TELEPHONE AND DATA SYSTEMS, INC.
RATIO OF EARNINGS TO FIXED CHARGES
For the Year Ended December 31,
|
| 2016 |
| 2015 |
| 2014 |
| 2013 |
| 2012 | ||||||
(Dollars in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
EARNINGS: |
|
|
|
|
|
|
|
|
|
| ||||||
Income (loss) before income taxes1 | $ |
| $ |
| $ |
| $ |
| $ | |||||||
Add (deduct): |
|
|
|
|
|
|
|
|
|
| ||||||
| Equity in earnings of unconsolidated entities |
|
|
|
|
|
|
|
|
| ||||||
| Distributions from unconsolidated entities |
|
|
|
|
|
|
|
|
| ||||||
| Amortization of capitalized interest |
|
|
|
|
|
|
|
|
| ||||||
| Income attributable to noncontrolling interests in subsidiaries that do not have fixed charges |
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Add fixed charges: |
|
|
|
|
|
|
|
|
| |||||||
| Consolidated interest expense2 |
|
|
|
|
|
|
|
|
| ||||||
| Interest portion (1/3) of consolidated rent expense |
|
|
|
|
|
|
|
|
| ||||||
|
|
| $ |
| $ |
| $ |
| $ |
| $ | |||||
FIXED CHARGES: |
|
|
|
|
|
|
|
|
| |||||||
| Consolidated interest expense2 | $ |
| $ |
| $ |
| $ |
| $ | ||||||
| Capitalized interest |
|
|
|
|
|
|
|
|
| ||||||
| Interest portion (1/3) of consolidated rent expense |
|
|
|
|
|
|
|
|
| ||||||
|
|
| $ |
| $ |
| $ |
| $ |
| $ | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
RATIO OF EARNINGS TO FIXED CHARGES3 |
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 | Includes non-cash charges related to losses on impairment of $88 million in 2014 and $1 million in 2012. | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Includes gain on sale of business and other exit costs, net of $1 million, $136 million, $16 million and $301 million in 2016, 2015, 2014 and 2013, respectively, and loss on sale of business and other exit costs, net of $21 million in 2012. | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Includes gain on license sales and exchanges, net of $20 million, $147 million, $113 million, and $256 million in 2016, 2015, 2014, and 2013, respectively. | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Includes gain on investments of $15 million in 2013 and loss on investments of $4 million in 2012. | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 | Interest expense on income tax contingencies is not included in fixed charges. | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 | Ratio of earnings to fixed charges and preferred dividends was also 1.21, 2.69, 2.41 and 1.79 for the years ended December 31, 2016, 2015, 2013 and 2012, respectively. | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* | Earnings in 2014 were inadequate to cover fixed charges by $176 million, and fixed charges and preferred dividends by $176 million. |