EX-12 3 a09-11359_1ex12.htm EX-12

Exhibit 12

 

TELEPHONE AND DATA SYSTEMS, INC.

 

RATIO OF EARNINGS TO FIXED CHARGES

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2009

 

2008

 

 

 

(Dollars in thousands)

 

EARNINGS:

 

 

 

 

 

Income before income taxes

 

$

134,012

 

$

139,756

 

Add (deduct):

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

(25,337

)

(21,470

)

Distributions from unconsolidated entities

 

6,029

 

7,047

 

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

 

(5,832

)

(4,868

)

 

 

108,872

 

120,465

 

Add fixed charges:

 

 

 

 

 

Consolidated interest expense (1)

 

30,105

 

41,380

 

Interest portion (1/3) of consolidated rent expense

 

12,724

 

12,080

 

 

 

$

151,701

 

$

173,925

 

 

 

 

 

 

 

FIXED CHARGES:

 

 

 

 

 

Consolidated interest expense(1)

 

$

30,105

 

$

41,380

 

Capitalized interest

 

585

 

293

 

Interest portion (1/3) of consolidated rent expense

 

12,724

 

12,080

 

 

 

$

43,414

 

$

53,753

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES

 

3.49

 

3.24

 

 

 

 

 

 

 

Tax-effected preferred dividends

 

$

19

 

$

22

 

Fixed charges

 

43,414

 

53,753

 

Fixed charges and preferred dividends

 

$

43,433

 

$

53,775

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS

 

3.49

 

3.23

 

 


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