EX-12 5 a2129465zex-12.htm EX-12
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12


UNITED STATES CELLULAR CORPORATION
RATIO OF EARNINGS TO FIXED CHARGES

(Dollars In Thousands)

 
  12 months ended
12/31/03

 
EARNINGS:        
  Income (loss) before income taxes and minority interest   $ 153,806  
    Add (Deduct):        
      Earnings on Equity Method     (52,063 )
      Distributions from Minority Subsidiaries     44,833  
      Minority interest in income of majority-owned subsidiaries that do not have fixed charges     (14,622 )
   
 

 

 

 

131,954

 
   
Add fixed charges:

 

 

 

 
      Consolidated interest expense     63,048  
      Deferred Debt Amortization Expense     1,559  
      Interest Portion (1/3) of Consolidated Rent Expense     17,412  
   
 
    $ 213,973  
   
 

FIXED CHARGES:

 

 

 

 
      Consolidated interest expense   $ 63,048  
      Deferred Debt Amortization Expense     1,559  
      Interest Portion (1/3) of Consolidated Rent Expense     17,412  
   
 

 

 

$

82,019

 
   
 

RATIO OF EARNINGS TO FIXED CHARGES

 

 

2.61

 
   
 



QuickLinks

UNITED STATES CELLULAR CORPORATION RATIO OF EARNINGS TO FIXED CHARGES (Dollars In Thousands)