TELEPHONE & DATA SYSTEMS INC
10-Q, 1997-08-12
RADIOTELEPHONE COMMUNICATIONS
Previous: TECHNICAL COMMUNICATIONS CORP, 10-Q, 1997-08-12
Next: TELTRONICS INC, 10QSB, 1997-08-12




- --------------------------------------------------------------------------------

 
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                  -------------
                                    FORM 10-Q

                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


 X      QUARTERLY REPORT  PURSUANT TO  SECTION 13 OR 15(d) OF THE
        SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended              June 30, 1997                      
                              --------------------------------------------------

                                              OR

        TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
        SECURITIES EXCHANGE ACT OF 1934

For the transition period from                        to                     
                              ------------------------  ------------------------

                          Commission File Number 1-8251

- --------------------------------------------------------------------------------

                        TELEPHONE AND DATA SYSTEMS, INC.

- --------------------------------------------------------------------------------

             (Exact name of registrant as specified in its charter)

            Iowa                                           36-2669023           
 -----------------------------                 ------------------------------ 
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)

                30 North LaSalle Street, Chicago, Illinois  60602 
             --------------------------------------------------------
               (Address of principal executive offices) (Zip Code)

       Registrant's telephone number, including area code: (312) 630-1900

                                 Not Applicable 
             ------------------------------------------------------
           (Former address of principal executive offices) (Zip Code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing 
requirements for the past 90 days.

                                    Yes X  No 
                                       ---   ---
Indicate the number of shares outstanding of each of the issuer's classes of 
common stock, as of the latest practicable date.

            Class                              Outstanding at July 31, 1997  
   -----------------------------              -------------------------------
    Common Shares, $1 par value                      52,580,316 Shares
Series A Common Shares, $1 par value                  6,927,174 Shares

- --------------------------------------------------------------------------------



<PAGE>


                        TELEPHONE AND DATA SYSTEMS, INC.
                        --------------------------------

                         2ND QUARTER REPORT ON FORM 10-Q
                         -------------------------------


                                      INDEX
                                      -----


                                                                      Page No.
                                                                      --------

Part I.      Financial Information

                Management's Discussion and Analysis of
                   Results of Operations and Financial Condition        2-13

                Consolidated Statements of Income -
                   Three Months and Six Months Ended
                   June 30, 1997 and 1996                                14

                Consolidated Statements of Cash Flows -
                   Six Months Ended June 30, 1997 and 1996               15

                Consolidated Balance Sheets -
                   June 30, 1997 and December 31, 1996                 16-17

                Notes to Consolidated Financial Statements             18-21


Part II.     Other Information                                         22-23


Signatures                                                               24



<PAGE>


                          PART I. FINANCIAL INFORMATION
                          -----------------------------
                TELEPHONE AND DATA SYSTEMS, INC. AND SUBSIDIARIES
                -------------------------------------------------
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
          -------------------------------------------------------------
                             AND FINANCIAL CONDITION
                             -----------------------


Telephone and Data Systems, Inc. ("TDS" or the "Company") is a diversified
telecommunications company which provides high-quality telecommunications 
services to nearly 2.6 million cellular telephone, local telephone, personal 
communications service ("PCS") and radio paging customer units.  TDS's long-term
business development strategy is to expand its operations through internal
growth and acquisitions, and to explore and develop telecommunications 
businesses that management believes utilize TDS's expertise in customer-based 
telecommunications.

TDS continued to make substantial progress during the first half of 1997 with 
excellent growth in the cellular business, the launch of all six of Aerial's PCS
markets and steady results in the telephone business.  Revenues increased 23% as
a result of a 20% increase in customer units to nearly 2.6 million units.  The
commencement of PCS operations significantly reduced operating cash flows,
operating income and net income as compared to last year.  Strong increases in 
cash flow from United States Cellular Corporation and solid growth from TDS 
Telecommunications, Inc. were offset by Aerial Communications, Inc.'s start-up
activities resulting in a 3% decline in operating cash flow.  Operating income
decreased by 38% primarily due to the PCS start-up activities.  Net income to 
common declined 83% to $15.5 million as a result of a reduction in gains on the
sale of cellular interests and other investments and on the losses incurred in 
the start-up of the PCS markets.

United States Cellular Corporation ("U.S. Cellular"), TDS's 80.9%-owned cellular
subsidiary, continued its rapid growth during the first half of 1997.  Customer
units increased 47% to 1,263,000.  The increase in customer units drove a 28%
increase in revenues, a 36% increase in operating cash flow and a 57% increase 
in operating income.

TDS Telecommunications Corporation ("TDS Telecom"), TDS's wholly owned telephone
subsidiary, continued to provide solid growth with an 18% increase in revenues,
a 12% increase in operating cash flow and a 5% increase in operating income.  
Telephone access lines increased by 6% to 500,000.

Aerial Communications, Inc. ("Aerial"), TDS's 82.6%-owned PCS subsidiary,
launched service in all six of its markets in the first half of 1997.  Customer
units totaled 28,000 at June 30, 1997.  The launching of service resulted in
Aerial's costs being included in operating income in the second quarter of 1997.
Operating cash flow was a negative $45.8 million while operating losses totaled
$51.6 million.   PCS development costs, costs incurred prior to the launch of 
service, (included in "Investment and Other Income (Expense)") totaled $21.6
million in the first half of 1997 and $13.5 million in 1996.

American Paging, Inc. ("American Paging"), TDS's 82.0%-owned paging subsidiary,
reported a 3% decline in units in service to 780,600 contributing to a 7% 
decline in revenues.  The decrease in revenues combined with an increase in 
operating expenses caused operating losses to increase as compared to 1996.
Customer units increased by 13,200 units in the second quarter of 1997, the 
first reported quarterly increase in units since the second quarter of 1996.
 

                                       -2-
<PAGE>



RESULTS OF OPERATIONS
- ---------------------

Six Months Ended 6/30/97 Compared to Six Months Ended 6/30/96
- -------------------------------------------------------------

Telephone and Data Systems, Inc. ("TDS" or the "Company") reported net income 
available to common of $15.5 million, or $.25 per share, in the first half of
1997, compared to $92.9 million, or $1.54 per share, in the first half of 1996.
Net income available to common from U.S. Cellular and TDS Telecom increased
59% to $66.6 million, or $1.10 per share, in the first half of 1997, from $41.9
million, or $.70 per share, in the first half of 1996.  Aerial's PCS development
and start-up activities reduced net income and earnings per share by $40.2
million, or $.66 per share, in 1997 and $5.6 million, or $.10 per share, in
1996.  American Paging's activities reduced net income and earnings per share by
$15.0 million, or $.25 per share, in 1997 and $4.2 million, or $.07 per share in
1996.  Net income included gains on the sale of cellular interests and other
investments of $4.0 million, or $.06 per share in 1997 and $60.8 million, or
$1.01 per share in 1996.

The table below summarizes the effects of the business units and gains (along
with the related impact on income taxes and minority interest) on net income
available to common and earnings per share.

                                                  Six Months Ended June 30,
                                                ---------------------------
                                                   1997            1996
                                                -----------     -----------
                                                  (Dollars in thousands, 
                                                 except per share amounts)
Net Income Available to Common
   U.S. Cellular and TDS Telecom                $   66,642     $   41,938
   Aerial                                          (40,193)        (5,636)
   American Paging                                 (14,969)        (4,202)
   Gains                                             4,007         60,789
                                                -----------    -----------
                                                $   15,487     $   92,889
                                                ===========    ===========
Earnings Per Share
   U.S. Cellular and TDS Telecom                $     1.10     $      .70
   Aerial                                             (.66)          (.10)
   American Paging                                    (.25)          (.07)
   Gains                                               .06           1.01
                                                -----------    ----------- 
                                                $      .25     $     1.54
                                                ===========    ===========
 

Operating Revenues increased 23% ($125.4 million) during the first half of 1997
primarily as a result of a 20% increase in customer units served to nearly 2.6 
million units at June 30, 1997.  U.S. Cellular contributed 71% ($89.1 million)
of the total increase in revenues and most of the increase in customer units, 
while TDS Telecom contributed 26% ($33.0 million) of the total increase in
revenues.

U.S. Cellular revenues increased 28% ($89.1 million) in 1997 on a 47% increase 
in customer units and strong inbound roaming revenues.  Cellular customers 
increased to 1,263,000 at June 30, 1997 from 860,000 at June 30, 1996.  Total
average monthly service revenue per customer was $56.03 in the first half of
1997 and $64.93 in 1996.  Average monthly service revenue per customer continues
to decline due to competitive pressures, incentive programs, consumer market
penetration and roaming revenues increasing at a slower rate than the U.S. 
Cellular customer base.

Local retail revenue increased 36% ($68.7 million) in the first half of 1997 due
primarily to the 47% customer growth.  Average monthly local retail revenue per
customer was $37.21 in the first half


                                       -3-
<PAGE>





of 1997 and $40.85 in 1996.  Average local minutes of use per retail customer 
increased to 106 in 1997 from 102 in 1996, while average local retail revenue
per minute totaled $.35 in 1997 compared to $.40 in 1996.  U.S. Cellular's 
increasing use of incentive programs that encourage lower-priced weekend and
off-peak usage, in order to stimulate overall usage, resulted in an increase in
average minutes of use and a lower average revenue per minute of use.  Average
revenue per minute also declined due to increased amounts of bill credits given
to customers as incentives to become or remain customers.  Inbound roaming
revenue (charges to customers of other systems who use U.S. Cellular's cellular
systems when roaming) increased 17% ($15.2 million) in the first half of 1997. 
The growth in roaming revenue is due to a 24% increase in minutes used offset
somewhat by negotiated reductions in roaming rates.  Average inbound roaming 
revenue per minute totaled $.88 in 1997 and $.93 in 1996.  Average monthly
inbound roaming revenue per customer was $14.66 in 1997 compared to $18.63 in
1996.  The decrease is related to both the decrease in roaming revenue per
minute and the faster growth of U.S. Cellular's customer base as compared to the
growth of inbound roaming revenues.

Beginning on January 1, 1997, U.S. Cellular changed its income statement 
presentation of certain credits for free or reduced-price air time or access 
given to customers on their monthly bills.  The foregone revenues are now 
reported as a reduction of local retail revenue instead of marketing and selling
expense (for new customers) and general and administrative expense (for current
customers).  Amounts in the affected revenue and expense categories have been 
reclassified for previous years, throughout this Form 10-Q.  Operating income 
and net income are not affected by this change.

TDS Telecom revenues increased 18% ($33.0 million) in 1997 due to growth in 
telephone operations ($22.4 million) and growth in other operations ($10.6
million).  Telephone operations revenues increased as a result of the effects of
acquisitions ($8.0 million), recovery of increased costs of providing 
long-distance services ($6.4 million), internal access line growth since 
June 30, 1996 ($2.8 million), increased network usage ($2.3 million) and 
increased sale of customer premise equipment ($2.1 million).  The number of
telephone access lines increased 6%  to 500,000 at June 30, 1997 from 471,000 at
June 30, 1996.  Average monthly revenue per access line increased to $66.99 for
the first half of 1997 from $65.52 in 1996.  Other operations include the 
revenues of a long-distance provider, a recently acquired cellular interest as
well as TDS Telecom's new business ventures which include an Internet access 
provider and a structured wiring business.

Aerial revenues totaled $7.1 million in 1997 consisting primarily of revenues 
from units sold to customers ($5.9 million).  At June 30, 1997, Aerial had
28,000 customers in service resulting in $1.2 million of service revenue.

American Paging revenues decreased 7% ($3.8 million) in 1997 due primarily to
decreases in the number of paging units in service and the average revenue per 
unit.  The number of pagers in service decreased 3% to 780,600 in 1997 from 
803,500 in 1996.  Average revenue per unit decreased 4% to $9.48 in 1997 from
$9.89 in 1996 reflecting competitive pricing declines and a shift in
distribution channel mix towards indirect channels, which typically provide 
lower service revenue per unit.

Operating Expenses rose 33% ($155.7 million) in the first half of 1997 due 
primarily to added expenses to serve the growing customer base and PCS expenses
attributable to the start-up activities.  U.S. Cellular represented 42%
($65.3 million) of the total increase  and TDS Telecom represented 20% 
($30.5 million) of the increase primarily due to the increase in customers while
Aerial's start-up activities represented 38% ($58.8 million) of the increase.



                                       -4-
<PAGE>




U.S. Cellular expenses increased 24% ($65.3 million) during 1997.  System 
operations expenses increased 32% ($16.9 million) in 1997 as a result of
increases in customer usage expenses and costs associated with the growing 
number of cell sites within U.S. Cellular's systems.  Customer usage expenses
grew 38% ($11.9 million) as minutes of use increased, primarily related to the
47% increase in customer units and increased roaming usage.  Maintenance, 
utility and cell site expenses increased 24% ($5.0 million) reflecting primarily
the increase in the number of cell sites to 1,485 in 1997 from 1,185 in 1996.
Marketing and selling expenses incurred to add new customers increased 30%
($26.3 million), including a $4.4 million increase in cost of equipment sold. 
Cost per gross customer addition declined to $320 in 1997 from $325 in 1996 
while gross customer activations increased to 321,000 in 1997 from 240,000 in
1996.  As discussed above, customer bill credits were reclassified from
marketing and selling expenses and general and administrative expenses to local
retail revenue in 1997 and 1996.  General and administrative expenses increased 
15% ($12.3 million) due to the growing customer base in existing markets and an
expansion of local office and corporate staff necessitated by U.S. Cellular's 
growth.  Depreciation and amortization increased 19% ($9.8 million) primarily 
due to the increase in average fixed assets since June 30, 1996.

TDS Telecom expenses increased 22% ($30.5 million) during 1997 primarily due to
growth in telephone operations ($18.7 million) and growth in other operations 
($11.8 million).  Telephone operations increased primarily due to the effects of
acquisitions ($6.2 million), increased depreciation and amortization 
($5.8 million), growth in internal operations ($4.4 million), and development of
a centralized network management center and new products and services ($2.8
million).  Other operations include the expenses of a long-distance provider, a
recently acquired cellular interest as well as TDS Telecom's new business
ventures which include an Internet access provider and a structured wiring
business.

Aerial expenses, included in operating expenses, totaled $58.8 million in the
first half of 1997.  Expenses incurred in the first quarter of 1997, prior to
the launch of the first market, are included in PCS Development Costs as part of
Other Income.  System operations expenses totaled $4.0 million reflecting the
costs of operating Aerial's network, primarily cell site expenses, landline
interconnection charges and wages.  Marketing and selling expenses reflecting an
aggressive advertising campaign that accompanied the launch of service, totaled
$14.9 million while cost of equipment sold totaled $15.0 million.  General and 
administrative expenses totaled $17.2 million reflecting the expenses associated
with the management and operating teams as well as overhead expenses.  Customer 
service expenses totaled $1.8 million primarily for the staffing to support the
roll-out of the PCS markets.  Depreciation and amortization totaled $5.9 
million.

American Paging expenses increased 2% ($1.1 million) in the first half of 1997.
Selling, general and administrative expenses increased 4% ($1.3 million) 
primarily due to increases in selling and marketing costs associated with 
increased recruiting and training costs related to sales force turnover 
($4.1 million), offset somewhat by a decrease in general and administrative
expenses ($2.7 million) primarily related to the decrease in restructuring 
costs.  During the first half of 1996, American Paging recorded restructuring
expenses of $1.9 million related to subleasing office space, employee severance,
out placement services and consulting services.



                                       -5-
<PAGE>



Operating Income decreased 38% ($30.3 million) in the first half of 1997 
reflecting the effects of Aerial's start-up activities offset somewhat by strong
(57%) growth in U.S. Cellular's operating results.  The strong growth in 
cellular operating income is reflected in the cellular margin improvements.  TDS
Telecom's margin decreased due primarily to TDS Telecom's new business ventures.

                                         Six Months Ended June 30,
                               ----------------------------------------
                                   1997          1996           Change
                               -----------   -----------   ------------ 
                                         (Dollars in thousands)

Operating Income
    U.S. Cellular              $   65,599    $   41,843     $   23,756
    TDS Telecom                    51,306        48,848          2,458
    Aerial                        (51,633)           --        (51,633)
    American Paging               (15,540)      (10,653)        (4,887)
                               -----------   -----------    ----------- 
                               $   49,732    $   80,038     $  (30,306)
                               ===========   ===========    ===========
Operating Margins
    U.S. Cellular                   16.3%         13.4%
    TDS Telecom                     23.3%         26.1%
    Aerial                            N/M           N/M
    American Paging                (31.8%)       (20.3%)
    Consolidated                     7.3%         14.5%

N/M = Not Meaningful

Management believes there exists a seasonality at U.S. Cellular in both service
revenue, which tend to increase more slowly in the first and fourth quarters,
and operating expenses, which tend to be higher in the fourth quarter due to 
increased marketing activities and customer growth.  This seasonality may cause
operating income to vary from quarter-to-quarter.  Additionally, competitors
licensed to provide PCS services have initiated service in certain of U.S. 
Cellular's markets over the past twelve months.  U.S. Cellular expects PCS
operators to complete initial deployment of PCS across all of its markets by the
end of 1998.  U.S. Cellular's management is monitoring these and other wireless
communications providers' strategies to determine what effect this additional
competition will have on U.S. Cellular's future strategies and results.

Investment and Other Income (Expense) totaled $24.3 million in 1997 and $124.1
million in 1996.  Gain on Sale of Cellular Interests and Other Investments
totaled $10.6 million in the first half of 1997 and $128.3 million in 1996 as 
the Company has sold or traded certain non-strategic cellular interests and sold
other investments.  PCS Development Costs totaled $21.6 million in 1997 and
$13.5 million in 1996.  The increase is associated with the costs prior to
launching PCS service in Aerial markets.  Effective with the beginning of the 
second quarter of 1997, all costs associated with the markets are now being
included in operating income.  Cellular Investment Income, the Company's share 
of income of cellular markets in which the Company has a minority interest and
follows the equity method of accounting, increased 59% ($13.2 million) in the 
first half of 1997 as income from the cellular markets increased.  Cellular
investment income is net of amortization of license costs relating to these 
minority interests.



                                       -6-
<PAGE>



Minority Share of Income includes the minority shareholders' share of U.S. 
Cellular's, Aerial's and American Paging's net income or loss, minority 
partners' share of U.S. Cellular's operating markets and other minority 
shareholders' and partners' share of subsidiaries' net income or loss.  The
decrease in 1997 is primarily related to the increase in Aerial's net loss 
allocated to its minority shareholders and the decrease in U.S. Cellular's net 
income allocated to its minority shareholders caused by the reduction in gains.
Minority shareholders of American Paging are not allocated losses in 1997 as
American Paging's shareholders' equity is negative.

                                                 Six Months Ended June 30,
                                        --------------------------------------
                                           1997           1996         Change
                                        ----------     ----------    ---------
                                                (Dollars in thousands)
Minority Share of (Income) Loss
  United States Cellular
     Minority Shareholders' Share       $  (9,563)     $ (17,845)    $  8,282
     Minority Partners' Share              (7,248)        (5,421)      (1,827)
                                        ----------     ----------    --------- 
                                          (16,811)       (23,266)       6,455
  Aerial                                   13,488            809       12,679
  American Paging                              --          2,422       (2,422)
  Telephone Subsidiaries and Other           (869)          (767)        (102)
                                        ----------     ----------    --------- 
                                        $  (4,192)     $ (20,802)    $ 16,610
                                        ==========     ==========    =========
                                                                            
Interest Expense increased 60% ($12.7 million) in the first half of 1997 
primarily due to the increase in short- and long-term debt outstanding.  
Interest expense also increased $3.4 million as the Company discontinued 
capitalizing interest on broadband PCS licenses upon commencement of PCS
operations.

Income Tax Expense decreased 73% ($65.8 million) in 1997 compared with 1996 
primarily due to the decrease in pretax income.  The effective income tax rate 
was 59% in the first half of 1997 and 49% in 1996.

Certain expenses are not deductible for tax purposes, such as amortization of 
intangibles related to tax free acquisitions.  The amount of these expenses were
about the same in 1997 and 1996.  Pretax income however, is expected to be 
substantially lower in 1997.  Due to the expected lower pretax income, the 
impact of these expenses on the effective income tax rate increased the rate
approximately 10 percentage points when compared to 1996.

Net Income Available to Common decreased $77.4 million to $15.5 million in the 
first half of 1997 from $92.9 million in the first half of 1996.  Earnings Per
Common Share were $.25 in the first half of 1997 and $1.54 in the first half of
1996.

Net income available to common included significant gains from the sale of
cellular interests and other investments in 1996 as well as significant PCS 
development costs in 1997 and 1996 as explained previously.

TDS anticipates that start-up and development of high-quality networks and the
marketing of systems in Aerial's markets will reduce the rate of growth in TDS's
operating and net income from levels which would otherwise be achieved during
the next few years.



                                       -7-
<PAGE>




Three Months Ended 6/30/97 Compared to Three Months Ended 6/30/96

Net income available to common was $6.4 million, or $.11 per share, in 1997 
compared to $59.5 million, or $.97 per share in 1996.  Net income from U.S. 
Cellular and TDS Telecom increased 67% to $38.2 million, or $.64 per share in
1997 from $22.9 million, or $.37 per share, in 1996, primarily reflecting growth
in the cellular business. The loss from Aerial's PCS start-up activities totaled
$28.6 million, or $.48 per share, in 1997 and $1.8 million, or $.03 per share in
1996.  American Paging's loss reduced net income and earnings per share by $7.2
million, or $.12 per share, in 1997 and $2.1 million, or $.03 per share in 1996.
Net income and earnings per share included gains of $4.0 million, or $.07 per
share, in 1997 and  $40.5 million, or $.66 per share, in 1996.

The table below summarizes the effects of the business units and gains
(along with the related impact on income taxes and minority interest) on net
income available to common and earnings per share.

                                                   Three Months Ended June 30,
                                                  ----------------------------
                                                     1997             1996
                                                  -----------    -------------
                                                     (Dollars in thousands,
                                                   except per share amounts)
Net Income Available to Common
   U.S. Cellular and TDS Telecom                  $    38,190    $    22,855
   Aerial                                             (28,639)        (1,807)
   American Paging                                     (7,207)        (2,079)
   Gains                                                4,007         40,481
                                                  -----------    ----------- 
                                                  $     6,351    $    59,450
                                                  ===========    ===========
Earnings Per Share
   U.S. Cellular and TDS Telecom                  $       .64     $      .37
   Aerial                                                (.48)          (.03)
   American Paging                                       (.12)          (.03)
   Gains                                                  .07            .66
                                                  -----------    -----------
                                                  $       .11     $      .97
                                                  ===========    ===========

Operating Revenues increased 23% ($66.3 million) during the second quarter of 
1997 for reasons generally the same as the first six months.  U.S. Cellular
revenues increased 28% ($48.1 million) in 1997.  Local retail revenue increased
36% ($36.6 million) in the second quarter of 1997, while inbound roaming revenue
increased 18% ($8.8 million).  Average monthly service revenue per customer was
$58.41 in the second quarter of 1997 and $67.43 in 1996.  TDS Telecom revenues
increased 13% ($13.1 million) in the second quarter of 1997.  Average revenue 
per access line increased slightly to $67.03 in the second quarter of 1997 from
$66.72 in 1996.  Aerial revenues totaled $7.1 million in the second quarter of
1997 consisting primarily of revenues from units sold to customers 
($5.9 million).  American Paging revenues decreased 8% ($2.0 million) in 1997.
Average revenue per unit decreased 4% to $9.34 in 1997 from $9.73 in 1996.
 
Operating Expenses rose 44% ($107.9 million) during the second quarter of 1997
for reasons generally the same as the first six months.  U.S. Cellular expenses
increased 26% ($36.0 million).  System operations expense increased 32% 
($9.2 million).  Marketing and selling expenses, including cost of equipment 
sold, increased 32% ($14.1 million).  Cost per gross customer addition remained
steady at $320 in the second quarter of 1997 and 1996.  TDS Telecom expenses
increased 20% ($14.6 million) for reasons generally the same as the first six 
months.  Aerial's operating expenses were incurred in the second quarter of 1997
as the markets were placed into service.  American Paging operating expenses
decreased 5% ($1.5 million) due primarily to the $1.5 million restructuring
charge recorded in 1996.



                                       -8-
<PAGE>



Operating Income decreased 85% ($41.6 million) in the second quarter of 1997 
reflecting the $51.6 million operating loss from the PCS start-up activities.  
U.S. Cellular operating income increased $12.1 million reflecting continued 
growth in customers and revenues.
 
                                        Three Months Ended June 30,       
                              --------------------------------------------  
                                  1997             1996           Change
                              ------------     -----------     -----------  
                                          (Dollars in thousands)
Operating Income
    U.S. Cellular             $    42,154      $   30,021      $   12,133
    TDS Telecom                    24,080          25,627          (1,547)
    Aerial                        (51,633)             --         (51,633)
    American Paging                (7,129)         (6,567)           (562)
                              ------------     -----------     -----------
                              $     7,472      $   49,081      $  (41,609)
                              ============     ===========     ===========

Operating Margins:
    U.S. Cellular                   19.4%           17.7%
    TDS Telecom                     21.7%           26.2%
    Aerial                            N/M             N/M
    American Paging                (29.4%)         (25.0%)
    Consolidated                     2.1%           16.7%

 N/M = Not Meaningful

Investment and Other Income totaled $29.3 million in 1997 and $81.9 million in 
1996.  Gain on Sale of Cellular Interests and Other Investments totaled $10.6 
million in the second quarter of 1997 compared to $86.5 million in 1996 as the 
Company has sold or traded certain non-strategic cellular interests and sold
other investments.  PCS Development Costs, costs incurred prior to the 
commencement of operations in the PCS markets, totaled $7.8 million in 1996.  
Cellular Investment Income increased 51% ($6.0 million), reflecting improvement 
in U.S. Cellular's equity-method markets managed by others.

Minority Share of Income decreased 89% ($12.0 million) in the second quarter of
1997 due primarily to the increase in Aerial's net loss allocated to its
minority shareholders and the decrease in U.S. Cellular's net income allocated
to its minority shareholders caused by the reduction in gains.
 
                                               Three Months Ended June 30,
                                        ---------------------------------------
                                           1997          1996          Change  
                                        ----------    -----------    ----------
                                                 (Dollars in thousands)
Minority Share of (Income) Loss
    United States Cellular
        Minority Shareholders' Share    $  (6,042)    $  (12,230)    $   6,188
        Minority Partners' Share           (4,383)        (3,309)       (1,074)
                                        ----------    -----------    ----------
                                          (10,425)       (15,539)        5,114
    Aerial                                  9,639            809         8,830
    American Paging                            --          1,476        (1,476)
    Telephone Subsidiaries and Other         (647)          (181)         (466)
                                        ----------    -----------    ----------
                                        $  (1,433)    $  (13,435)    $  12,002
                                        ==========    ===========    ==========

Interest Expense increased $10.7 million to $19.9 million in the second quarter
of 1997 for reasons generally the same as the first six months.



                                       -9-
<PAGE>




Income Tax Expense decreased $52.1 million in 1997 compared with 1996 as pretax 
income decreased.  The effective income tax rate was 60% in the second quarter 
of 1997 and 51% in 1996.

Net Income Available to Common decreased 89% ($53.1 million) to $6.4 million in 
the second quarter of 1997 from $59.4 million in 1996.  Earnings Per Common 
Share were $.11 in 1997 and $.97 in 1996.

FINANCIAL RESOURCES AND LIQUIDITY

TDS and its subsidiaries operate relatively capital-intensive businesses.  Rapid
growth has caused expenditures for construction, expansion and acquisition 
programs to exceed internally generated cash flow.  Accordingly, in recent 
years, TDS has obtained substantial funds from external sources to acquire PCS 
licenses, to build-out PCS markets, to fund acquisitions and to repurchase 
common shares.  Although increasing internal cash flow from U.S. Cellular and 
steady internal cash flow from TDS Telecom have reduced the need for external 
financing, Aerial's development and construction activities will require 
significant additional funds from external sources.

Cash Flows From Operating Activities.  TDS is generating substantial internal 
funds from the rapid growth in customer units and revenues in the U.S. Cellular 
and TDS Telecom business units.  U.S. Cellular's operating cash flow increased 
36% ($33.6 million) while TDS Telecom's operating cash flow increased 12% 
($10.7 million).  However, due to the start-up of operations at Aerial, 
operating cash flow (operating income plus depreciation and amortization) 
decreased 3% to $181.5 million in the first half  of 1997 from $187.4 million in
1996 as a result of Aerial's $45.8 million negative cash flow.  Cash flows for
other operating activities (investment and other income, interest and income tax
expense, and changes in working capital and other assets and liabilities) 
required $74.9 million in the first half of 1997 and $101.2 million in 1996.

                                            Six Months Ended June 30,
                               ------------------------------------------     
                                    1997           1996          Change
                               ------------   ------------   ------------
                                         (Dollars in thousands)
Operating cash flow
     U.S. Cellular             $   127,191    $    93,594    $    33,597
     TDS Telecom                   100,491         89,753         10,738
     Aerial                        (45,750)            --        (45,750)
     American Paging                  (395)         4,010         (4,405)
                               ------------   -----------    ------------
                                   181,537        187,357         (5,820)
Other operating activities         (74,864)      (101,152)        26,288
                               ------------   ------------   ------------
                               $   106,673    $    86,205    $    20,468
                               ============   ============   ============ 

Cash Flows from Financing Activities.  TDS has used short-term debt to finance 
its PCS and radio paging operations, for acquisitions and for general corporate
purposes. TDS has taken advantage of attractive opportunities from time-to-time
to retire short-term debt with the proceeds from long-term debt and equity sales
and sales of non-strategic assets.  Cash flows from financing activities totaled
$244.0 million in the first half of 1997 compared to $8.5 million in 1996.  
Increases in short-term debt  provided most of the Company's external financing 
requirements during the first half of 1997.  The 1997 borrowings were used 
primarily to fund expenditures for PCS construction and development activities 
and for stock repurchases.  In 1996, Aerial received net proceeds of $195.1 
million in an initial public offering.  TDS also paid down $163.4 million of 
short-term debt in 1996.

In December 1996, the Company authorized the repurchase of up to three million 
TDS Common Shares over a period of three years.  Through June 30, 1997, TDS has
purchased 1,798,100 TDS


                                      -10-
<PAGE>



Common Shares for an aggregate purchase price of $69.9 million.  TDS also 
purchased 350,000 U.S. Cellular Common Shares for $9.8 million in the first half
of 1997.

Cash Flows From Investing Activities.  TDS makes substantial investments each 
year to acquire, construct, operate and maintain modern high-quality 
communications networks and facilities as a basis for creating long-term value 
for shareowners.  Cash flows from investing activities required $372.7 million 
in the first half of 1997 compared to $72.7 million in 1996, primarily for 
additions to property, plant and equipment totaling $393.2 million in 1997 and 
$211.8 million in 1996.  The increase in property, plant and equipment is 
primarily related to Aerial's construction activities.  The sales of 
non-strategic cellular interests and other investments provided $21.4 million
in 1997 and $183.9 million in 1996.

Property, Plant and Equipment.  The primary purpose of TDS's construction and 
expansion program is to provide for significant customer growth, to upgrade 
service, to expand into new communication areas, and to take advantage of 
service-enhancing and cost-reducing technological developments.  Additions to 
property, plant and equipment totaled $393.2 million in the first half of 1997. 
U.S. Cellular had capital expenditures of $161.1 million primarily for cell 
sites and equipment.  TDS Telecom incurred $54.8 million for telephone plant 
and equipment while Aerial incurred $157.7 million primarily for digital and 
incremental switching to launch its markets.

Acquisitions.  TDS continually reviews attractive opportunities for the 
acquisition of additional cellular and telephone companies which add value to 
the organization.  As the number of opportunities for outright acquisitions of 
cellular interests has decreased and as U.S. Cellular's clusters have grown to 
realize greater economies of scale, U.S. Cellular's focus has shifted toward
exchanges and sales of non-strategic interests.

In February 1997, U.S. Cellular announced that it had entered into an exchange 
agreement with BellSouth Corporation, pursuant to which U.S. Cellular will 
receive majority interests in 12 contiguous markets adjacent to its Iowa and 
Wisconsin/Illinois clusters.  In exchange, U.S. Cellular will transfer its 
majority interests in 10 markets, minority interests in 13 markets, pay cash 
and incur certain income tax costs, the amounts of which are dependent upon 
certain factors.   U.S. Cellular will receive majority interests representing 
approximately 3.9 million population equivalents ("pops") in the transaction, 
and will divest majority interests representing approximately 1.9 million pops 
and minority interests representing 1.4 million pops.  The transaction is 
subject to various regulatory and other approvals.



                                      -11-
<PAGE>




LIQUIDITY

TDS anticipates that the aggregate resources required for 1997 will include 
approximately $800 million for capital spending, consisting of $300 million for 
cellular capital additions, $130 million for telephone capital additions, $345 
million for PCS capital additions and $25 million for the radio paging property 
and equipment, and $255 million for working capital and operating expenses for
Aerial.  The Company anticipates financing these expenditures with internally 
generated funds and short-term and intermediate-term financing.

TDS is generating substantial internal funds from the rapid growth in customer 
units and revenues.  Operating cash flow for the twelve months ended June 30, 
1997 increased $22.1 million, or 6%, to $379.9 million from $357.8 million in 
1996 despite the $45.8 million negative operating cash flow associated with the 
PCS start-up activities.

                                  Twelve Months Ended June 30,
                            --------------------------------------------      
                                1997            1996           Change
                            -------------   ------------    ------------       
                                        (Dollars in thousands)
Operating cash flow
       Cellular             $    229,802    $    166,186    $    63,616
       Telephone                 203,063         179,149         23,914
       PCS                       (45,750)             --        (45,750)
       Radio paging               (7,254)         12,460        (19,714)
                            -------------   ------------    ------------
                            $    379,861    $    357,795    $    22,066
                            =============   ============    ============

U.S. Cellular plans to finance its cellular construction program using primarily
internally generated cash supplemented by short-term and intermediate-term 
financing.  TDS Telecom plans to finance its construction program using 
internally generated cash supplemented by long-term financing from federal 
government programs.  Aerial plans to finance its construction expenditures and 
working capital requirements with short-term and intermediate-term financing, 
vendor financing and sales of minority equity interests in its MTAs.

U.S. Cellular filed a shelf Registration Statement on Form S-3 on July 31, 1997 
for the sale of up to $400 million of unsecured debt.  U.S. Cellular expects to 
issue debt securities under the shelf registration during the third quarter of 
1997.  U.S. Cellular anticipates using the proceeds of the offering for 
general corporate purposes, which may include the repayment of indebtedness.

TDS and its subsidiaries have cash and temporary investments totaling $67.8 
million and longer-term cash investments totaling $42.8 million at June 30, 
1997. These investments are primarily the result of telephone operations' 
internally generated cash. While certain regulated telephone subsidiaries' debt 
agreements place limits on intercompany dividend payments, these restrictions
are not expected to affect the Company's ability to meet its cash obligations.

TDS and its subsidiaries also have access to a variety of external capital 
sources.  TDS and its subsidiaries had $645 million of bank lines of credit for 
general corporate purposes at June 30, 1997. Unused amounts of such lines 
totaled $140 million. These line of credit agreements provide for borrowings at 
negotiated rates up to the prime rate.  U.S. Cellular is currently engaged in
negotiations regarding a proposed $500 million revolving credit facility, 
although no agreement in principle has been reached.

The Company anticipates requiring additional funding to finance Aerial's 
expected capital expenditures and working capital requirements, to finance 
acquisitions and for general corporate purposes.  The timing and amount of such 
funding requirements will depend on the timing of Aerial's construction and 
operational requirements, the timing of acquisitions, and other relevant


                                      -12-
<PAGE>



factors.  There can be no assurance that sufficient funds will be available to 
the Company on terms or at prices acceptable to the Company.  If sufficient 
funding is not made available to the Company on terms and prices acceptable to 
the Company, the Company would have to reduce its construction, development and 
acquisition programs.  TDS and its subsidiaries anticipate accessing public and 
private capital markets to issue debt and equity securities only when capital
requirements, financial market conditions and other factors warrant.
































PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 SAFE HARBOR CAUTIONARY 
STATEMENT

This Management's Discussion and Analysis of Financial Condition and Results of 
Operations  contain "forward-looking" statements, as defined in the Private 
Securities Litigation Reform Act of 1995, that are based on current 
expectations, estimates and projections.  Statements that are not historical 
facts, including statements about the Company's beliefs and expectations are 
forward-looking statements.  These statements contain potential risks and 
uncertainties and, therefore, actual results may differ materially.  TDS 
undertakes no obligation to update publicly any forward-looking statements 
whether as a result of new information, future events or otherwise.

Important factors that may affect these projections or expectations include, 
but are not limited to:  changes in the overall economy; changes in competition 
in markets in which TDS operates; advances in telecommunications technology; 
changes in the telecommunications regulatory environment; pending and future 
litigation; availability of future financing; start-up of PCS operations; and 
unanticipated changes in growth in cellular customers, penetration rates, churn 
rates and the mix of products and services offered in TDS's markets.  Readers 
should evaluate any statements in light of these important factors.



                                      -13-
<PAGE>




                TELEPHONE AND DATA SYSTEMS, INC. AND SUBSIDIARIES
                -------------------------------------------------
                        CONSOLIDATED STATEMENTS OF INCOME
                        ---------------------------------
                                    Unaudited
                                    ---------

                                   Three Months Ended        Six Months Ended
                                       June 30,                   June 30,
                                  ---------------------   ---------------------
                                     1997        1996        1997        1996  
                                  ---------   ---------   ---------   --------- 
                                              (Dollars in thousands, 
                                             except per share amounts)
OPERATING REVENUES
    Cellular telephone            $ 217,579   $ 169,470   $ 402,163   $ 313,112
    Telephone                       111,026      97,935     220,040     187,046
    PCS                               7,143          --       7,143          -- 
    Radio paging                     24,248      26,296      48,828      52,606
                                  ---------   ---------   ---------   ---------
                                    359,996     293,701     678,174     552,764
                                  ---------   ---------   ---------   ---------
OPERATING EXPENSES
    Cellular telephone              175,425     139,449     336,564     271,269
    Telephone                        86,946      72,308     168,734     138,198
    PCS                              58,776          --      58,776          --
    Radio paging                     31,377      32,863      64,368      63,259
                                  ---------   ---------   ---------   ---------
                                    352,524     244,620     628,442     472,726
                                  ---------   ---------   ---------   ---------
OPERATING INCOME                      7,472      49,081      49,732      80,038
                                  ---------   ---------   ---------   ---------
INVESTMENT AND OTHER INCOME
    Interest and dividend income      3,478       3,947       6,896       6,123
    Cellular investment income, 
      net of license cost 
      amortization                   17,802      11,780      35,403      22,229
    PCS development costs                --      (7,761)    (21,614)    (13,507)
    Gain on sale of cellular
      interests and other 
      investments                    10,598      86,494      10,598     128,252
    Other (expense), net             (1,129)        879      (2,766)      1,765
    Minority share of income         (1,433)    (13,435)     (4,192)    (20,802)
                                  ---------   ---------   ---------   ---------
                                     29,316      81,904      24,325     124,060
                                  ---------   ---------   ---------   ---------
INCOME BEFORE INTEREST
    AND INCOME TAXES                 36,788     130,985      74,057     204,098
Interest expense                     19,880       9,137      33,694      20,997
                                  ---------   ---------   ---------   ---------
INCOME BEFORE INCOME TAXES           16,908     121,848      40,363     183,101
Income tax expense                   10,087      62,156      23,925      89,720
                                  ---------   ---------   ---------   ---------
NET INCOME                            6,821      59,692      16,438      93,381
Preferred Dividend Requirement         (470)       (242)       (951)       (492)
                                  ---------   ---------   ---------   ---------
NET INCOME AVAILABLE TO
    COMMON                        $   6,351   $  59,450   $  15,487   $  92,889
                                  =========   =========   =========   =========
WEIGHTED AVERAGE COMMON
    SHARES (000s)                    60,161      61,259      60,757      60,465

EARNINGS PER COMMON SHARE         $     .11   $     .97   $     .25   $    1.54
                                  =========   =========   =========   =========
DIVIDENDS PER COMMON AND
    SERIES A COMMON SHARE         $    .105   $     .10   $     .21   $     .20
                                  =========   =========   =========   =========

 The accompanying notes to financial statements are an integral part of these 
                                  statements.


                                      -14-
<PAGE>




                TELEPHONE AND DATA SYSTEMS, INC. AND SUBSIDIARIES
                -------------------------------------------------
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------
                                    Unaudited
                                    ---------
                                                           Six Months Ended
                                                               June 30,
                                                  -----------------------------
                                                      1997              1996
                                                  -------------     -----------
                                                      (Dollars in thousands)
CASH FLOWS FROM OPERATING ACTIVITIES
    Net income                                    $    16,438       $    93,381
        Add (Deduct) adjustments to 
        reconcile net income to net cash 
        provided by operating activities
           Depreciation and amortization              131,806           107,318
           Deferred taxes                               5,483            23,437
           Investment income                          (37,993)          (24,550)
           Minority share of income                     4,192            20,802
           Gain on sale of cellular interests
            and other investments                     (10,598)         (128,252)
           Noncash interest expense                    11,712             8,249
           Other noncash expense                       11,475             9,989
           Change in accounts receivable              (26,795)          (30,690)
           Change in materials and supplies            (7,581)            4,646
           Change in accounts payable                     553           (11,378)
           Change in accrued taxes                     11,904            16,674
           Change in other assets and liabilities      (3,923)           (3,421)
                                                 -------------      -----------
                                                      106,673            86,205
                                                 -------------      -----------
CASH FLOWS FROM FINANCING ACTIVITIES
    Long-term debt borrowings                           7,935             6,811
    Repayments of long-term debt                      (20,435)          (16,327)
    Change in notes payable                           346,604          (163,437)
    Dividends paid                                    (13,652)          (13,046)
    Repurchase of Common Shares                       (68,523)               --
    Purchase of subsidiary common stock                (9,801)               --
    Proceeds from the issuance of subsidiaries' stock      --           195,118
    Other financing activities                          1,879              (638)
                                                -------------       -----------
                                                      244,007             8,481
                                                -------------       -----------
CASH FLOWS FROM INVESTING ACTIVITIES
    Additions to property, plant and equipment       (393,232)         (211,845)
    Investments in and advances to cellular
        minority partnerships                          (6,167)          (10,919)
    Distributions from partnerships                    24,028            10,031
    Investments in PCS licenses                        (5,073)          (13,525)
    Proceeds from investment sales                     21,384           183,896
    Change in other investments                         3,291            (1,822)
    Acquisitions, net of cash acquired                (36,606)             (925)
    Change in temporary investments and 
        marketable securities                          19,628           (27,582)
                                                -------------      ------------
                                                     (372,747)          (72,691)
                                                -------------      ------------
NET (DECREASE) INCREASE IN CASH AND
  CASH EQUIVALENTS                                    (22,067)           21,995
CASH AND CASH EQUIVALENTS -
    Beginning of period                                57,633            55,116
                                                -------------      ------------
    End of period                               $      35,566      $     77,111
                                                =============      ============
                                                                              
  The accompanying notes to financial statements are an integral part of these
                                  statements.


                                      -15-
<PAGE>




                TELEPHONE AND DATA SYSTEMS, INC. AND SUBSIDIARIES
                -------------------------------------------------

                           CONSOLIDATED BALANCE SHEETS
                           ---------------------------
              
                                     ASSETS
                                     ------

                                           (Unaudited)
                                          June 30, 1997       December 31, 1996
                                        ---------------       -----------------
                                                   (Dollars in thousands)

CURRENT ASSETS
    Cash and cash equivalents           $        35,566         $        57,633
    Temporary investments                        32,256                  61,664
    Accounts receivable from customers
        and others                              209,512                 181,212
    Materials and supplies, at average cost,
        and other current assets                 64,641                  45,561
                                        ---------------         --------------- 
                                                341,975                 346,070
                                        ---------------         ---------------
INVESTMENTS
    Cellular license acquisition costs, 
        net of amortization                   1,108,119               1,088,409
    Cellular minority interests                 222,117                 206,390
    PCS license acquisition costs               380,625                 382,724
    Franchise costs and other costs in 
        excess of the underlying book 
        value of subsidiaries, net              179,368                 181,845
    Other investments                            94,757                  84,536
                                        ---------------         --------------- 
                                              1,984,986               1,943,904
                                        ---------------         ---------------
PROPERTY, PLANT AND EQUIPMENT
    Cellular telephone, net                     745,671                 650,754
    Telephone, net                              770,662                 774,388
    PCS, net                                    486,326                 322,723
    Radio paging, net                            47,846                  51,472
    Other, net                                   37,591                  29,552
                                        ---------------         --------------- 
                                              2,088,096               1,828,889
                                        ---------------         --------------- 
OTHER ASSETS AND DEFERRED CHARGES                91,071                  82,106
                                        ---------------         ---------------
    TOTAL ASSETS                        $     4,506,128         $     4,200,969
                                        ===============         =============== 
 

     The accompanying notes to financial statements are an integral part of
                               these statements.


                                      -16-
<PAGE>



                TELEPHONE AND DATA SYSTEMS, INC. AND SUBSIDIARIES
                -------------------------------------------------

                           CONSOLIDATED BALANCE SHEETS
                           ---------------------------

                      LIABILITIES AND STOCKHOLDERS' EQUITY
                      ------------------------------------



                                                (Unaudited)
                                               June 30, 1997   December 31, 1996
                                               --------------  -----------------
                                                      (Dollars in thousands)
CURRENT LIABILITIES
    Current portion of long-term debt
        and preferred shares                     $     38,346      $     38,197
    Notes payable                                     505,206           160,537
    Accounts payable                                  216,925           205,427
    Advance billings and customer deposits             35,191            32,434
    Accrued interest                                   12,173            11,777
    Accrued taxes                                      16,640             3,194
    Other current liabilities                          51,430            57,701
                                                 ------------      ------------ 
                                                      875,911           509,267
                                                 ------------      ------------ 

DEFERRED LIABILITIES AND CREDITS                      223,019           214,906
                                                 ------------      ------------ 
LONG-TERM DEBT, excluding current portion             983,364           982,232
                                                 ------------      ------------
REDEEMABLE PREFERRED SHARES, excluding
    current portion                                       279               280
                                                 ------------      ------------ 
MINORITY INTEREST in subsidiaries                     430,169           432,343
                                                 ------------      ------------ 
NONREDEEMABLE PREFERRED SHARES                         28,640            29,000
                                                 ------------      ------------
COMMON STOCKHOLDERS' EQUITY
    Common Shares, par value $1 per share              54,367            54,237
    Series A Common Shares, 
      par value $1 per share                            6,922             6,917
    Common Shares issuable (10,480 and 30,977
      shares, respectively)                               499             1,461
    Capital in excess of par value                  1,660,797         1,661,093
    Treasury Shares, at cost (1,796,070 shares)       (69,867)               --
    Retained earnings                                 312,028           309,233
                                                 ------------      ------------
                                                    1,964,746         2,032,941
                                                 ------------      ------------
    TOTAL LIABILITIES AND 
    STOCKHOLDERS' EQUITY                         $  4,506,128      $  4,200,969
                                                 ============      ============

 The accompanying notes to financial statements are an integral part of these 
                                  statements.


                                      -17-
<PAGE>



                TELEPHONE AND DATA SYSTEMS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.    The consolidated financial statements included herein have been prepared 
      by the Company, without audit, pursuant to the rules and regulations of 
      the Securities and Exchange Commission.  Certain information and footnote 
      disclosures normally included in financial statements prepared in 
      accordance with generally accepted accounting principles have been
      condensed or omitted pursuant to such rules and regulations, although the 
      Company believes that the disclosures are adequate to make the information
      presented not misleading.  It is suggested that these consolidated 
      financial statements be read in conjunction with the consolidated 
      financial statements and the notes thereto included in the Company's 
      latest annual report on Form 10-K.

      The accompanying unaudited consolidated financial statements contain all
      adjustments (consisting of only normal recurring items) necessary to 
      present fairly the financial position as of June 30, 1997 and December 
      31, 1996, and the results of operations and cash flows for the six months 
      ended June 30, 1997 and 1996.  The results of operations for the six 
      months ended June 30, 1997 and 1996, are not necessarily indicative of the
      results to be expected for the full year.

2.    Certain amounts reported in prior periods have been reclassified to
      conform to the current period presentation.

3.    Earnings per Common Share were computed by dividing Net Income Available 
      to Common by the weighted average number of common and common equivalent 
      shares outstanding during the period.  Dilutive common stock equivalents 
      at June 30, 1997 consist of dilutive Common Share options.

      The Financial Accounting Standards Board issued Statement of Financial 
      Accounting Standards ("SFAS") No. 128, "Earnings per Share" in March 1997
      which will become effective in December 1997.  Earnings per share would 
      not change if the SFAS No. 128 was in effect as of January 1, 1996.

4.    Supplemental Cash Flow Information
      Cash and cash equivalents include cash and those short-term, highly liquid
      investments with original maturities of three months or less.  Those 
      investments with original maturities of more than three months to twelve 
      months are classified as temporary investments.  Temporary investments are
      stated at cost, which approximates market.  Those investments with 
      original maturities of more than 12 months are classified as marketable
      securities and are stated at amortized cost.



                                      -18-
<PAGE> 





      TDS acquired certain cellular licenses, operating companies and telephone 
      companies in 1997 and 1996.  In conjunction with these acquisitions, the 
      following assets were acquired and liabilities assumed and Common Shares 
      issued.


                                                        Six Months Ended
                                                             June 30,
                                                  ---------------------------- 
                                                     1997              1996
                                                  ----------      ------------ 
                                                  (Dollars in thousands, except
                                                        per share amounts)

      Property, plant and equipment               $      --       $     46,883
      Cellular licenses                              36,719             67,238
      Decrease in equity method investment
         in cellular interests                           --              2,826
      Franchise costs                                    --             21,774
      Long-term debt                                     --            (23,267)
      Deferred credits                                   --             (5,602)
      Other assets and liabilities,
         excluding cash and cash equivalents             --              5,208
      Minority interest                                (113)              (443)
      Common Shares issued and issuable                  --           (113,658)
      USM Stock issued and issuable                      --                (34)
                                                  ----------      ------------
      Increase in cash due to acquisitions        $  36,606       $        925
                                                  ==========      ============

The following table summarizes interest and income taxes paid, and other 
noncash transactions.

                                                       Six Months Ended
                                                           June 30,
                                                  ---------------------------- 
                                                     1997             1996
                                                  ----------      ------------
                                                      (Dollars in thousands)

      Interest Paid                               $  32,102      $      26,465
      Income Taxes Paid                               6,818             39,504
      Common Shares issued by TDS for
         conversion of TDS Preferred Stock        $     338      $       4,382


5.    Business Segment Information

      The following tables summarize business segment information for the three 
      months and six months ended or at June 30, 1997, and 1996.



                                      -19-
<PAGE> 





CELLULAR OPERATIONS

                             Three Months Ended or at    Six Months Ended or at
                                     June 30,                    June 30,
                             ------------------------  ------------------------
                                 1997         1996         1997         1996
                             -----------  -----------  -----------  -----------
                               (Dollars in thousands, except per share amounts)
Operating Revenues
    Local service            $   139,285  $   102,713  $   260,312  $   191,655
    Inbound roaming               57,244       48,485      102,584       87,433
    Long-distance and other       21,050       18,272       39,267       34,024
                             -----------  -----------  -----------  -----------
                                 217,579      169,470      402,163      313,112
                             -----------  -----------  -----------  -----------
Operating Expenses
    System operations             38,048       28,811       69,277       52,389
    Marketing and selling         39,959       27,663       76,999       55,071
    Cost of equipment sold        17,763       15,917       35,757       31,390
    General and administrative    48,224       40,444       92,939       80,668
    Depreciation and amortization 31,431       26,614       61,592       51,751
                             -----------  -----------  -----------  -----------
                                 175,425      139,449      336,564      271,269
                             -----------  -----------  -----------  -----------
Operating Income             $    42,154  $    30,021  $    65,599  $    41,843
                             ===========  ===========  ===========  ===========
Additions to property, plant
    and equipment            $   107,996  $    55,320  $   161,058  $   100,931
Identifiable assets          $ 2,279,433  $ 1,991,436  $ 2,279,433  $ 1,991,436

TELEPHONE OPERATIONS

                            Three Months Ended or at     Six Months Ended or at
                                    June 30,                    June 30,
                            -------------------------  ------------------------ 
                                1997         1996         1997          1996
                            ------------  -----------  -----------   ----------
                               (Dollars in thousands, except per share amounts)
Telephone Operations
    Operating Revenues
        Local Service       $     30,491  $    27,316  $    60,352   $   52,545
        Network access and 
         long distance            56,717       52,287      113,309      100,793
        Miscellaneous             12,650       12,588       24,359       22,252
                            ------------  -----------  -----------   ----------
                                  99,858       92,191      198,020      175,590
                            ------------  -----------  -----------   ----------
    Operating Expenses
        Network operations        18,099       18,235       35,800       32,312
        Depreciation and 
         amortization             23,811       19,307       47,104       39,444
        Customer operations       16,290       13,931       31,187       25,445
        Corporate and other       16,643       15,083       31,733       29,900
                            ------------  -----------  -----------   ---------- 
                                  74,843       66,556      145,824      127,101
                            ------------  -----------  -----------   ----------
    Telephone 
     Operating Income             25,015       25,635       52,196       48,489
                            ------------  -----------  -----------   ----------
Other Operations
    Revenues                      11,396        5,914       22,480       11,948
    Expenses                      12,331        5,922       23,370       11,589
                            ------------  -----------  -----------   ----------
    Other Operating Income          (935)          (8)        (890)         359
                            ------------  -----------  -----------   ----------
Intercompany Eliminations
    Revenues                        (228)        (170)        (460)        (492)
    Expenses                        (228)        (170)        (460)        (492)
                            ------------  -----------  -----------   ----------
Operating Income             $    24,080  $    25,627  $    51,306  $    48,848
                            ============  ===========  ===========   ==========
Additions to 
  property, plant 
  and equipment              $    30,934  $    27,220  $    54,838  $    54,742
Identifiable assets          $ 1,174,508  $ 1,151,179  $ 1,174,508  $ 1,151,179




                                      -20-
<PAGE> 




PCS OPERATIONS
                               Three Months Ended or at  Six Months Ended or at
                                       June 30,                 June 30,
                                ----------------------   ----------------------
                                   1997        1996         1997         1996
                                ----------   ---------   ----------    --------
                                (Dollars in thousands, except per share amounts)

Operating Revenues              $    7,143   $      --   $    7,143    $     --
                                ----------   ---------   ----------    --------
Operating Expenses
    Systems operations               4,042          --        4,042          --
    Marketing and selling           14,890          --       14,890          --
    Cost of equipment sold          14,972          --       14,972          --
    General and administrative      17,239          --       17,239          --
    Customer service                 1,750          --        1,750          --
    Depreciation                     5,161          --        5,161          --
    Amortization                       722          --          722          --
                                ----------   ---------   ----------    --------
                                    58,776          --       58,776          --
                                ----------   ---------   ----------    --------
Operating (Loss)                $  (51,633)  $      --   $  (51,633)   $     --
                                ==========   =========   ==========    ========
Additions to property, plant
    and equipment               $   73,094   $  13,545   $  157,702   $  22,455
Identifiable assets             $  814,823   $ 342,647   $  814,823   $ 342,647


RADIO PAGING OPERATIONS
                                Three Months Ended or at  Six Months Ended or at
                                        June 30,                June 30,
                                ----------------------   ----------------------
                                   1997        1996        1997          1996
                                ----------   ---------   ---------   ----------
                                (Dollars in thousands, except per share amounts)

Operating Revenues              $  24,248    $  26,296   $  48,828   $   52,606
                                ----------   ---------   ---------   ----------
Costs and expenses
    Cost of services                6,179        6,826      13,040       12,845
    Selling, general and 
     administrative                15,270       15,781      31,533       30,185
    Cost of equipment sold          2,487        2,762       4,650        5,566
    Depreciation and amortization   7,441        7,494      15,145       14,663
                                ---------    ---------   ---------   ----------
                                   31,377       32,863      64,368       63,259
                                ---------    ---------   ---------   ----------
Operating (Loss)                $  (7,129)   $  (6,567)  $ (15,540)  $  (10,653)
                                =========    =========   =========   ==========
Additions to property, plant
    and equipment               $   8,518    $  11,214   $  11,472   $   22,028
Identifiable assets             $ 147,382    $ 165,438   $ 147,382   $  165,438


OTHER OPERATIONS
                              Three Months Ended or at   Six Months Ended or at
                                     June 30,                   June 30,
                               -----------------------   ----------------------
                                 1997          1996        1997        1996
                               ---------     ---------   ---------  -----------
                               (Dollars in thousands, except per share amounts)
Additions to property, plant
    and equipment               $  3,666     $   8,226   $   8,162  $    11,689
Identifiable Assets             $ 89,982     $ 116,442   $  89,982  $   116,442


                                      -21-
<PAGE>




                           PART II. OTHER INFORMATION
                           --------------------------

Item 4.  Submission of Matters to a Vote of Security-Holders
- ------------------------------------------------------------

         At the Annual Meeting of Shareholders of TDS, held on May 16, 1997, the
         following number of votes were cast for the matters indicated:

         (1)      For the election of one Class I director of the Company by the
                  holders of Common Shares and holders of Preferred Shares 
                  issued before October 31, 1981:

                  Nominee                    For                      Withhold
                  ----------------       ----------                  ---------- 
                  George W. Off           8,635,100                   1,432,881
                                         ==========                  ==========

                  Martin L. Solomon      31,979,170                   1,051,076
                                         ==========                  ==========

         (2)      For the election of two Class I directors of the Company by 
                  the holders of Series A Common Shares and the holders of 
                  Preferred Shares issued after October 31, 1981:
 
                  Nominee                    For                      Withhold
                  -------------------    ----------                   --------- 
                  Rudolph E. Hornacek    68,984,089                         140
                                         ==========                   =========

                  Donald R. Brown        68,984,089                         140
                                         ==========                   =========
 
         (3)      Proposal to Ratify the Selection of Arthur Andersen, LLP as 
                  Independent Public Accountants for 1997:


                                       For           Against          Abstain
                                   -----------      ---------         -------
                   Total Votes     111,456,567       366,324          258,962
                                   ===========      =========         =======

         (4)      Shareholder Proposal re: Classified Board:
 
                                                                        Broker
                                     For        Against     Abstain    Non-Vote
                                  ----------   ----------   -------    --------
                           
                  Total Votes     35,512,238   75,094,516   606,309     869,420
                                  ==========   ==========   =======    ========

         (5)      Shareholder Proposal re: Director Independence:
                                                                        Broker
                                     For        Against     Abstain    Non-Vote
                                  ----------   ----------   -------   ---------
          
                  Total Votes     34,553,350   75,885,544   774,169     869,420
                                  ==========   ==========   =======   =========



                                      -22-
<PAGE>



Item 5.  Other Information
- --------------------------

         In December 1996, TDS authorized the repurchase of up to 3 million TDS 
         Common Shares over a period of three years.  Through June 30, 1997, TDS
         has repurchased 1,798,100 TDS Common Shares for an aggregate purchase 
         price of $69.9 million.  TDS also purchased 350,000 U.S. Cellular 
         Common Shares for $9.8 million in the first quarter of 1997.  The share
         repurchases were financed primarily by borrowings under TDS' short-term
         lines of credit.

         On July 31, 1997, U.S. Cellular announced that it had filed a shelf 
         registration statement with the Securities and Exchange Commission 
         covering $400 million of debt securities.  The news release issued to
         announce this is attached as Exhibit 99.

Item 6.  Exhibits and Reports on Form 8-K.
- ------------------------------------------

    (a)      Exhibit 3.2 - Restated By-laws

    (b)      Exhibit 11 - Computation of earnings per common share

    (c)      Exhibit 12 - Statement regarding computation of ratios

    (d)      Exhibit 27 - Financial Data Schedule

    (e)      Exhibit 99 - U.S. Cellular news release dated July 31, 1997

    (f)      Reports on Form 8-K filed during the quarter ended June 30, 1997

             No reports on Form 8-K were filed during the quarter ended 
             June 30, 1997.


 






                                      -23-
<PAGE>


                                   SIGNATURES
                                   ----------


      Pursuant to the requirements of the Securities Exchange Act of 1934, the 
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.



                        TELEPHONE AND DATA SYSTEMS, INC.
                        ---------------------------------
                                  (Registrant)





Date        August 12, 1997                        MURRAY L. SWANSON
          --------------------                ---------------------------------
                                              Murray L. Swanson,
                                              Executive Vice President-Finance
                                              (Chief Financial Officer)



Date       August 12, 1997                        GREGORY J. WILKINSON 
         --------------------                 ---------------------------------
                                              Gregory J. Wilkinson,
                                              Vice President and Controller
                                              (Principal Accounting Officer)



                                     -24-
<PAGE>                                      
<PAGE>

                                                             RESTATED AS OF
                                                               June 9, 1997

                                    RESTATED

                                     BY-LAWS

                                       OF

                        TELEPHONE AND DATA SYSTEMS, INC.


                                    ARTICLE I
                                    ---------

                                     OFFICES
                                     -------

                  The registered office of the corporation  required by the Iowa
Business  Corporation  Act  to be  continuously  maintained  in  Iowa  shall  be
initially as provided in the Articles of  Incorporation,  subject to change from
time to time by resolutions by the board of directors and filing of statement of
said change as required by the Iowa Business Corporation Act.

                                   ARTICLE II
                                   ----------

                                  SHAREHOLDERS
                                  ------------

                  Section 1.  Annual Meeting.   The  annual  meeting  of  the
shareholders  shall be held on the first  Wednesday in May in each year,  at the
hour of 10:00 a.m.  (or on such  other  date and time as the board of  directors
establishes by  resolution),  for the purpose of electing  directors and for the
transaction  of such other  business as may come before the meeting.  If the day
fixed for the annual  meeting  shall be a legal  holiday,  such meeting shall be
held on such other day as shall be designated by the board of directors.  In the
event of any  adjournment of the annual  meeting,  the board of directors  shall
cause  the  election  to be  held  at a  meeting  of the  shareholders  as  soon
thereafter as conveniently may be.

                  Section 2.  Special Meetings.  Special meetings of the 
shareholders may be called by the principal executive officer, by the board of 
directors or as otherwise provided by the Iowa Business Corporation Act.

                  Section 3.  Place of  Meetings.  The board of  directors  may
designate any place, either within or without the State of Iowa, as the place of
meeting for any annual meeting or for any special meeting called by the board of
directors.  A waiver of notice  signed by all  shareholders  may  designate  any
place,  either within or without the State of Iowa, as the place for the holding
of such meeting. If no designation is made, or if a special meeting be otherwise
called, the place of meeting shall be the principal office of the corporation.

                  Section 4.  Notice of Meetings.  Written or printed notice 
stating the place, day and hour of the meeting and, in the case of a special 
meeting, the purpose or purposes for which the

                                                       

<PAGE>



meeting is called, shall be delivered not less than ten nor more than sixty days
before  the date of the  meeting,  either  personally  or by mail,  by or at the
direction of the principal executive officer,  the secretary,  or the officer or
persons calling the meeting,  to each  shareholder of record entitled to vote at
such  meeting.  If mailed,  such  notice  shall be deemed to be  delivered  when
deposited in the United States mail, addressed to the shareholder at his address
as it appears  on the stock  transfer  books of the  corporation,  with  postage
thereon prepaid.

                  Section 5.  Fixing Record Date. For the purpose of determining
shareholders  entitled to notice of or to vote at any meeting of shareholders or
any adjournment  thereof, or entitled to receive payment of any dividend,  or in
order to make a determination of shareholders for any other proper purposes, the
board of  directors  may fix in advance a date as the  record  date for any such
determination of shareholders, such date in any case to be not more than seventy
days and,  in the case of a  meeting  of  shareholders,  not less than ten days,
prior to the date on which the particular  action,  requiring such determination
of  shareholders,  is  to  be  taken.  If  no  record  date  is  fixed  for  the
determination  of shareholders  entitled to notice of or to vote at a meeting of
shareholders,  or shareholders  entitled to receive  payment of a dividend,  the
close of  business  on the day  before  the  first  date on which  notice of the
meeting  is  delivered  or the  date on which  the  resolution  of the  board of
directors  declaring such dividend is adopted,  as the case may be, shall be the
record date for such  determination  of  shareholders.  When a determination  of
shareholders  entitled to vote at any meeting of  shareholders  has been made as
provided in this  section,  such  determination  shall apply to any  adjournment
thereof,  unless the board of directors fixes a new record date, which the board
of  directors  shall do if the meeting is adjourned to a date more than 120 days
after the date for the original meeting.

                  Section 6.  Voting List. The officer or agent having charge of
the stock transfer books for shares of the corporation  shall,  after the record
date for a shareholder  meeting has been fixed,  prepare an alphabetical list of
the names of all of the  shareholders  of the  corporation  who are  entitled to
notice of such  meeting.  This voting list must be arranged by voting  group and
within each voting  group by class or series of shares and must also include the
address of and the number of shares  held by each  shareholder.  Once  prepared,
such voting list shall be available for  inspection  during usual business hours
by any  shareholder,  beginning  two business  days after notice is given of the
meeting for which the list was prepared  and  continuing  through such  meeting.
Such voting list shall be made available for inspection at the principal  office
of the  corporation  or at a place  identified in the meeting notice in the city
where the meeting  will be held.  A  shareholder,  or a  shareholder's  agent or
attorney,  is  entitled  on  written  demand  to  inspect  and,  subject  to the
requirements of Section  490.1602 of the Iowa Business  Corporation Act, to copy
the voting list,  during  regular  business  hours and at the person's  expense,
during the period the voting list is available for  inspection.  Such list shall
also be produced and kept open at the time and place of the meeting and shall be
subject  to the  inspection  of any  shareholder  during  the whole  time of the
meeting.  The original  stock transfer books shall be prima facie evidence as to
who are the  shareholders  entitled to examine such list or transfer books or to
vote at any meeting of shareholders.

                  Section 7.  Quorum of Shareholders; Required Vote.  Unless the
Articles of Incorporation or the Iowa Business Corporation Act require 
otherwise, a majority of the votes entitled to be cast on any matter by a voting
group constitutes a quorum of that voting group for

                                       -2-

<PAGE>



action on that matter. If a quorum exists, action on a matter by a voting group,
other than the election of  directors,  is approved if the votes cast within the
voting  group  favoring  the action  exceed the votes cast  opposing the action,
unless the  Articles  of  Incorporation  or the Iowa  Business  Corporation  Act
require a greater number of affirmative votes.  Unless otherwise provided in the
Articles of Incorporation, directors shall be elected by a majority of the votes
cast by the  shares  entitled  to vote in the  election  at a meeting at which a
quorum is present

                  Section 8.  Proxies.  At all meetings of the  shareholders,  a
shareholder  may vote  either in person or by proxy  executed  in writing by the
shareholder  or by his duly  authorized  attorney-in-fact.  A proxy is effective
when received by the secretary or other officer or agent  authorized to tabulate
votes.  A proxy shall not be  effective  for any action taken at a meeting if it
has been  received  after the polls for voting on such  action  have been closed
with  respect to such action.  No proxy shall be valid after eleven  months from
the date of its execution,  unless a longer period is expressly  provided in the
proxy.

                  Section 9.  Voting of Shares.  Subject  to the  provisions  of
Section 10 of this Article,  each outstanding share,  regardless of class, shall
be  entitled  to one vote upon each  matter  submitted  to vote at a meeting  of
shareholders,   except  as  may  be  otherwise   provided  in  the  Articles  of
Incorporation.

                  Section 10. Voting  of Shares by  Certain  Holders.  Neither
treasury shares nor,  unless the Articles of  Incorporation  otherwise  provide,
shares held by another  corporation if a majority of the shares entitled to vote
for  the  election  of  directors  of  such  other  corporation  is held by this
corporation,  shall be voted at any meeting or counted in determining  the total
number of outstanding shares at any given time.

                  Subject to the  provisions of the foregoing  paragraph of this
section,  shares  standing  in the  name of  another  corporation,  domestic  or
foreign,  may be voted by such  officer,  agent or proxy as the  By-Laws of such
corporation may prescribe or, in the absence of such provision,  as the board of
directors of such corporation may determine.

                  Shares  held  by  an  administrator,   executor,  guardian  or
conservator  may be voted by him,  either  in  person  or by  proxy,  without  a
transfer of such shares into his name.  Shares standing in the name of a trustee
may be voted by him,  either  in person or by  proxy,  but no  trustee  shall be
entitled  to vote  shares held by him without a transfer of such shares into his
name.

                  Shares standing in the name of a receiver may be voted by such
receiver,  and shares held by or under the control of a receiver may be voted by
such receiver  without the transfer  thereof into his name if authority so to do
be contained  in an  appropriate  order of the court by which such  receiver was
appointed.

                  A  shareholder,  whose shares are pledged shall be entitled to
vote such  shares  until the shares have been  transferred  into the name of the
pledgee,  and  thereafter  the  pledgee  shall be entitled to vote the shares so
transferred.


                                       -3-

<PAGE>



                  Section 11. Informal Action by Shareholders.  Unless otherwise
provided  in the  Articles  of  Incorporation,  any action  required by the Iowa
Business  Corporation Act to be taken at a meeting of the  shareholders,  or any
action which may be taken at a meeting of the shareholders, may be taken without
a meeting if one or more consents in writing  setting forth the action so taken,
shall be signed by shareholders representing not less than ninety percent of the
votes entitled to be cast at the meeting at which all shares entitled to vote on
the action  were  present and voted and are  delivered  to the  corporation  for
inclusion in the minutes or filing with the corporate records.

                  Section 12. Voting by Ballot. Voting on any question or in any
election  may be viva voce  unless  the  presiding  officer  shall  order or any
shareholder demand that voting be by ballot.

                  Section 13. Introduction   of  Business  at  a  Meeting  of
Shareholders.  At an  annual  or  special  meeting  of  shareholders,  only such
business  shall be conducted,  and only such  proposals  shall be acted upon, as
shall  have  been  properly  brought  before an annual  or  special  meeting  of
shareholders.  To be  properly  brought  before an annual or special  meeting of
shareholders,  business must be (1) in the case of a special meeting,  specified
in the notice of the special  meeting (or any  supplement  thereto) given by the
corporation,  or (2) in the case of an annual meeting,  properly  brought before
the  meeting by or at the  direction  of the board of  directors,  or  otherwise
properly brought before the annual meeting by a shareholder.  For business to be
properly brought before an annual meeting of shareholders by a shareholder,  the
shareholder must have given timely notice thereof in writing to the President or
Secretary  of the  corporation.  To be timely,  a  shareholder's  notice must be
received at the principal  executive offices of the corporation not earlier than
120 calendar days nor later than 90 calendar days in advance of the  anniversary
date  of the  date of the  corporation's  proxy  statement  to  shareholders  in
connection with the most recent preceding annual meeting of shareholders, except
that if the date of the current  year's annual  meeting has been changed by more
than 30 calendar  days from the  anniversary  date of the most recent  preceding
annual meeting, a shareholder  proposal shall be received by the corporation not
later than the close of business on the tenth day  following  the date of public
notice of the date of the current year's annual meeting.

                  A  shareholder's  notice shall set forth as to each matter the
shareholder  proposes to bring before an annual  meeting of  shareholders  (1) a
brief  description  of the  business  desired  to be  brought  before the annual
meeting and the reasons for conducting such business at the annual meeting,  (2)
the  name  and  address,  as  they  appear  on the  corporation's  books  of the
shareholder  proposing  such business and any other  shareholders  known by such
shareholder to be supporting  such proposal,  (3) the class and number of shares
of the corporation which are beneficially  owned by such shareholder on the date
of  such  shareholder's  notice  and by any  other  shareholders  known  by such
shareholder  to be supporting  such  proposal on the date of such  shareholder's
notice and (4) any material interest of the shareholder in such proposal.

                  Notwithstanding  anything in the By-Laws to the  contrary,  no
business  shall be conducted at a meeting of  shareholders  except in accordance
with the  procedures  set forth in this  Section 13. The chairman of the meeting
shall,  if the facts  warrant,  determine  and declare to the  meeting  that the
business was not properly brought before the meeting in accordance with the

                                       -4-

<PAGE>



procedures prescribed by the By-Laws, and if he should so determine, he shall so
declare to the meeting and any such  business  not properly  brought  before the
meeting shall not be considered.

                  Section 14. Nomination of Directors. Only persons nominated in
accordance  with the  procedures set forth in this section shall be eligible for
election as directors.  Nominations  of persons for election to the board may be
made at a meeting of  shareholders  (1) by or at the  direction  of the board of
directors, or (2) by any shareholder of the corporation entitled to vote for the
election of directors at such  meeting who complies  with the notice  procedures
set forth in this Section 14. Such  nominations,  other than those made by or at
the direction of the board of directors, shall be made pursuant to timely notice
in writing to the  President or Secretary of the  corporation.  To be timely,  a
shareholder's  notice must be received at the principal executive offices of the
corporation  not earlier than 120 calendar  days nor later than 90 calendar days
in  advance  of the  anniversary  date of the  date of the  corporation's  proxy
statement to shareholders in connection with the preceding year's annual meeting
of  shareholders,  except that if the date of the current  year's annual meeting
has been changed by more than 30 calendar days from the anniversary  date of the
most recent  preceding  annual  meeting,  a nomination  shall be received by the
corporation  not later than the close of business on the tenth day following the
date of public notice of the date of the current year's annual meeting.

                  A  shareholder's  notice shall set forth (1) as to each person
whom the  shareholder  proposes to nominate  for  election  or  reelection  as a
director  (a) the name,  age,  business  address and  residence  address of such
person, (b) the principal occupation or employment of such person, (c) the class
and number of shares of the  corporation  which are  beneficially  owned by such
person on the date of such  shareholder's  notice and (d) any other  information
relating to such person that is required to be  disclosed  in  solicitations  of
proxies for  election  of  directors,  or is  otherwise  required,  in each case
pursuant to Regulation 14A under the Securities Exchange Act of 1934, as amended
(including  without  limitation such person's  written consent to being named in
the proxy  statement as a nominee and to serving as a director if elected);  and
(2) as to the  shareholder  giving the notice (a) the name and address,  as they
appear  on  the   corporation's   books,  of  such  shareholder  and  any  other
shareholders  known by such  shareholder to be supporting  such nominees and (b)
the class and number of shares of the corporation  which are beneficially  owned
by such  shareholder on the date of such  shareholder's  notice and by any other
shareholders  known by such  shareholder  to be supporting  such nominees on the
date of such shareholder's notice.

                  No person  shall be eligible for election as a director of the
corporation unless nominated in accordance with the procedures set forth in this
section. The chairman of the meeting shall, if the facts warrant,  determine and
declare to the meeting that a  nomination  was not made in  accordance  with the
procedures prescribed by the By-Laws, and if he should so determine, he shall so
declare to the meeting and the defective nomination shall be disregarded.

                  This  Section 14 shall not apply to the election of a director
to a directorship  which may be filled by the board of directors  under the Iowa
Business Corporation Act.


                                       -5-

<PAGE>



                                   ARTICLE III
                                   -----------

                                    DIRECTORS
                                    ---------

                  Section 1.  General Powers.  The business and affairs of the 
corporation shall be managed by its board of directors.

                  Section 2.  Number and  Election of  Directors.  The number of
directors of the  corporation  shall be twelve.  At the first annual  meeting of
shareholders the directors shall be divided into three classes, each class to be
as nearly  equal in number as  possible.  The term of office of directors of the
first  class  shall  expire  at the first  annual  meeting  of the  shareholders
thereafter;  that of the second class shall expire at the second annual  meeting
of  shareholders  thereafter;  and that of the third class  shall  expire at the
third annual meeting of  shareholders  thereafter.  At each annual meeting after
such classification,  the shareholders shall elect the number of directors equal
to the number of the class  whose term  expired at the time of such  meeting and
each such director shall hold office until the third  succeeding  annual meeting
of shareholders and until his successor shall have been elected and qualified.

                  Section 3. Regular Meetings. A regular meeting of the board of
directors  shall be held  without  other  notice than this  By-Law,  immediately
after, and at the same place as, the annual meeting of  shareholders.  The board
of directors  may provide by  resolution  the time and place,  either  within or
without the State of Iowa for the holding of additional regular meetings without
other notice than such resolution.

                  Section 4. Special Meetings.  Special meetings of the board of
directors  may be called by or at the request of the Chairman or President or by
a majority of the  directors.  The person or persons  authorized to call special
meetings of the board of directors  may fix any place,  either within or without
the State of Iowa, as the place for holding any special  meeting of the board of
directors called by them.

                  Section 5. Notice.  Notice of any special meeting of the board
of directors or of any committee designated by the board shall be (1) by written
notice  mailed to each  director  at his  business  address at least  three days
previous  thereto;  (2) by written  notice  delivered  to him at such address by
telegraph,  cablegram or other  similar  form of message  delivery at least four
hours before the time at which such meeting is to be held;  or (3) by telephone,
telecopy,  facsimile or any other  similar form of  electronic  transmission  at
least four hours before the time at which such meeting is to be held. If mailed,
such notice shall be deemed to be given when deposited in the United States mail
so addressed and postage prepaid.  If notice is by telegram,  cablegram or other
similar form of message delivery, or by telephone,  telecopy, facsimile or other
similar form of electronic transmission, such notice shall be deemed to be given
when its receipt is acknowledged by a responsible person at the address to which
such notice was  directed.  The  attendance  of a director at any meeting  shall
constitute a waiver of notice of such meeting, except where a director attends a
meeting for the express  purpose of objecting to the transaction of any business
because the meeting is not lawfully called or convened.  Neither the business to
be transacted at, nor the purpose of, any regular or

                                       -6-

<PAGE>



special  meeting of the board of  directors  need be  specified in the notice or
waiver of notice of such meeting.

                  Section 6. Quorum. A majority of the number of directors fixed
by these  By-Laws  shall  constitute a quorum for the  transaction  of business;
provided,  that if less than a majority of such number of directors  are present
at said  meeting,  a majority of the  directors  present may adjourn the meeting
from time to time without further notice.

                  Section 7.  Manner of Acting.  The act of the majority of 
the directors present at a meeting at which a quorum is present shall be the act
of the board of directors.

                  Section 8.  Vacancies.   Unless  otherwise  provided  in  the
Articles of  Incorporation,  any vacancy occurring in the board of directors and
any  directorship  to be  filled  by  reason  of an  increase  in the  number of
directors  may be filled (1) in the case of a director  elected or to be elected
by the holders of Preferred  Shares  issued  before  October 31, 1981 and Common
Shares (a "Common Share Director"), by the vote of such shareholders,  or (2) in
the case of a director  elected or to be  elected  by the  holders of  Preferred
Shares  issued  after  October 31, 1981 and Series A Common  Shares (a "Series A
Director"),  by the vote of such  shareholders  or (3) in the  case of  either a
Common  Share  Director or a Series A  Director,  by the  affirmative  vote of a
majority of all of the directors remaining in office even if less than a quorum.
A director  elected to fill a vacancy shall be elected for the unexpired term of
his  predecessor in office.  A director  elected by reason of an increase in the
board of directors  shall be elected for a term of office  continuing  until the
next election of directors.

                  Section 9.  Compensation.  The  board  of  directors,  by the
affirmative vote of a majority of directors then in office,  and irrespective of
any personal  interest of any of its members,  shall have authority to establish
reasonable  compensation  of all  directors for services to the  corporation  as
directors,  officers, or otherwise.  By resolution of the board of directors the
directors may be paid their  expenses,  if any, of attendance at each meeting of
the board.

                  Section 10. Presumption  of  Assent.   A  director  of  the
corporation  who is  present  at a meeting  of its board of  directors  at which
action on any  corporate  matter is taken shall be presumed to have  assented to
the action  taken  unless  his  dissent  shall be entered in the  minutes of the
meeting or unless he shall file his  written  dissent  to such  action  with the
person  acting as secretary  of the meeting  before the  adjournment  thereof or
shall forward such dissent by  registered or certified  mail to the secretary of
the corporation  immediately after the adjournment of the meeting. Such right to
dissent shall not apply to a director who voted in favor of such action.

                  Section 11. Informal Action by Directors.  Any action required
by the Iowa  Business  Corporation  Act to be taken at a meeting of directors of
the corporation,  or any action which may be taken at a meeting of the directors
or of a committee of  directors,  may be taken without a meeting if a consent in
writing  setting  forth  the  action  so  taken,  shall be  signed by all of the
directors or all of the members of the committee of  directors,  as the case may
be.


                                       -7-

<PAGE>



                  Section 12. Executive  and  Other  Committees.  The board of
directors,  by resolution  adopted by a majority of the full board of directors,
may designate from among its members an executive committee or one or more other
committees each of which, to the extent provided in such resolution,  shall have
and may exercise all the  authority  of the board of  directors,  except that no
such committee shall have the authority to:

                  (i)      authorize distributions;
                  (ii)     approve or propose to shareholders action that the 
         Iowa Business Corporation Act requires to be approved by shareholders;
                  (iii)    fill vacancies on the board of directors or on any of
         its committees;
                  (iv)     amend the Articles of Incorporation pursuant to 
         Section 490.1002 of the Iowa Business Corporation Act;
                  (v)      adopt, amend or repeal these By-Laws;
                  (vi)     approve a plan of merger not requiring shareholder 
         approval;
                  (vii)    authorize or approve the reacquisition of shares, 
         except according to a formula or method prescribed by the board of 
         directors;
                  (viii)  authorize  or approve the issuance or sale or contract
         for sale of shares,  or  determine  the  designation  and and  relative
         rights,  preferences  and  limitations  of a class or series of shares,
         except within limits specifically prescribed by the board of directors;
         or
                  (ix) take any other action contrary to any applicable law, the
         Articles of  Incorporation,  these  By-Laws or any  resolution  of this
         board of directors.

                  Neither the designation of any such committee,  the delegation
to it of  authority,  nor action by such  committee  pursuant to such  authority
shall alone constitute  compliance by any member of the board of directors,  who
is  not  a  member  of  the   committee  in  question,   with  such   director's
responsibility  to act in good  faith,  in a  manner  such  director  reasonably
believes to be in the best interests of the  corporation,  and with such care as
an  ordinarily  prudent  person  in a like  position  would  use  under  similar
circumstances.

                  Section 13. Committee Meetings and Minutes. Each committee may
provide by resolution the time and place of regular  committee  meetings without
other notice than such resolution.  Special committee  meetings may be called by
or at the  request  of any two  committee  members.  Each  committee  shall keep
regular  minutes of its  proceedings and shall report the same to the succeeding
meeting of the board of directors.

                  Section 14. Removal.  Any member of any committee of the board
of  directors  may be removed from such  committee  (and such  committee  may be
eliminated)  by resolution  adopted by a majority of the full board of directors
at any time, with or without notice.

                                   ARTICLE IV
                                   ----------

                                    OFFICERS
                                    --------

                  Section 1.  Number.  The officers of the corporation shall 
consist of a Chairman, a President, one or more Vice Presidents (the number 
thereof to be determined by the board of

                                       -8-

<PAGE>



directors),  a  Secretary  and  a  Treasurer,  and  such  Assistant  Treasurers,
Assistant  Secretaries,  or other officers as may be elected or appointed by the
board of directors. Any two or more offices may be held by the same person.

                  Section 2.  Election  and Term of Office.  The officers of the
corporation  shall be elected  annually by the board of  directors  at the first
meeting  of  the  board  of  directors   held  after  each  annual   meeting  of
shareholders.  If the  election of officers  shall not be held at such  meeting,
such election shall be held as soon thereafter as conveniently may be. Vacancies
may be filled or new  offices  created and filled at any meeting of the board of
directors.  Each officer shall hold office until his  successor  shall have been
duly elected and  qualified or until his death or until he shall resign or shall
have been removed in the manner hereinafter provided. Election or appointment of
an officer or agent shall not of itself create contract rights.

                  Section 3. Removal. Any officer or agent may be removed by the
board  of  directors  whenever  in  its  judgment  the  best  interests  of  the
corporation will be served thereby,  but such removal shall be without prejudice
to the contract rights, if any, of the person so removed.

                  Section 4.  Vacancies.  A vacancy in any office because of 
death, resignation, removal, disqualification or otherwise, may be filled by the
board of directors for the unexpired portion of the term.

                  Section 5.  Chairman.  The  Chairman  shall  preside  at  all
meetings of the  shareholders  and of the board of directors  and shall see that
orders and resolutions of the board of directors are carried into effect. He may
sign  bonds,  mortgages,  certificates  for shares and all other  contracts  and
documents whether or not under the seal of the corporation except in cases where
the signing and execution  thereof shall be expressly and exclusively  delegated
by law, by the board of directors or by these  By-Laws to some other  officer or
agent of the corporation.  In the absence of the President  (including a vacancy
in such  office)  or in the event of his  inability  or  refusal  to act,  which
inability  shall be determined by the Chairman,  the Chairman  shall perform the
duties of the principal  executive  officer and, when so acting,  shall have all
the powers of the President.

                  Section 6.  President.  The  President  shall be the principal
executive  officer of the  corporation  and shall,  in  general,  supervise  and
control  all of the  business  and  affairs of the  corporation,  subject to the
general  powers of the board of directors.  In the absence of the  Chairman,  he
shall preside at all meetings of the shareholders and of the board of directors.
He may sign bonds,  mortgages,  certificates  for shares and all other contracts
and documents whether or not under seal of the corporation except in cases where
the signing and execution  thereof shall be expressly and exclusively  delegated
by the board of directors or by these  By-Laws to some other officer or agent of
the corporation.  In general, he shall perform all duties incident to the office
of  President  and  such  other  duties  as may be  prescribed  by the  board of
directors  from time to time. He shall have general  powers of  supervision  and
shall  be  the  final  arbiter  of  all  differences  between  officers  of  the
corporation and his decision as to any matter affecting the corporation shall be
final and binding as between the officers of the corporation subject only to the
Chairman and the board of directors.


                                       -9-

<PAGE>



                  Section 7. Vice Presidents. In the absence of the Chairman and
the  President  or in the event of their  inability  or refusal to act, the Vice
President  (or in the  event  there be more  than one Vice  President,  the Vice
Presidents in the order designated or in the absence of any designation, then in
the order of their  original  election  as Vice  Presidents)  shall  perform the
duties of the principal  executive  officer and, when so acting,  shall have all
the  powers  of and be  subject  to all  the  restrictions  upon  the  principal
executive  officer.  Any Vice  President  may  sign,  with the  Secretary  or an
Assistant  Secretary,  certificates  for  shares of the  corporation,  and shall
perform  such other  duties as from time to time may be  assigned  to him by the
President and principal executive officer or by the board of directors.

                  Section 8.  Treasurer.  If required by the board of directors,
the Treasurer shall give a bond for the faithful discharge of his duties in such
sum and with such surety or sureties as the board of directors shall  determine.
He shall  have  charge  and  custody  of and be  responsible  for all  funds and
securities  of the  corporation;  receive and give  receipts  for moneys due and
payable  to  the  corporation;  and  deposit  all  moneys  in  the  name  of the
corporation in such banks,  trust  companies or other  depositaries  as shall be
selected in accordance  with the  provisions of Article V of these  By-Laws.  He
shall,  in general,  perform all duties  incident to the office of treasurer and
such other  duties as from time to time may be assigned to him by the  principal
executive officer or by the board of directors.

                  Section 9.  Secretary. The Secretary shall keep the minutes of
the shareholders'  and of the board of directors'  meetings in one or more books
provided  for that  purpose;  see that all notices are duly given in  accordance
with the  provisions of these By-Laws or as required by law; be custodian of the
corporate  records and of the seal of the  corporation  and see that the seal of
the  corporation  is affixed to all  certificates  for shares prior to the issue
thereof  and  to  all  documents,  the  execution  of  which  on  behalf  of the
corporation  under its seal is duly authorized in accordance with the provisions
of these By-Laws; keep a register of the post office address of each shareholder
which shall be furnished to the  Secretary  by such  shareholder;  sign with the
Chairman,  President  and  principal  executive  officer,  or a Vice  President,
certificates for shares of the  corporation,  the issue of which shall have been
authorized by resolution of the board of directors;  have general  charge of the
stock  transfer  books of the  corporation;  and in general  perform  all duties
incident to the office of  Secretary  and such other duties as from time to time
may be assigned  to him by the  principal  executive  officer or by the board of
directors.

                  Section 10. Assistant  Treasurers and Assistant  Secretaries.
The  Assistant  Treasurers  shall  respectively,  if  required  by the  board of
directors,  give bonds for the  faithful  discharge of their duties in such sums
and with such sureties as the board of directors shall determine.  The Assistant
Secretaries as thereunto  authorized by the board of directors may sign with the
principal  executive officer or a Vice President  certificates for shares of the
corporation,  the issue of which shall have been  authorized  by a resolution of
the board of directors.  The Assistant Treasurers and Assistant Secretaries,  in
general, shall perform such duties as shall be assigned to them by the Treasurer
or the Secretary,  respectively,  or by the principal  executive  officer of the
board of directors.


                                      -10-

<PAGE>



                  Section 11. Salaries.  The salaries of the officers  shall be
fixed  from  time to time by the  board of  directors  and no  officer  shall be
prevented  from  receiving  such  salary by reason of the fact that he is also a
director of the corporation.

                                    ARTICLE V
                                    ---------

                                CONTRACTS, LOANS,
                               CHECKS AND DEPOSITS
                               -------------------

                  Section 1.  Contracts.  The board of directors may 
authorize any officer or agent to enter into any contract or execute and deliver
any instrument in the name of and on behalf of the corporation, and such 
authority may be general or confined to specific instances.

                  Section 2.  Loans.  No loans shall be contracted  on behalf of
the  corporation  and no  evidence of  indebtedness  shall be issued in its name
unless  authorized  by the board of directors,  the Chairman,  the President and
principal  executive  officer,  or any other officer  designated by the board of
directors,  the Chairman or the President and principal executive officer.  Such
authority may be general or confined to specific instances.

                  Section 3.  Checks, Drafts,  Etc. All checks,  drafts or other
orders for the payment of money, notes or other evidences of indebtedness issued
in the name of the  corporation,  shall be signed by such  officer or  officers,
agent or agents of the corporation and in such manner as shall from time to time
be determined by resolution of the board of directors.

                  Section 4.  Deposits.  All funds of the corporation not 
otherwise employed shall be deposited from time to time to the credit of the 
corporation in such banks, trust companies or other depositories as the board of
directors may select.

                                   ARTICLE VI
                                   ----------

                                CERTIFICATES FOR
                            SHARES AND THEIR TRANSFER
                            -------------------------

                  Section 1.  Certificates for Shares. Subject to the provisions
of  Section  490.625  of  the  Iowa  Business   Corporation  Act,   certificates
representing  shares  of  the  corporation  shall  be in  such  form  as  may be
determined by the board of directors.  Such certificates  shall be signed by the
Chairman, the President and principal executive officer or a Vice President, and
the Secretary or an Assistant  Secretary of the  corporation.  The signatures of
such  officers  upon a  certificate  may be  facsimiles  if the  certificate  is
countersigned by a transfer agent, or registered by a registrar,  other than the
corporation  itself,  or an employee of the  corporation.  All  certificates for
shares shall be consecutively numbered or otherwise identified.  The name of the
person to whom the shares  represented  thereby are  issued,  with the number of
shares and date of issue, shall be entered on the books of the corporation.  All
certificates  surrendered to the corporation for transfer shall be cancelled and
no new  certificate  shall be issued  until the  former  certificate  for a like
number of shares shall have been surrendered and cancelled,  except that in case
of a lost, stolen, destroyed or mutilated

                                      -11-

<PAGE>



certificate  a new one may be issued  therefor  upon such terms and indemnity to
the corporation as the board of directors may prescribe.

                  Section 2.  Transfers  of Shares  Transfers  of shares of the
corporation  shall be made only on the books of the corporation by the holder of
record thereof or by his legal representative, who shall furnish proper evidence
of authority to transfer,  or by his attorney  thereunto  authorized by power of
attorney duly executed and filed with the Secretary of the corporation, and only
on surrender for  cancellation  of the  certificate  for such shares.  Except as
otherwise provided by law, the person in whose name shares stand on the books of
the  corporation  shall be deemed the owner  thereof for all purposes as regards
the corporation.

                                   ARTICLE VII
                                   -----------

                               INDEMNIFICATION OF
                       DIRECTORS, OFFICERS, AND EMPLOYEES
                       ----------------------------------

                  The   corporation   shall   indemnify  every  person  made  or
threatened  to be made a party to any pending,  threatened  or completed  civil,
criminal,  administrative  or arbitrative  action,  suit or proceeding,  and any
appeal therein  (including any inquiry or investigation  which could lead to any
such action,  suit or proceeding),  by reason of the fact that such person is or
was a director of the corporation or any of its  consolidated  subsidiaries,  or
served any other corporation,  partnership,  joint venture,  other enterprise or
employee  benefit  plan in any capacity at the request of the board of directors
of  this  corporation,  in the  manner  and to the  extent  provided  by Part E,
Sections  490.850  et  seq.,  of the Iowa  Business  Corporation  Act and  shall
indemnify  every  person  made or  threatened  to be made a  party  to any  such
pending,  threatened or completed  action,  suit or  proceeding,  and any appeal
therein  (including  any inquiry or  investigation  which could lead to any such
action, suit or proceeding), by reason of the fact that such person is or was an
officer of the corporation or any of its  consolidated  subsidiaries,  or having
served any other corporation as aforesaid. The right of indemnification provided
for in this  Article VII shall inure to the benefit of the legal  representative
of any such  person.  The  right  of  indemnity  provided  herein  shall  not be
exclusive and the  corporation  may provide  indemnification  to any person,  by
agreement or otherwise,  on such terms and  conditions as the board of directors
may  approve.  Any  agreement  for  indemnification  of any  director,  officer,
employee or other person may provide indemnification rights which are broader or
otherwise different from those set forth herein.

                                  ARTICLE VIII
                                  ------------

                                   FISCAL YEAR
                                   -----------

                  The fiscal  year of the  corporation  shall begin on the first
day of January in each year and end on the last day of December in each year.


                                      -12-

<PAGE>


                                   ARTICLE IX
                                   ----------

                                    DIVIDENDS
                                    ---------

                  The board of directors may, from time to time, declare and the
corporation may pay dividends on its  outstanding  shares in the manner and upon
the terms and conditions provided by the Iowa Business Corporation Act.

                                    ARTICLE X
                                    ---------

                                      SEAL
                                      ----

                  The board of directors may provide a corporate seal.

                                   ARTICLE XI
                                   ----------

                                WAIVER OF NOTICE
                                ----------------

                  Whenever any notice is required to be given to any shareholder
or  director  of the  corporation  under  the  provisions  of the Iowa  Business
Corporation  Act or under the  provisions  of the Articles of  Incorporation  or
By-Laws of the corporation,  a waiver thereof in writing signed by the person or
persons  entitled  to such  notice,  whether  before  or after  the time  stated
therein, shall be equivalent to the giving of such notice.

                                   ARTICLE XII
                                   -----------

                                   AMENDMENTS
                                   ----------

                  Section 1.  Amendment  by the Board of  Directors.  Except as
otherwise  provided  in the Iowa  Business  Corporation  Act,  the  Articles  of
Incorporation or any By-Laws adopted by the  shareholders,  these By-Laws may be
altered,  amended or  repealed  and new By-Laws may be adopted at any meeting of
the board of directors of the  corporation  by a majority  vote of the directors
present at the meeting or by the unanimous written consent of the directors.

                  Section 2. Amendment by the Shareholders. Not in limitation of
Section 1 of this Article XII, except as otherwise provided in the Iowa Business
Corporation Act or the Articles of Incorporation,  these By-Laws may be altered,
amended or repealed and new By-Laws may be adopted by the shareholders.

                                    * * * * *














                                      -13-

<PAGE>




                                                                  Exhibit 11
                        Telephone and Data Systems, Inc.
                    Computation of Earnings Per Common Share
                    (in thousands, except per share amounts)

Three Months Ended June 30,                               1997           1996
- --------------------------------------------------------------------------------

Primary Earnings
    Net Income                                         $   6,821    $  59,692
    Dividends on Preferred Shares                           (470)        (242)
                                                       ---------    ---------
    Net Income Available to Common                     $   6,351    $  59,450
                                                       =========    =========

Primary Shares
    Weighted average number of Common and Series A
        Common Shares Outstanding                         60,051       60,610
    Additional shares assuming issuance of:
        Options and Stock Appreciation Rights                100          177
        Convertible Preferred Shares                          --          441
        Common Shares Issuable                                10           31
                                                       ---------    ---------
    Primary Shares                                        60,161       61,259
                                                       =========    =========
Primary Earnings per Common Share
    Net Income                                         $     .11    $     .97
                                                       =========    =========
Fully Diluted Earnings*
    Net Income                                         $   6,821    $  59,692
    Dividends on Preferred Shares                           (470)         (45)
                                                       ---------    ---------
    Net Income Available to Common                     $   6,351    $  59,647
                                                       =========    =========
Fully Diluted Shares
    Weighted average number of Common and Series A
        Common Shares Outstanding                         60,051       60,610
    Additional shares assuming issuance of:
        Options and Stock Appreciation Rights                101          178
        Convertible Preferred Shares                          --          975
        Common Shares Issuable                                10           31
                                                       ---------    ---------
    Fully Diluted Shares                                  60,162       61,794
                                                       =========    =========
Fully Diluted Earnings per Common Share
    Net Income                                         $     .11    $     .97
                                                       =========    =========


*   This calculation is submitted in accordance with Securities Act of 1934 
    Release No. 9083 although not required by footnote 2 to paragraph 14 of APB 
    Opinion No. 15 because it results in dilution of less than 3%.



<PAGE>


                                                                  Exhibit 11
                        Telephone and Data Systems, Inc.
                    Computation of Earnings Per Common Share
                    (in thousands, except per share amounts)

Six Months Ended June 30,                                 1997           1996
- --------------------------------------------------------------------------------

Primary Earnings
    Net Income                                         $  16,438    $  93,381
    Dividends on Preferred Shares                           (951)        (492)
                                                       ---------    ---------
    Net Income Available to Common                     $  15,487    $  92,889
                                                       =========    =========

Primary Shares
    Weighted average number of Common and Series A
        Common Shares Outstanding                         60,617       59,822
    Additional shares assuming issuance of:
        Options and Stock Appreciation Rights                121          175
        Convertible Preferred Shares                          --          442
        Common Shares Issuable                                19           26
                                                       ---------    ---------
    Primary Shares                                        60,757       60,465
                                                       =========    =========

Primary Earnings per Common Share
    Net Income                                         $     .25    $    1.54
                                                       =========    =========
Fully Diluted Earnings*
    Net Income                                         $  16,438    $  93,381
    Dividends on Preferred Shares                           (951)        (209)
                                                       ---------    ---------
    Net Income Available to Common                     $  15,487    $  93,172
                                                       =========    =========
Fully Diluted Shares
    Weighted average number of Common and Series A
        Common Shares Outstanding                         60,617       59,822
    Additional shares assuming issuance of:
        Options and Stock Appreciation Rights                128          178
        Convertible Preferred Shares                          --          918
        Common Shares Issuable                                19           26
                                                       ---------    ---------
    Fully Diluted Shares                                  60,764       60,944
                                                       =========    =========
Fully Diluted Earnings per Common Share
    Net Income                                         $     .25    $    1.53
                                                       =========    =========


*   This calculation is submitted in accordance with Securities Act of 1934 
    Release No. 9083 although not required by footnote 2 to paragraph 14 of APB 
    Opinion No. 15 because it results in dilution of less than 3%.


<PAGE>




                                                                  Exhibit 12

                          TELEPHONE AND DATA SYSTEMS, INC.
                        RATIOS OF EARNINGS TO FIXED CHARGES
                         For the Six Months June 30, 1997
                             (Dollars In Thousands)




EARNINGS:
  Income from Continuing Operations before
    income taxes                                              $     40,363
     Add (Deduct):
         Minority Share of Losses                                  (13,599)
         Earnings on Equity Method                                 (34,663)
         Distributions from Minority Subsidiaries                   24,028
         Amortization of Non-Telephone Capitalized
           Interest                                                      1
         Minority interest in majority-owned subsidiaries
           that have fixed charges                                  10,030
                                                              ------------
                                                                    26,160

     Add fixed charges:
         Consolidated interest expense                              33,339
         Interest Portion (1/3) of Consolidated Rent Expense         4,450
         Amortization of debt expense and discount on
           indebtedness                                                355
                                                              ------------
                                                              $     64,304
                                                              ============

  FIXED CHARGES:
  Consolidated interest expense                               $     33,339
  Capitalized interest                                              10,705
  Interest Portion (1/3) of Consolidated Rent Expense                4,450
  Amortization of debt expense and discount on indebtedness            355
                                                              ------------
                                                              $     48,849
                                                              ============

RATIO OF EARNINGS TO FIXED CHARGES                                    1.32
                                                              ============

  Tax-Effected Redeemable Preferred Dividends                 $        138
     Fixed Charges                                                  48,849
                                                              ------------
         Fixed Charges and Redeemable Preferred Dividends     $     48,987
                                                              ============
RATIO OF EARNINGS TO FIXED CHARGES
  AND REDEEMABLE PREFERRED DIVIDENDS                                  1.31
                                                              ============

  Tax-Effected Preferred Dividends                            $      2,184
  Fixed Charges                                                     48,849
                                                              ------------
         Fixed Charges and Preferred Dividends                $     51,033
                                                              ============

RATIO OF EARNINGS TO FIXED CHARGES
  AND PREFERRED DIVIDENDS                                             1.26
                                                              ============



<PAGE>




<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED FINANCIAL STATEMENTS OF TELEPHONE AND DATA SYSTEMS, INC. AS OF JUNE
30, 1997, AND FOR THE SIX MONTHS THEN ENDED, AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                     $    35,566
<SECURITIES>                                    42,785
<RECEIVABLES>                                  162,113
<ALLOWANCES>                                     5,911
<INVENTORY>                                     39,578
<CURRENT-ASSETS>                               341,975
<PP&E>                                       3,016,005
<DEPRECIATION>                                 927,909
<TOTAL-ASSETS>                               4,506,128
<CURRENT-LIABILITIES>                          654,268
<BONDS>                                        983,364
                              279
                                     28,640
<COMMON>                                        61,289
<OTHER-SE>                                   1,903,457
<TOTAL-LIABILITY-AND-EQUITY>                 4,506,128
<SALES>                                              0
<TOTAL-REVENUES>                               678,174
<CGS>                                                0
<TOTAL-COSTS>                                  628,442
<OTHER-EXPENSES>                              (24,325)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              33,694
<INCOME-PRETAX>                                 40,363
<INCOME-TAX>                                    23,925
<INCOME-CONTINUING>                             16,438
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    16,438
<EPS-PRIMARY>                                     0.25
<EPS-DILUTED>                              $      0.25
        

</TABLE>

                                                                  Exhibit 99




Contact:     Kenneth R. Meyers, Senior Vice President - Finance
             United States Cellular Corporation
             (773) 399-8900  Chicago

FOR RELEASE: IMMEDIATE

                 UNITED STATES CELLULAR FILES SHELF REGISTRATION
                       FOR $400 MILLION OF DEBT SECURITIES

July 31, 1997,  Chicago,  Illinois - United States Cellular  Corporation  [AMEX:
USM] announced today that it has filed a shelf  registration  statement with the
Securities  and  Exchange  Commission  ("SEC")  covering  $400  million  of debt
securities.  USM is  registering  the debt  securities  to enhance its financial
flexibility  and to  position  itself  to be able to  capitalize  on  attractive
financing  opportunities as they may become  available in the  marketplace.  Any
specific offering under the shelf  registration  statement may be made in one or
more series and in amounts,  at prices and on terms to be determined at the time
of any such sale.

A registration  statement  relating to these  securities has been filed with the
SEC but has not yet become  effective.  These securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  press  release  shall not  constitute  an offer to sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any State in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.

Based in Chicago,  USM manages and invests in cellular  systems  throughout  the
United States. As of June 30, 1997, USM managed  operational systems serving 141
markets.

USM Internet Home Page:
http://www.uscc.com




<PAGE>





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission