EX-12.3 4 a2135471zex-12_3.htm EX-12.3
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12.3


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

For the Six Months ended June 30, 2003
(Dollars In Thousands)
As Restated

EARNINGS:        
  Income from continuing operations before income taxes and minority interest   $ 726  
    Add (Deduct):        
      Earnings on Equity Method Investments     (26,267 )
      Distributions from Minority Subsidiaries     17,884  
      Minority interest in pre-tax income of subsidiaries that do not have fixed charges     (5,300 )
   
 
      (12,957 )
    Add fixed charges:        
      Consolidated interest expense     99,758  
      Interest Portion (1/3) of Consolidated Rent Expense     13,731  
   
 
    $ 100,532  

FIXED CHARGES:

 

 

 

 
      Consolidated interest expense   $ 99,758  
      Interest Portion (1/3) of Consolidated Rent Expense     13,731  
   
 
    $ 113,489  

RATIO OF EARNINGS TO FIXED CHARGES

 

 

NA

 
   
 
      Tax-Effected Preferred Dividends   $ 364  
      Fixed Charges     113,489  
   
 
        Fixed Charges and Preferred Dividends   $ 113,853  

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS

 

 

NA

 
   
 

The dollar deficiency resulting in less than one-to-one coverage is $12,957 for the ratio of earnings to fixed charges and $13,321 for the ratio of earnings to fixed charges and preferred dividends.




QuickLinks

TELEPHONE AND DATA SYSTEMS, INC. RATIOS OF EARNINGS TO FIXED CHARGES For the Six Months ended June 30, 2003 (Dollars In Thousands) As Restated