HECO Exhibit 12(b) ------------------ Hawaiian Electric Company, Inc. and subsidiaries COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (unaudited) Three months ended March 31, -------------------- (dollars in thousands) 1995 1994 - ------------------------------------------------------------------------------------------ Fixed charges Total interest charges............................................. $10,446 $ 9,063 Interest component of rentals...................................... 175 212 Pretax preferred stock dividend requirements of subsidiaries....... 1,125 1,169 ------- ------- Total fixed charges................................................ $11,746 $10,444 ======= ======= Earnings Income before preferred stock dividends of HECO.................... $16,839 $10,360 Income taxes (see note below)...................................... 10,970 7,008 Fixed charges, as shown............................................ 11,746 10,444 AFUDC for borrowed funds........................................... (1,167) (871) ------- ------- Earnings available for fixed charges............................... $38,388 $26,941 ======= ======= Ratio of earnings to fixed charges................................. 3.27 2.58 ======= ======= Note: Income taxes is comprised of the following Expense relating to operating income for regulatory purposes..... $11,174 $ 7,054 Benefit relating to nonoperating loss............................ (204) (46) ------- ------- $10,970 $ 7,008 ======= =======