EX-12 2 exhibit12.htm EX-12 exhibit12.htm - Generated by SEC Publisher for SEC Filing

Exhibit 12

 

TELEPHONE AND DATA SYSTEMS, INC.

 

RATIO OF EARNINGS TO FIXED CHARGES

 

 

Nine Months Ended

September 30,

 

 

 

 

 

2009

 

2008

 

 

 

 

 

(Dollars in thousands)

EARNINGS:

 

 

 

 

 

 

 

Income before income taxes

$

 352,665

 

 

$

 483,301

 

Add (deduct):

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

 (67,034

)

 

 

 (66,945

)

 

 

Distributions from unconsolidated entities

 

 51,668

 

 

 51,224

 

 

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

 

 (16,508

)

 

 

 (14,815

)

 

 

 

 

 

 

 320,791

 

 

 452,765

 

Add fixed charges:

 

 

 

 

 

 

 

Consolidated interest expense (1)

 

 92,780

 

 

 108,634

 

 

Interest portion (1/3) of consolidated rent expense

 

 38,113

 

 

 35,238

 

 

 

 

 

$

 451,684

 

$

 596,637

 

 

 

 

 

 

 

 

 

 

FIXED CHARGES:

 

 

 

 

 

 

 

Consolidated interest expense (1)

$

 92,780

 

$

 108,634

 

 

Capitalized interest

 

 2,739

 

 

 870

 

 

Interest portion (1/3) of consolidated rent expense

 

 38,113

 

 

 35,238

 

 

 

 

 

$

 133,632

 

$

 144,742

 

 

 

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES

 

 3.38

 

 

 4.12

 

 

 

 

 

 

 

 

 

 

 

 

Tax-effected preferred dividends

$

 59

 

$

62

 

 

Fixed charges

 

 133,632

 

 

 144,742

 

 

Fixed charges and preferred dividends

$

 133,691

 

$

 144,804

 

 

 

 

 

 

 

 

 

 

 RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS

 

 3.38

 

 

 4.12

 


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