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

 

 

Six Months Ended

 

 

June 30,

 

 

2012 

 

2011 

(Dollars in thousands)

 

 

 

 

 

 

 

EARNINGS:

 

 

 

 

 

 

 

 

Income before income taxes

$

186,682

 

 

$

205,756

 

 

Add (deduct):

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

(48,781

)

 

 

(41,978

)

 

 

Distributions from unconsolidated entities

 

6,973

 

 

 

47,375

 

 

 

Amortization of capitalized interest

 

796

 

 

 

547

 

 

 

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

 

(12,024

)

 

 

(10,450

)

 

 

 

 

 

 

133,646

 

 

 

201,250

 

 

Add fixed charges:

 

 

 

 

 

 

 

 

 

Consolidated interest expense (1)

 

47,603

 

 

 

71,926

 

 

 

Interest portion (1/3) of consolidated rent expense

 

28,214

 

 

 

25,931

 

 

 

 

 

 

$

209,463

 

 

$

299,107

 

 

 

 

 

 

 

 

 

 

 

 

 

FIXED CHARGES:

 

 

 

 

 

 

 

 

 

Consolidated interest expense (1)

$

47,603

 

 

$

71,926

 

 

 

Capitalized interest

 

8,086

 

 

 

4,217

 

 

 

Interest portion (1/3) of consolidated rent expense

 

28,214

 

 

 

25,931

 

 

 

 

 

 

$

83,903

 

 

$

102,074

 

 

 

 

 

 

 

 

 

 

 

  

 

RATIO OF EARNINGS TO FIXED CHARGES

 

2.50

 

 

 

2.93

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax-effected preferred dividends

$

38

 

 

$

31

 

 

 

Fixed charges

 

83,903

 

 

 

102,074

 

 

 

Fixed charges and preferred dividends

$

83,941

 

 

$

102,105

 

 

 

 

 

 

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS

 

2.50

 

 

 

2.93

 

 


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