EX-12.3 4 a2135473zex-12_3.htm EX-12.3
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12.3


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

(Dollars In Thousands)
As Restated

EARNINGS:        
  Income (loss) before income taxes and minority interest   $ (8,637 )
    Add (Deduct):        
      Earnings on Equity Method Investments     (25,862 )
      Distributions from Minority Subsidiaries     17,564  
      Minority interest in income of majority-owned subsidiaries that do not have fixed charges     (6,071 )
   
 
      (23,006 )
    Add fixed charges:        
      Consolidated interest expense     31,139  
      Deferred Debt Amortization Expense     759  
      Interest Portion (1/3) of Consolidated Rent Expense     11,734  
   
 
    $ 20,626  
FIXED CHARGES:        
      Consolidated interest expense   $ 31,139  
      Deferred Debt Amortization Expense     759  
      Interest Portion (1/3) of Consolidated Rent Expense     11,734  
   
 
    $ 43,632  
RATIO OF EARNINGS TO FIXED CHARGES     NA  
   
 

        The dollar deficiency resulting in less than one-to-one coverage is $23,006 for the ratio of earnings to fixed charges.





QuickLinks

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