EX-12 2 a08-19025_1ex12.htm EX-12

Exhibit 12

 

TELEPHONE AND DATA SYSTEMS, INC.

 

RATIO OF EARNINGS TO FIXED CHARGES

 

 

 

Six Months Ended
June 30,

 

 

 

2008

 

2007

 

 

 

(Dollars in Thousands)

 

EARNINGS:

 

 

 

 

 

Income before income taxes and minority interest

 

$

299,283

 

$

426,820

 

Add (deduct):

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

(44,379

)

(47,571

)

Distributions from unconsolidated entities

 

45,810

 

43,435

 

Minority interests in pre-tax income of subsidiaries that do not have fixed charges

 

(10,158

)

(7,826

)

 

 

290,556

 

414,858

 

Add fixed charges:

 

 

 

 

 

Consolidated interest expense (1)

 

76,950

 

113,046

 

Interest portion (1/3) of consolidated rent expense

 

23,260

 

22,877

 

 

 

$

390,766

 

$

550,781

 

 

 

 

 

 

 

FIXED CHARGES:

 

 

 

 

 

Consolidated interest expense(1)

 

$

76,950

 

$

113,046

 

Capitalized interest

 

546

 

333

 

Interest portion (1/3) of consolidated rent expense

 

23,260

 

22,877

 

 

 

$

100,756

 

$

136,256

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES

 

3.88

 

4.04

 

 

 

 

 

 

 

Tax-effected preferred dividends

 

$

43

 

$

43

 

Fixed charges

 

100,756

 

136,256

 

Fixed charges and preferred dividends

 

$

100,799

 

$

136,299

 

 

 

 

 

 

 

RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS

 

3.88

 

4.04

 

 


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