EX-12 3 a08-25695_1ex12.htm EX-12

Exhibit 12

 

TELEPHONE AND DATA SYSTEMS, INC.

 

RATIO OF EARNINGS TO FIXED CHARGES

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2008

 

2007

 

 

 

(Dollars in thousands)

 

EARNINGS:

 

 

 

 

 

Income before income taxes, minority interest and extraordinary item

 

$

483,301

 

$

747,260

 

Add (deduct):

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

(66,945

)

(71,394

)

Distributions from unconsolidated entities

 

51,224

 

47,871

 

Minority interests in pre-tax income of subsidiaries that do not have fixed charges

 

(14,815

)

(12,024

)

 

 

452,765

 

711,713

 

Add fixed charges:

 

 

 

 

 

Consolidated interest expense (1)

 

108,634

 

162,776

 

Interest portion (1/3) of consolidated rent expense

 

35,238

 

34,473

 

 

 

$

596,637

 

$

908,962

 

 

 

 

 

 

 

FIXED CHARGES:

 

 

 

 

 

Consolidated interest expense(1)

 

$

108,634

 

$

162,776

 

Capitalized interest

 

870

 

582

 

Interest portion (1/3) of consolidated rent expense

 

35,238

 

34,473

 

 

 

$

144,742

 

$

197,831

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES

 

4.12

 

4.59

 

 

 

 

 

 

 

Tax-effected preferred dividends

 

$

62

 

$

65

 

Fixed charges

 

144,742

 

197,831

 

Fixed charges and preferred dividends

 

$

144,804

 

$

197,896

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS

 

4.12

 

4.59

 

 


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