HECO Exhibit 12(b) ------------------ Hawaiian Electric Company, Inc. and subsidiaries COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (unaudited) Six months ended June 30, ----------------- (dollars in thousands) 1995 1994 - ------------------------------------------------------------- FIXED CHARGES Total interest charges................... $21,351 $18,170 Interest component of rentals............ 330 425 Pretax preferred stock dividend requirements of subsidiaries............ 2,252 2,336 ------- ------- TOTAL FIXED CHARGES...................... $23,933 $20,931 ======= ======= EARNINGS Income before preferred stock dividends of HECO................................. $35,413 $26,630 Income taxes (see note below)............ 23,054 17,773 Fixed charges, as shown.................. 23,933 20,931 AFUDC for borrowed funds................. (2,505) (1,816) ------- ------- EARNINGS AVAILABLE FOR FIXED CHARGES..... $79,895 $63,518 ======= ======= RATIO OF EARNINGS TO FIXED CHARGES....... 3.34 3.03 ======= ======= Note: Income taxes are comprised of the following: Expense relating to operating income for regulated purposes.......... $23,270 $17,830 Benefit relating to nonoperating loss................................... (216) (57) ------- ------- $23,054 $17,773 ======= =======