EX-12.1 2 a2135471zex-12_1.htm EX-12.1
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12.1


TELEPHONE AND DATA SYSTEMS, INC.
RATIOS OF EARNINGS TO FIXED CHARGES
For the Twelve Months ended December 31, 2003

(Dollars In Thousands)
As Restated

EARNINGS:        
  Income (Loss) from Continuing Operations before income taxes and minority interest   $ 130,736  
    Add (Deduct):        
      Earnings on Equity Method Investments     (53,154 )
      Distributions from Minority Subsidiaries     45,427  
      Minority interest in pre-tax income of subsidiaries that do not have fixed charges     (12,606 )
   
 
      110,403  
      Add fixed charges:        
        Consolidated interest expense     188,069  
        Interest Portion (1/3) of Consolidated Rent Expense     27,607  
   
 
    $ 326,079  

FIXED CHARGES:

 

 

 

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

RATIO OF EARNINGS TO FIXED CHARGES

 

 

1.51

 
   
 
       
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

 

 

1.51

 
   
 



QuickLinks

TELEPHONE AND DATA SYSTEMS, INC. RATIOS OF EARNINGS TO FIXED CHARGES For the Twelve Months ended December 31, 2003 (Dollars In Thousands) As Restated