HECO Exhibit 12(b) ------------------ Hawaiian Electric Company, Inc. and subsidiaries COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (unaudited) Nine months ended September 30, ---------------------- (dollars in thousands) 1994 1993 - ------------------------------------------------------------------------------------------- Fixed charges Total interest charges........................................... $ 27,770 $25,276 Interest component of rentals.................................... 622 761 Pretax preferred stock dividend requirements of subsidiaries..... 3,491 2,468 -------- ------- Total fixed charges.............................................. $ 31,883 $28,505 ======== ======= Earnings Income before preferred stock dividends of HECO.................. $ 47,041 $41,803 Income taxes (see note below).................................... 31,155 25,234 Fixed charges, as shown.......................................... 31,883 28,505 AFUDC for borrowed funds......................................... (2,886) (2,984) -------- ------- Earnings available for fixed charges............................. $107,193 $92,558 ======== ======= Ratio of earnings to fixed charges............................... 3.36 3.25 ======== ======= Note: Income taxes is comprised of the following: Expense relating to operating income from regulated activities. $ 31,216 $25,283 Benefit relating to loss from nonregulated activities.......... (61) (49) -------- ------- $ 31,155 $25,234 ======== =======