EX-12 4 a12-1072_1ex12.htm HEI EX-12

HEI Exhibit 12 (page 1 of 2)

 

Hawaiian Electric Industries, Inc.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

 

 

 

2011

 

2010

 

2009

 

Years ended December 31

 

(1)

 

(2)

 

(1)

 

(2)

 

(1)

 

(2)

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest charges (3)

 

$87,592

 

$  96,575

 

$87,191

 

$101,887

 

$85,827

 

$119,873

 

Interest component of rentals

 

4,757

 

4,757

 

4,282

 

4,282

 

5,339

 

5,339

 

Pretax preferred stock dividend requirements of subsidiaries

 

2,914

 

2,914

 

3,001

 

3,001

 

2,868

 

2,868

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total fixed charges

 

$95,263

 

$104,246

 

$94,474

 

$109,170

 

$94,034

 

$128,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

Pretax income from continuing operations

 

$214,162

 

$214,162

 

$181,357

 

$181,357

 

$126,934

 

$126,934

 

Fixed charges, as shown

 

95,263

 

104,246

 

94,474

 

109,170

 

94,034

 

128,080

 

Interest capitalized

 

(2,498

)

(2,498

)

(2,558

)

(2,558

)

(5,268

)

(5,268

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings available for fixed charges

 

$306,927

 

$315,910

 

$273,273

 

$287,969

 

$215,700

 

$249,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

3.22

 

3.03

 

2.89

 

2.64

 

2.29

 

1.95

 

 

(1)                             Excluding interest on ASB deposits.

 

(2)                             Including interest on ASB deposits.

 

(3)                             Interest on nonrecourse debt from leveraged leases is not included in total interest charges nor in interest expense in HEI’s consolidated statements of income.

 


 

HEI Exhibit 12 (page 2 of 2)

 

Hawaiian Electric Industries, Inc.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

Continued

 

 

 

2008

 

2007

 

Years ended December 31

 

(1)

 

(2)

 

(1)

 

(2)

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges

 

 

 

 

 

 

 

 

 

Total interest charges (3) 

 

$120,083

 

$181,566

 

$156,575

 

$238,454

 

Interest component of rentals

 

5,354

 

5,354

 

5,367

 

5,367

 

Pretax preferred stock dividend requirements of subsidiaries

 

2,894

 

2,894

 

2,899

 

2,899

 

 

 

 

 

 

 

 

 

 

 

Total fixed charges

 

$128,331

 

$189,814

 

$164,841

 

$246,720

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

 

 

 

 

 

 

 

 

Pretax income from continuing operations

 

$139,256

 

$139,256

 

$131,057

 

$131,057

 

Fixed charges, as shown

 

128,331

 

189,814

 

164,841

 

246,720

 

Interest capitalized

 

(3,741

)

(3,741

)

(2,552

)

(2,552

)

 

 

 

 

 

 

 

 

 

 

Earnings available for fixed charges

 

$263,846

 

$325,329

 

$293,346

 

$375,225

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

2.06

 

1.71

 

1.78

 

1.52

 

 

(1)                             Excluding interest on ASB deposits.

 

(2)                             Including interest on ASB deposits.

 

(3)                             Interest on nonrecourse debt from leveraged leases is not included in total interest charges nor in interest expense in HEI’s consolidated statements of income.