EX-12 2 exhibit12.htm EX-12  

 

 

 

 

 

 

 

 

 

 

Exhibit 12

TELEPHONE AND DATA SYSTEMS, INC.

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

March 31,

 

 

 

 

 

2013

 

2012

(Dollars in thousands)

 

 

 

 

 

EARNINGS:

 

 

 

 

 

 

Income before income taxes (1)

$

 11,169  

 

$

 94,978  

 

Add (deduct):

 

 

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

 (27,089) 

 

 

 (23,389) 

 

 

Distributions from unconsolidated entities

 

 8,089  

 

 

 2,938  

 

 

Amortization of capitalized interest

 

 466  

 

 

 389  

 

 

Income attributable to noncontrolling interests in subsidiaries

  that do not have fixed charges

 

 (5,441) 

 

 

 (6,034) 

 

 

 

 

 

 

 (12,806) 

 

 

 68,882  

 

Add fixed charges:

 

 

 

 

 

 

 

Consolidated interest expense (2)

 

 24,498  

 

 

 24,464  

 

 

Interest portion (1/3) of consolidated rent expense

 

 14,529  

 

 

 13,797  

 

 

 

 

 

$

 26,221  

 

$

 107,143  

 

 

 

 

 

 

 

 

 

 

FIXED CHARGES:

 

 

 

 

 

 

 

Consolidated interest expense (2)

$

 24,498  

 

$

 24,464  

 

 

Capitalized interest

 

 5,664  

 

 

 3,198  

 

 

Interest portion (1/3) of consolidated rent expense

 

 14,529  

 

 

 13,797  

 

 

 

 

 

$

 44,691  

 

$

 41,459  

 

 

 

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES

 

 0.59  

 

 

 2.58  

 

 

 

 

 

 

 

 

 

 

 

 

Tax-effected preferred dividends

$

 20  

 

$

 17  

 

 

Fixed charges

 

 44,691  

 

 

 41,459  

 

 

Fixed charges and preferred dividends

$

 44,711  

 

$

 41,476  

 

 

 

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES AND

  PREFERRED DIVIDENDS

 

 0.59  

 

 

 2.58  

 

 

 

 

 

 

 

 

 

 

 

(1)

Includes loss on sale of business and other exit costs, net of $6.9 million in 2013 and gain on sale of business and other exit costs, net of $4.2 million in 2012.

 

(2)

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