EX-12.2 3 a2135473zex-12_2.htm EX-12.2
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12.2


UNITED STATES CELLULAR CORPORATION
RATIO OF EARNINGS TO FIXED CHARGES
For the Nine Months ended September 30, 2003

(Dollars In Thousands)
As Restated

EARNINGS:        
  Income before income taxes and minority interest   $ 83,629  
    Add (Deduct):        
      Earnings on Equity Method Investments     (37,163 )
      Distributions from Minority Subsidiaries     21,228  
      Minority interest in income of majority-owned subsidiaries that do not have fixed charges     (10,714 )
   
 
      56,980  
    Add fixed charges:        
      Consolidated interest expense     46,496  
      Deferred Debt Amortization Expense     1,017  
      Interest Portion (1/3) of Consolidated Rent Expense     17,795  
   
 
    $ 122,288  
FIXED CHARGES:        
      Consolidated interest expense   $ 46,496  
      Deferred Debt Amortization Expense     1,017  
      Interest Portion (1/3) of Consolidated Rent Expense     17,795  
   
 
    $ 65,308  
RATIO OF EARNINGS TO FIXED CHARGES     1.87  
   
 



QuickLinks

UNITED STATES CELLULAR CORPORATION RATIO OF EARNINGS TO FIXED CHARGES For the Nine Months ended September 30, 2003 (Dollars In Thousands) As Restated