HEI Exhibit 12(a) ----------------- Hawaiian Electric Industries, Inc. and subsidiaries COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (unaudited) Nine months ended September 30, ----------------------------------------------- (dollars in thousands) 1994 (1) 1994 (2) 1993 (1) 1993 (2) - ------------------------------------------------------------------------------------------------ Fixed charges Total interest charges The Company (3)............................ $ 58,970 $115,432 $ 49,573 $108,989 Proportionate share of fifty-percent- owned persons............................ 302 302 454 454 Interest component of rentals................. 2,824 2,824 2,954 2,954 Pretax preferred stock dividend requirements of subsidiaries............................. 9,095 9,095 8,149 8,149 -------- --------- -------- -------- Total fixed charges........................... $ 71,191 $127,653 $ 61,130 $120,546 ======== ========= ======== ======== Earnings Pretax income from continuing operations...... $ 91,710 $ 91,710 $ 77,210 $ 77,210 Fixed charges, as shown....................... 71,191 127,653 61,130 120,546 Interest capitalized The Company................................ (3,488) (3,488) (2,993) (2,993) Proportionate share of fifty-percent- owned persons............................ (302) (302) (298) (298) -------- --------- -------- -------- Earnings available for fixed charges......... $159,111 $215,573 $135,049 $194,465 ======== ========= ======== ======== Ratio of earnings to fixed charges........... 2.23 1.69 2.21 1.61 ======== ========= ======== ======== (1) Excluding interest on ASB deposits. (2) Including interest on ASB deposits. (3) Total interest charges exclude interest on nonrecourse debt issued in connection with leveraged leases which is not included in interest expense in HEI's consolidated statement of income.