Exhibit 12

TECH DATA CORPORATION AND SUBSIDIARIES

STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

	Six Months Ended July 31,					Fiscal Year Ended
	2012			2011		2012			2011		2010		2009		2008
	(in thousands)
Earnings:
Income before income taxes and discontinued operations, as reported	$	131,136		$	137,274	$	295,322		$	303,615	$	235,140	$	177,773	$	159,825
Add fixed charges		17,338			23,905		58,572			43,301		41,514		55,979		53,949
Subtract preference security dividend requirements of consolidated subsidiaries		(4,618	)		—		(13,104	)		—		—		—		—
Total earnings	$	143,856		$	161,179	$	340,790		$	346,916	$	276,654	$	233,752	$	213,774
Fixed charges:
Interest expense	$	6,491		$	11,591	$	31,343		$	19,648	$	17,361	$	30,726	$	28,521
Accretion of debt discount on convertible senior debentures		—			5,139		—			10,278		10,278		10,278		10,278
Preference security dividend requirements of consolidated subsidiaries		4,618			—		13,104			—		—		—		—
Interest component of rent expense		6,229			7,175		14,125			13,375		13,875		14,975		15,150
Total fixed charges	$	17,338		$	23,905	$	58,572		$	43,301	$	41,514	$	55,979	$	53,949
Ratio of earnings to fixed charges		8.30			6.74		5.82			8.01		6.66		4.18		3.96