EX-12 2 a11-28864_1ex12.htm EX-12

Exhibit 12

 

TELEPHONE AND DATA SYSTEMS, INC.

 

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS

 

 

 

Nine Months Ended

 

 

 

September 30,

 

(Dollars in thousands)

 

2011

 

2010

 

 

 

 

 

 

 

EARNINGS:

 

 

 

 

 

Income before income taxes

 

$

347,519

 

$

269,982

 

Add (deduct):

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

(64,031

)

(75,047

)

Distributions from unconsolidated entities

 

52,385

 

59,519

 

Amortization of capitalized interest

 

849

 

854

 

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

 

(17,316

)

(15,899

)

 

 

319,406

 

239,409

 

Add fixed charges:

 

 

 

 

 

Consolidated interest expense (1)

 

94,184

 

86,520

 

Interest portion (1/3) of consolidated rent expense

 

39,134

 

35,809

 

 

 

$

452,724

 

$

361,738

 

 

 

 

 

 

 

FIXED CHARGES:

 

 

 

 

 

Consolidated interest expense (1)

 

$

94,184

 

$

86,520

 

Capitalized interest

 

9,733

 

3,263

 

Interest portion (1/3) of consolidated rent expense

 

39,134

 

35,809

 

 

 

$

143,051

 

$

125,592

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES

 

3.16

 

2.88

 

 

 

 

 

 

 

Tax-effected preferred dividends

 

$

50

 

$

59

 

Fixed charges

 

143,051

 

125,592

 

Fixed charges and preferred dividends

 

$

143,101

 

$

125,651

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS

 

3.16

 

2.88

 

 


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