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 AND PREFERRED DIVIDENDS

 

 

Three Months Ended

March 31,

 

 

 

 

 

2011

 

2010

(Dollars in thousands)

 

 

 

 

 

 

 

EARNINGS:

 

 

 

 

 

 

 

 

Income before income taxes

$

81,161

 

 

$

100,192

 

 

Add (deduct):

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

(19,388

)

 

 

(24,903

)

 

 

Distributions from unconsolidated entities

 

8,439

 

 

 

7,243

 

 

 

Amortization of capitalized interest

 

266

 

 

 

208

 

 

 

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

 

(4,988

)

 

 

(5,476

)

 

 

 

 

 

 

65,490

 

 

 

77,264

 

 

Add fixed charges:

 

 

 

 

 

 

 

 

 

Consolidated interest expense (1)

 

28,099

 

 

 

28,958

 

 

 

Interest portion (1/3) of consolidated rent expense

 

12,817

 

 

 

12,482

 

 

 

 

 

 

$

106,406

 

 

$

118,704

 

 

 

 

 

 

 

 

 

 

 

 

 

FIXED CHARGES:

 

 

 

 

 

 

 

 

 

Consolidated interest expense (1)

$

28,099

 

 

$

28,958

 

 

 

Capitalized interest

 

1,927

 

 

 

923

 

 

 

Interest portion (1/3) of consolidated rent expense

 

12,817

 

 

 

12,482

 

 

 

 

 

 

$

42,843

 

 

$

42,363

 

 

 

 

 

 

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES

 

2.48

 

 

 

2.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax-effected preferred dividends

$

19

 

 

$

20

 

 

 

Fixed charges

 

42,843

 

 

 

42,363

 

 

 

Fixed charges and preferred dividends

$

42,862

 

 

$

42,383

 

 

 

 

 

 

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS

 

2.48

 

 

 

2.80

 

 


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