EX-12 2 exhibit12.htm EX-12 exhibit12.htm - Generated by SEC Publisher for SEC Filing

 

Exhibit 12

 

TELEPHONE AND DATA SYSTEMS, INC

 

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS

 

      Three Months Ended
March 31,
(Dollars in thousands)   2012   2011
 
EARNINGS:
  Income before income taxes    $  94,978      $  84,456  
  Add (deduct):
    Equity in earnings of unconsolidated entities     (23,389 )     (19,388 )
    Distributions from unconsolidated entities     2,938       8,439  
    Amortization of capitalized interest     389       266  
   

Income attributable to noncontrolling interests in subsidiaries that do not have fixed charges

    (6,034 )     (4,988 )
      68,882       68,785  
  Add fixed charges:
    Consolidated interest expenses (1)     24,464       26,509  
    Inerest portion (1/3) of consolidated rent expenses     13,797       12,817  
    $ 107,143     $ 108,111  
   
FIXED CHARGES
    Consolidated interest expense (1)   $ 24,464     $ 26,509  
    Capitalized interest     3,198       1,927  
    Interest portion (1/3) of consolidated rent expense     13,797       12,817  
    $ 41,459     $ 41,253  
 
RATIO OF EARNINGS TO FIXED CHARGES     2.58       2.62  
 
    Tax-effected preferred dividends   $ 17     $ 19  
    Fixed charges     41,459       41,253  
    Fixed charges and preferred dividends   $ 41,476     $ 41,272  
   
RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS     2.58       2.62  

 


(1)     Interest expense on income tax contingencies is not included in fixed charges.