Exhibit 12 TELEPHONE AND DATA SYSTEMS, INC. RATIOS OF EARNINGS TO FIXED CHARGES For the Six Months June 30, 1995 (Dollars In Thousands) EARNINGS: Income from Continuing Operations before income taxes $ 81,738 Add (Deduct): Minority Share of Losses (1,251) Earnings on Equity Method (20,447) Distributions from Minority Subsidiaries 4,905 Amortization of Non-Telephone Capitalized Interest 14 Minority interest in majority-owned subsidiaries that have fixed charges 10,056 ------------ 75,015 Add fixed charges: Consolidated interest expense 26,981 Interest Portion (1/3) of Consolidated Rent Expense 2,551 Amortization of debt expense and discount on indebtedness 90 ----------- $ 104,637 =========== FIXED CHARGES: Consolidated interest expense $ 26,981 Interest Portion (1/3) of Consolidated Rent Expense 2,551 Amortization of debt expense and discount on indebtedness 90 ----------- $ 29,622 =========== RATIO OF EARNINGS TO FIXED CHARGES 3.53 =========== Tax-Effected Redeemable Preferred Dividends $ 968 Fixed Charges 29,622 ----------- Fixed Charges and Redeemable Preferred Dividends $ 30,590 =========== RATIO OF EARNINGS TO FIXED CHARGES AND REDEEMABLE PREFERRED DIVIDENDS 3.42 =========== Tax-Effected Preferred Dividends $ 2,252 Fixed Charges 29,622 ----------- Fixed Charges and Preferred Dividends $ 31,874 =========== RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS 3.28 ===========