HEI Exhibit 12(a) ----------------- Hawaiian Electric Industries, Inc. and subsidiaries COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (unaudited) Three months ended Three months ended March 31, March 31, ---------------------- ---------------------- (dollars in thousands) 1995 (1) 1995 (2) 1994 (1) 1994 (2) - ---------------------------------------------------------------------------------------------------------------------------------- Fixed charges Total interest charges The Company (3).......................................................... $ 27,776 $ 48,215 $ 18,025 $ 36,327 Proportionate share of fifty-percent-owned persons....................... 191 191 81 81 Interest component of rentals............................................... 992 992 888 888 Pretax preferred stock dividend requirements of subsidiaries................ 2,908 2,908 3,066 3,066 -------- -------- -------- -------- Total fixed charges......................................................... $ 31,867 $ 52,306 $ 22,060 $ 40,362 ======== ======== ======== ======== Earnings Pretax income............................................................... $ 31,160 $ 31,160 $ 21,344 $ 21,344 Fixed charges, as shown..................................................... 31,867 52,306 22,060 40,362 Interest capitalized The Company.............................................................. (1,455) (1,455) (970) (970) Proportionate share of fifty-percent-owned persons....................... (191) (191) (81) (81) -------- -------- -------- -------- Earnings available for fixed charges........................................ $ 61,381 $ 81,820 $ 42,353 $ 60,655 ======== ======== ======== ======== Ratio of earnings to fixed charges.......................................... 1.93 1.56 1.92 1.50 ======== ======== ======== ======== (1) Excluding interest on ASB deposits. (2) Including interest on ASB deposits. (3) Total interest charges exclude interest on nonrecourse debt from leveraged leases which is not included in interest expense in HEI's consolidated statement of income.