	190.8
EPS - diluted (GAAP)	$	2.72		$	2.11		$	7.36		$	4.57
EPS - diluted (Non-GAAP)	$	2.29		$	1.96		$	5.77		$	4.97

A reconciliation of GAAP to non-GAAP financial measures is presented in the financial tables of this press release.
This information is also available on the Investor Relations section of Tech Data’s website at www.techdata.com/investor. 

Financial Highlights for the Fourth Quarter Ended January 31, 2016:

• Net sales were $7.5 billion, an increase of 2 percent compared to the prior-year quarter. On a constant currency basis, and excluding from the prior period net sales generated in Chile, Peru and Uruguay (“exited operations”) due to the Company’s previously announced exit from those countries, net sales increased 11 percent.
  • The Americas: Net sales were $2.7 billion (36 percent of worldwide net sales), an increase of 5 percent compared to the prior-year quarter. On a constant currency basis, and excluding from the prior period net sales generated in the exited operations, net sales grew approximately 11 percent.
  • Europe: Net sales were $4.8 billion (64 percent of worldwide net sales), essentially flat compared to the prior-year quarter. On a constant currency basis, net sales grew approximately 11 percent.
• Gross profit was $354.6 million, or 4.74 percent of net sales, compared to $372.3 million, or 5.07 percent of net sales in the prior-year quarter. On a constant currency basis, gross profit improved approximately $10.4 million, or 3 percent.
• Non-GAAP SG&A was $237.8 million, or 3.18 percent of net sales, compared to $260.5 million, or 3.55 percent of net sales in the prior-year quarter. On a constant currency basis, non-GAAP SG&A declined approximately $4.9 million, or 2 percent.
  
• Non-GAAP operating income was $116.8 million, or 1.56 percent of net sales, compared to $111.7 million, or 1.52 percent of net sales in the prior-year quarter. On a constant currency basis, non-GAAP operating income increased approximately $15.4 million, or 14 percent.
  • The Americas: Non-GAAP operating income was $38.8 million, or 1.44 percent of net sales, compared to $39.3 million, or 1.53 percent of net sales in the prior-year quarter. On a constant currency basis, non-GAAP operating income increased approximately $0.6 million, or 1 percent over the prior-year quarter.
  • Europe: Non-GAAP operating income was $81.5 million, or 1.70 percent of net sales, compared to $76.4 million, or 1.60 percent of net sales in the prior-year quarter. On a constant currency basis, non-GAAP operating income increased approximately $14.3 million, or 19 percent over the prior-year quarter.
  • Stock-based compensation expense was $3.5 million, compared to $4.0 million in the prior-year quarter. These expenses are excluded from the regional non-GAAP operating results and presented as a separate line item in the company’s segment reporting (see the GAAP to non-GAAP reconciliation in the financial tables of this press release).
• Non-GAAP net income was $80.9 million, or $2.29 per diluted share, compared to $74.9 million or $1.96 per diluted share in the prior-year quarter. On a constant currency basis, non-GAAP net income improved approximately $13.6 million (approximately 18 percent), or $0.55 per diluted share (approximately 28 percent).
• Net cash used by operations during the fourth quarter was $32 million.

Financial Highlights for the Fiscal Year Ended January 31, 2016:

• Net sales were $26.4 billion, a decrease of approximately 5 percent compared to the prior year. On a constant currency basis, and excluding from the prior period net sales generated in the exited operations, consolidated net sales increased approximately 7 percent.
  • The Americas: Net sales were $10.4 billion (39 percent of worldwide net sales), essentially flat compared to the prior-year. On a constant currency basis, and excluding from the prior year net sales generated in the exited operations, net sales grew approximately 4 percent.
  • Europe: Net sales were $16.0 billion (61 percent of worldwide net sales), a decrease of 7 percent from the prior year. On a constant currency basis, net sales grew approximately 8 percent.
• Gross profit was $1.3 billion, or 4.88 percent of net sales, compared to $1.4 billion, or 5.04 percent of net sales in the prior year. On a constant currency basis, gross profit improved approximately $35.8 million, or 3 percent year-over-year.
• Non-GAAP SG&A was $967.6 million, or 3.67 percent of net sales, compared to $1.1 billion, or 3.92 percent of net sales in the prior year. On a constant currency basis, non-GAAP SG&A declined approximately $13.7 million, or 1 percent year-over-year.
  
• Non-GAAP operating income was $319.1 million, or 1.21 percent of net sales, compared to $308.0 million, or 1.11 percent of net sales in the prior year. On a constant currency basis, non-GAAP operating income increased approximately $49.5 million, or 16 percent year-over-year.
  • The Americas: Non-GAAP operating income was $139.8 million, or 1.35 percent of net sales, compared to $146.0 million, or 1.40 percent of net sales in the prior year. On a constant currency basis, non-GAAP operating income decreased approximately $3.5 million, or 2 percent year-over-year.
  • Europe: Non-GAAP operating income was $194.1 million, or 1.21 percent of net sales, compared to $175.6 million, or 1.02 percent of net sales in the prior year. On a constant currency basis, non-GAAP operating income grew approximately $54.2 million, or 31 percent year-over-year.
  • Stock-based compensation expense was $14.9 million, compared to $13.7 million in the prior year. These expenses are excluded from the regional non-GAAP operating results and presented as a separate line item in the company’s segment reporting (see the GAAP to non-GAAP reconciliation in the financial tables of this press release).
• Non-GAAP net income was $208.2 million, or $5.77 per diluted share, compared to $190.8 million or $4.97 per diluted share in the prior year. On a constant currency basis, non-GAAP net income improved approximately $44.0 million (approximately 23 percent), or $1.53 per diluted share (approximately 31 percent).
• For fiscal year 2016, net cash provided by operations was $189 million.
• Return on invested capital on a non-GAAP basis for the trailing twelve months was 13 percent compared to 11 percent in the prior year.

“Our fourth-quarter results marked a strong finish to an excellent fiscal year for Tech Data. Building upon the positive momentum of the first nine months, our teams in both regions executed well in Q4, delivering higher-than-expected sales and record fourth-quarter non-GAAP earnings per share,” said Robert M. Dutkowsky, chief executive officer. “At the beginning of the fiscal year, we set out to optimize our operations and leverage our infrastructure by aligning our resources with more strategic, higher-growth areas. This focus enabled us to achieve all of our aspirational financial objectives in fiscal 2016. We gained share in selected markets, improved non-GAAP operating and net income, and grew non-GAAP earnings per share by 16 percent to the highest level in our company’s history, despite experiencing significant foreign currency headwinds throughout the year.”

“Additionally, we delivered a return on invested capital of 13 percent in fiscal 2016—a year-over-year improvement of 200 basis points,” continued Dutkowsky. “We also generated $189 million of operating cash flow and returned $147 million to shareholders through share repurchases, bringing our cumulative share repurchases to $1.3 billion, or nearly 46% of total shares issued. Tech Data’s strong fiscal 2016 performance validates our strategy and firmly positions us to leverage new opportunities in the evolving IT marketplace on behalf of our customers, vendor partners, shareholders, and employees.”

Business Outlook  

• For the quarter ending April 30, 2016, the Company anticipates worldwide net sales to be in the range of $5.85 billion to $6.05 billion. This guidance assumes year-over-year constant currency net sales growth of low-to-mid-single digits in both regions, and an average U.S. dollar to euro exchange rate of $1.08 to €1.00. 
   
• For the quarter ending April 30, 2016, the Company anticipates non-GAAP earnings per diluted share to be in the range of $0.90 to $0.98.
   
• This guidance assumes weighted average diluted shares outstanding of 35.4 million and a non-GAAP effective tax rate to be in the range of 30 percent to 32 percent.  

Webcast Details

Tech Data will hold a conference call today at 9:00 a.m. (ET) to discuss its financial results for the fourth quarter ended January 31, 2016. A webcast of the call, including supplemental schedules, will be available to all interested parties and can be obtained at www.techdata.com/investor. The webcast will be available for replay for three months.

Non-GAAP Financial Information

The non-GAAP financial information contained in this release is included with the intention of providing investors a more complete understanding of the Company’s operational results and trends, but should only be used in conjunction with results reported in accordance with Generally Accepted Accounting Principles (“GAAP”). Certain non-GAAP measures presented in this release or other releases, presentations and similar documents issued by the Company include sales, income or expense items as adjusted for the impact of changes in foreign currencies (referred to as “constant currency”) and the impact of the exit of certain country operations. Certain non-GAAP measures also exclude acquisition-related intangible assets amortization expense, benefits associated with legal settlements, value-added tax assessment matters, a loss on disposal of subsidiaries, and restatement and remediation-related expenses. A detailed reconciliation of the adjustments between results calculated using GAAP and non-GAAP in this release is contained in the attached financial schedules. This information can also be obtained from the Company’s Investor Relations website at www.techdata.com/investor.

Forward-Looking Statements 

This press release includes "forward-looking statements" within the meaning of the federal securities laws and regulations, including those regarding the Company's business outlook. These statements are subject to risks and uncertainties, including the risks identified in the Company’s most recent Annual Report on Form 10-K filed March 26, 2015. A number of important factors could cause actual events and results to differ materially from those contained in or implied by the forward-looking statements. Forward-looking statements reflect management's analysis as of the filing date of this press release. The Company does not undertake to update or revise these statements to reflect subsequent developments.

About Tech Data

Tech Data Corporation is one of the world’s largest wholesale distributors of technology products, services and solutions. Its advanced logistics capabilities and value added services enable 105,000 resellers to efficiently and cost effectively support the diverse technology needs of end users in more than 100 countries. Tech Data generated $26.4 billion in net sales for the fiscal year ended January 31, 2016. It is ranked No. 107 on the Fortune 500^® and one of Fortune’s “World’s Most Admired Companies.”  To learn more, visit www.techdata.com, or follow us on Facebook and Twitter. 

TECH DATA CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF OPERATIONS
(In thousands, except per share amounts)
(Unaudited)
	Three months ended					Twelve months ended
	January 31,					January 31,
		2016			2015		2016			2015
Net sales	$	7,483,621		$	7,339,491	$	26,379,783		$	27,670,632
Cost of products sold		7,128,972			6,967,222		25,093,122			26,276,678
Gross profit		354,649			372,269		1,286,661			1,393,954
Operating expenses:
Selling, general and administrative expenses		244,026			266,890		990,934			1,114,234
LCD settlements, net		(35,346	)		-		(98,433	)		(5,059	)
Value-added tax assessments		767			-		(8,796	)		(6,229	)
Restatement and remediation related expenses		-			2,365		829			22,043
Loss on disposal of subsidiaries		-			1,330		699			1,330
		209,447			270,585		885,233			1,126,319
Operating income		145,202			101,684		401,428			267,635
Interest expense		6,467			5,909		14,488			26,548
Other expense, net		3,412			1,061		4,522			1,903
Income before income taxes		135,323			94,714		382,418			239,184
Provision for income taxes		39,176			14,037		116,682			64,012
Net income	$	96,147		$	80,677	$	265,736		$	175,172
Net income per share:
Basic	$	2.74		$	2.12	$	7.40		$	4.59
Diluted	$	2.72		$	2.11	$	7.36		$	4.57
Weighted average common shares outstanding:
Basic		35,078			38,054		35,898			38,172
Diluted		35,305			38,282		36,097			38,354

TECH DATA CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET
(In thousands, except par value and share amounts)
January 31,			January 31,
		2016			2015
ASSETS
Current assets:
Cash and cash equivalents	$	531,169		$	542,995
Accounts receivable, less allowances of $45,875 and $50,143		2,995,114			2,811,963
Inventories		2,117,384			1,959,627
Prepaid expenses and other assets		178,394			161,832
Assets held for sale		-			101,706
Total current assets		5,822,061			5,578,123
Property and equipment, net		66,028			63,104
Other assets, net		470,199			495,498
Total assets	$	6,358,288		$	6,136,725
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable	$	3,427,580		$	3,119,618
Accrued expenses and other liabilities		487,003			538,758
Revolving credit loans and current maturities of long-term debt, net		18,063			13,303
Liabilities held for sale		-			71,447
Total current liabilities		3,932,646			3,743,126
Long-term debt, less current maturities		348,608			351,576
Other long-term liabilities		71,279			81,880
Total liabilities	$	4,352,533		$	4,176,582
Shareholders' equity:
Common stock, par value $0.0015; 200,000,000 shares authorized; 59,245,585 shares issued at January 31, 2016 and January 31, 2015	$	89		$	89
Additional paid-in capital		682,227			679,973
Treasury stock, at cost (24,163,402 and 21,866,069 shares at January 31, 2016 and January 31, 2015)		(1,077,434	)		(939,143	)
Retained earnings		2,434,198			2,168,462
Accumulated other comprehensive (loss)  income		(33,325	)		50,762
Total shareholders' equity		2,005,755			1,960,143
Total liabilities and shareholders' equity	$	6,358,288		$	6,136,725

TECH DATA CORPORATION AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION
(In thousands)
	Q4 FY16 - Three months ended January 31, 2016
	Americas⁽ˆ⁾			Europe⁽ˆ⁾			Stock Compensation Expense			Consolidated
Net Sales	$	2,699,276		$	4,784,345					$	7,483,621
GAAP operating income⁽ˆ⁾	$	73,609		$	75,084		$	(3,491	)	$	145,202
LCD settlements, net		(35,346	)		-						(35,346	)
Value added tax assessments		-			767						767
Acquisition-related amortization of intangibles		582			5,602						6,184
Total non-GAAP operating income adjustments	$	(34,764	)	$	6,369					$	(28,395	)
Non-GAAP operating income	$	38,845		$	81,453		$	(3,491	)	$	116,807
GAAP operating margin		2.73	%		1.57	%					1.94	%
Non-GAAP operating margin		1.44	%		1.70	%					1.56	%

	Q4 FY15 - Three months ended January 31, 2015
	Americas⁽ˆ⁾			Europe⁽ˆ⁾			Stock Compensation Expense			Consolidated
Net Sales	$	2,563,662		$	4,775,829					$	7,339,491
GAAP operating income⁽ˆ⁾	$	37,776		$	67,878		$	(3,970	)	$	101,684
Restatement and remediation-related expenses		36			2,329						2,365
Loss on disposal of subsidiaries		1,330			-						1,330
Value added tax assessment											-
Acquisition-related amortization of intangibles		170			6,184						6,354
Total non-GAAP operating income adjustments	$	1,536		$	8,513					$	10,049
Non-GAAP operating income	$	39,312		$	76,391		$	(3,970	)	$	111,733
GAAP operating margin		1.47	%		1.42	%					1.39	%
Non-GAAP operating margin		1.53	%		1.60	%					1.52	%
⁽ˆ⁾  GAAP operating income does not include stock compensation expense at the regional level.

TECH DATA CORPORATION AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION
(In thousands, except per share amounts)
	Twelve months ended January 31, 2016
	Americas⁽ˆ⁾			Europe⁽ˆ⁾			Stock Compensation Expense			Consolidated
Net Sales	$	10,356,716		$	16,023,067					$	26,379,783
GAAP operating income⁽ˆ⁾	$	235,577		$	180,741		$	(14,890	)	$	401,428
LCD settlements, net		(98,433	)		-						(98,433	)
Value added tax assessments		-			(8,796	)					(8,796	)
Restatement and remediation-related expenses		218			611						829
Loss on disposal of subsidiaries		699			-						699
Acquisition-related amortization of intangibles		1,780			21,562						23,342
Total non-GAAP operating income adjustments	$	(95,736	)	$	13,377					$	(82,359	)
Non-GAAP operating income	$	139,841		$	194,118		$	(14,890	)	$	319,069
GAAP operating margin		2.27	%		1.13	%					1.52	%
Non-GAAP operating margin		1.35	%		1.21	%					1.21	%
⁽ˆ⁾  GAAP operating income does not include stock compensation expense at the regional level.

	Twelve months ended January 31, 2015
	Americas⁽ˆ⁾			Europe⁽ˆ⁾			Stock Compensation Expense			Consolidated
Net Sales	$	10,406,209		$	17,264,423					$	27,670,632
GAAP operating income⁽ˆ⁾	$	145,107		$	136,196		$	(13,668	)	$	267,635
LCD settlements, net		(5,059	)		-						(5,059	)
Value added tax assessments		-			(6,229	)					(6,229	)
Restatement and remediation-related expenses		3,973			18,070						22,043
Loss on disposal of subsidiaries		1,330			-						1,330
Acquisition-related amortization of intangibles		680			27,585						28,265
Total non-GAAP operating income adjustments	$	924		$	39,426					$	40,350
Non-GAAP operating income	$	146,031		$	175,622		$	(13,668	)	$	307,985
GAAP operating margin		1.39	%		0.79	%					0.97	%
Non-GAAP operating margin		1.40	%		1.02	%					1.11	%
⁽ˆ⁾  GAAP operating income does not include stock compensation expense at the regional level.

TECH DATA CORPORATION AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION
(In thousands, except per share amounts)
Selling, general and administrative expenses ("SG&A")	Three months ended January 31,
		2016			2015
Net Sales	$	7,483,621		$	7,339,491
GAAP SG&A		244,026			266,890
Acquisition-related amortization of intangibles		(6,184	)		(6,354	)
Non-GAAP SG&A	$	237,842		$	260,536
GAAP SG&A percentage of net sales		3.26	%		3.64	%
Non- GAAP SG&A percentage of net sales		3.18	%		3.55	%
	Twelve months ended January 31,
Selling, general and administrative expenses ("SG&A")		2016			2015
Net Sales	$	26,379,783		$	27,670,632
GAAP SG&A	$	990,934		$	1,114,234
Acquisition-related amortization of intangibles		(23,342	)		(28,265	)
Non-GAAP SG&A	$	967,592		$	1,085,969
GAAP SG&A percentage of net sales		3.76	%		4.03	%
Non- GAAP SG&A percentage of net sales		3.67	%		3.92	%

	Three months ended January 31,
		2016									2015
	Operating Income			Net Income			Diluted EPS			Operating Income		Net Income			Diluted EPS
GAAP results	$	145,202		$	96,147		$	2.72		$	101,684	$	80,677		$	2.11
LCD settlements, net		(35,346	)		(22,091	)		(0.63	)		-		-			-
Value added tax assessments		767			2,313			0.07			-		-			-
Restatement and remediation-related expenses		-			-			-			2,365		1,845			0.05
Loss on disposal of subsidiaries		-			-			-			1,330		1,330			0.03
Reversal of deferred tax valuation allowances and income taxes on undistributed earnings of assets held for sale ⁽ˆ⁾		-			-			-			-		(13,601	)		(0.35	)
Acquisition-related amortization of intangibles		6,184			4,534			0.13			6,354		4,667			0.12
Non-GAAP results	$	116,807		$	80,903		$	2.29		$	111,733	$	74,918		$	1.96
⁽ˆ⁾ During the fourth quarter of fiscal 2015, the company recorded income tax benefits of $19.2 million primarily related to the reversal of deferred tax valuation allowances in certain jurisdictions in Europe, partially offset by income tax expenses of $5.6 million related to undistributed earnings of assets held for sale in certain Latin American jurisdictions.

TECH DATA CORPORATION AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION
(In thousands, except per share amounts)
	Twelve months ended January 31,
		2016									2015
	Operating Income			Net Income			Diluted EPS			Operating Income			Net Income			Diluted EPS
GAAP results	$	401,428		$	265,736		$	7.36		$	267,635		$	175,172		$	4.57
LCD settlements, net		(98,433	)		(63,216	)		(1.75	)		(5,059	)		(3,162	)		(0.08	)
Value added tax assessments		(8,796	)		(12,698	)		(0.35	)		(6,229	)		(6,229	)		(0.16	)
Restatement and remediation-related expenses		829			610			0.02			22,043			16,517			0.43
Loss on disposal of subsidiaries		699			573			0.02			1,330			1,330			0.03
Reversal of deferred tax valuation allowances and income taxes on undistributed earnings of assets held for sale ⁽ˆ⁾		-			-			-			-			(13,601	)		(0.36	)
Acquisition-related amortization of intangibles		23,342			17,166			0.47			28,265			20,731			0.54
Non-GAAP results	$	319,069		$	208,171		$	5.77		$	307,985		$	190,758		$	4.97
⁽ˆ⁾ During the fourth quarter of fiscal 2015, the company recorded income tax benefits of $19.2 million primarily related to the reversal of deferred tax valuation allowances in certain jurisdictions in Europe, partially offset by income tax expenses of $5.6 million related to undistributed earnings of assets held for sale in certain Latin American jurisdictions.

Return on Invested Capital (ROIC)
(In thousands)
	Twelve months ended
	January 31, 2016
TTM Non-GAAP Net Operating Profit After Tax (NOPAT)*:
Non-GAAP Operating Income	$	319,069
Non-GAAP effective tax rate		28.5	%
Non-GAAP NOPAT (Non-GAAP operating income x (1 - non-GAAP effective tax rate))	$	228,201
Average Invested Capital:
Short-term debt (5-qtr average)	$	16,539
Long-term debt (5-qtr average)		350,394
Non-GAAP Shareholders' Equity (5-qtr average)		1,943,683
Total average capital		2,310,616
Less: Cash (5-qtr average)		(597,715	)
Average invested capital less average cash	$	1,712,901
ROIC		13	%
* Trailing Twelve Months is abbreviated as TTM.

Contacts:

Charles V. Dannewitz, Executive Vice President and Chief Financial Officer
727-532-8028 (chuck.dannewitz@techdata.com); or

Arleen Quinones, Vice President, Investor Relations and Corporate Communications
727-532-8866 (arleen.quinones@techdata.com) 

EX-99.2

Exhibit 99.2