Attached files
| file | filename |
|---|---|
| EX-32.2 - EX-32.2 - UNITED STATES CELLULAR CORP | usmexhibit32_2.htm |
| EX-32.1 - EX-32.1 - UNITED STATES CELLULAR CORP | usmexhibit32_1.htm |
| EX-31.2 - EX-31.2 - UNITED STATES CELLULAR CORP | usmexhibit31_2.htm |
| EX-31.1 - EX-31.1 - UNITED STATES CELLULAR CORP | usmexhibit31_1.htm |
| EX-10.7 - EX-10.7 - UNITED STATES CELLULAR CORP | usmexhibit10_7.htm |
| EX-10.6 - EX-10.6 - UNITED STATES CELLULAR CORP | usmexhibit10_6.htm |
| 10-Q - 10-Q - UNITED STATES CELLULAR CORP | usm10q.htm |
UNITED STATES CELLULAR CORPORATION
RATIO OF EARNINGS TO FIXED CHARGES
|
|
|
|
|
Nine Months Ended |
|||||
|
|
|
|
|
|
September 30, |
||||
|
|
|
|
|
|
2017 |
|
2016 |
||
|
(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 |
|
|
|
||||
|
|
|
|
|
|
$ |
|
$ |
||
|
|
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 CHARGES |
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
1 |
Includes Loss on impairment of goodwill of $370 million in 2017. Amount also includes $19 million and $16 million of Gain on license sales and exchanges, net in 2017 and 2016, respectively. |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
2 |
Interest expense on income tax contingencies is not included in fixed charges. |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
* |
Earnings in 2017 were inadequate to cover Fixed charges by $289 million. |
||||||||