EX-12 3 a2129467zex-12.htm EX-12
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12


TELEPHONE AND DATA SYSTEMS, INC.
RATIOS OF EARNINGS TO FIXED CHARGES

(Dollars In Thousands)

 
  12 Months Ended
12/31/03

 
EARNINGS:        
  Income (Loss) from Continuing Operations before income taxes and minority interest   $ 178,392  
    Add (Deduct):        
      Earnings on Equity Method     (53,154 )
      Distributions from Minority Subsidiaries     45,427  
      Minority interest in pre-tax income of subsidiaries that do not have fixed charges     (12,606 )
   
 
      158,059  
      Add fixed charges:        
        Consolidated interest expense     188,069  
        Interest Portion (1/3) of Consolidated Rent Expense     27,607  
   
 
    $ 373,735  

FIXED CHARGES:

 

 

 

 
        Consolidated interest expense/TOPRS   $ 188,069  
        Interest Portion (1/3) of Consolidated Rent Expense     27,607  
   
 
    $ 215,676  

RATIO OF EARNINGS TO FIXED CHARGES

 

 

1.73

 
   
 
       
Tax-Effected Redeemable Preferred Dividends

 

$

4

 
        Fixed Charges     215,676  
   
 
          Fixed Charges and Redeemable Preferred Dividends   $ 215,680  

RATIO OF EARNINGS TO FIXED CHARGES AND REDEEMABLE PREFERRED DIVIDENDS

 

 

1.73

 
   
 
       
Tax-Effected Preferred Dividends

 

$

652

 
        Fixed Charges     215,676  
   
 
          Fixed Charges and Preferred Dividends   $ 216,328  

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS

 

 

1.73

 
   
 



QuickLinks

TELEPHONE AND DATA SYSTEMS, INC. RATIOS OF EARNINGS TO FIXED CHARGES (Dollars In Thousands)