HEI Exhibit 12.1 (page 1 of 2)
Hawaiian Electric Industries, Inc. and Subsidiaries
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(unaudited)
|
| | | | | | | | | | | | | | | | |
| Six months ended June 30 | | 2015 (1) | | 2015 (2) | | 2014 (1) | | 2014 (2) |
| (dollars in thousands) | | | | | | | | |
| Fixed charges | | |
| | |
| | |
| | |
|
| Total interest charges | | $ | 41,389 |
| | $ | 43,915 |
| | $ | 43,183 |
| | $ | 45,645 |
|
| Interest component of rentals | | 3,059 |
| | 3,059 |
| | 3,236 |
| | 3,236 |
|
| Pretax preferred stock dividend requirements of subsidiaries | | 1,516 |
| | 1,516 |
| | 1,473 |
| | 1,473 |
|
| Total fixed charges | | $ | 45,964 |
| | $ | 48,490 |
| | $ | 47,892 |
| | $ | 50,354 |
|
| Earnings | | |
| | |
| | |
| | |
|
| Pretax income from continuing operations | | $ | 107,774 |
| | $ | 107,774 |
| | $ | 136,106 |
| | $ | 136,106 |
|
| Fixed charges, as shown | | 45,964 |
| | 48,490 |
| | 47,892 |
| | 50,354 |
|
| Interest capitalized | | (1,611 | ) | | (1,611 | ) | | (2,017 | ) | | (2,017 | ) |
| Earnings available for fixed charges | | $ | 152,127 |
| | $ | 154,653 |
| | $ | 181,981 |
| | $ | 184,443 |
|
| Ratio of earnings to fixed charges | | 3.31 |
| | 3.19 |
| | 3.80 |
| | 3.66 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| Years ended December 31 | | 2014 (1) | | 2014 (2) | | 2013 (1) | | 2013 (2) | | 2012 (1) | | 2012 (2) |
| (dollars in thousands) | | | | | | | | | | | | |
| Fixed charges | | |
| | |
| | |
| | |
| | |
| | |
|
| Total interest charges | | $ | 83,458 |
| | $ | 88,535 |
| | $ | 85,315 |
| | $ | 90,407 |
| | $ | 83,020 |
| | $ | 89,443 |
|
| Interest component of rentals | | 6,366 |
| | 6,366 |
| | 6,345 |
| | 6,345 |
| | 6,493 |
| | 6,493 |
|
| Pretax preferred stock dividend requirements of subsidiaries | | 2,952 |
| | 2,952 |
| | 2,886 |
| | 2,886 |
| | 2,943 |
| | 2,943 |
|
| Total fixed charges | | $ | 92,776 |
| | $ | 97,853 |
| | $ | 94,546 |
| | $ | 99,638 |
| | $ | 92,456 |
| | $ | 98,879 |
|
| Earnings | | |
| | |
| | |
| | |
| | |
| | |
|
| Pretax income from continuing operations | | $ | 263,708 |
| | $ | 263,708 |
| | $ | 247,946 |
| | $ | 247,946 |
| | $ | 217,064 |
| | $ | 217,064 |
|
| Fixed charges, as shown | | 92,776 |
| | 97,853 |
| | 94,546 |
| | 99,638 |
| | 92,456 |
| | 98,879 |
|
| Interest capitalized | | (3,954 | ) | | (3,954 | ) | | (7,097 | ) | | (7,097 | ) | | (4,355 | ) | | (4,355 | ) |
| Earnings available for fixed charges | | $ | 352,530 |
| | $ | 357,607 |
| | $ | 335,395 |
| | $ | 340,487 |
| | $ | 305,165 |
| | $ | 311,588 |
|
| Ratio of earnings to fixed charges | | 3.80 |
| | 3.65 |
| | 3.55 |
| | 3.42 |
| | 3.30 |
| | 3.15 |
|
See notes on page 2 of 2.
HEI Exhibit 12.1 (page 2 of 2)
Hawaiian Electric Industries, Inc. and Subsidiaries
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(unaudited)
(continued)
|
| | | | | | | | | | | | | | | | |
| Years ended December 31 | | 2011 (1) | | 2011 (2) | | 2010 (1) | | 2010 (2) |
| (dollars in thousands) | | | | | | | | |
| Fixed charges | | |
| | |
| | |
| | |
|
| Total interest charges (3) | | $ | 87,592 |
| | $ | 96,575 |
| | $ | 87,191 |
| | $ | 101,887 |
|
| Interest component of rentals | | 4,757 |
| | 4,757 |
| | 4,282 |
| | 4,282 |
|
| Pretax preferred stock dividend requirements of subsidiaries | | 2,944 |
| | 2,944 |
| | 3,016 |
| | 3,016 |
|
| Total fixed charges | | $ | 95,293 |
| | $ | 104,276 |
| | $ | 94,489 |
| | $ | 109,185 |
|
| Earnings | | |
| | |
| | |
| | |
|
| Pretax income from continuing operations | | $ | 215,686 |
| | $ | 215,686 |
| | $ | 182,207 |
| | $ | 182,207 |
|
| Fixed charges, as shown | | 95,293 |
| | 104,276 |
| | 94,489 |
| | 109,185 |
|
| Interest capitalized | | (2,498 | ) | | (2,498 | ) | | (2,558 | ) | | (2,558 | ) |
| Earnings available for fixed charges | | $ | 308,481 |
| | $ | 317,464 |
| | $ | 274,138 |
| | $ | 288,834 |
|
| Ratio of earnings to fixed charges | | 3.24 |
| | 3.04 |
| | 2.90 |
| | 2.65 |
|
| |
| (1) | Excluding interest on ASB deposits. |
| |
| (2) | Including interest on ASB deposits. |
Prior period ratios reflect the retrospective application of Accounting Standards Update (ASU) No. 2014-01, “Investments-Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Qualified Affordable Housing Projects,” which was adopted as of January 1, 2015 and did not have a material impact on the Company’s financial condition or results of operations. See “Investments in qualified affordable housing projects” in Note 11 of the Consolidated Financial Statements.
For purposes of calculating the ratio of earnings to fixed charges, “earnings” represent the sum of (i) pretax income from continuing operations (before adjustment for undistributed income or loss from equity investees) and (ii) fixed charges (as hereinafter defined, but excluding capitalized interest). “Fixed charges” are calculated both excluding and including interest on ASB’s deposits during the applicable periods and represent the sum of (i) interest, whether capitalized or expensed, (ii) amortization of debt expense and discount or premium related to any indebtedness, whether capitalized or expensed, (iii) the estimate of the interest within rental expense, and (iv) the non-intercompany preferred stock dividend requirements of HEI’s subsidiaries, increased to an amount representing the pretax earnings required to cover such dividend requirements.
