| FIRST HAWAIIAN, INC. (FHB) |
| Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 |
| Balance Sheet Date | | 2025-Dec-31 | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | 2018-Mar-31 | 2017-Dec-31 | 2017-Sep-30 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-31 | 2016-Sep-30 | 2016-Jun-30 | | | | | | | | | |
| Fiscal Period | | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | | | | | | | | | |
| Total Revenue | | 225,853,000$ | 226,391,000$ | 217,541,000$ | 211,003,000$ | 188,129,000$ | 209,995,000$ | 204,619,000$ | 205,798,000$ | 210,140,000$ | 203,245,000$ | 207,287,000$ | 216,270,000$ | 219,945,000$ | 208,593,000$ | 189,284,000$ | 175,252,000$ | 178,900,000$ | 182,697,000$ | 180,852,000$ | 173,026,000$ | 188,825,000$ | 182,900,000$ | 173,478,000$ | 187,911,000$ | 186,327,000$ | 193,061,000$ | 194,386,000$ | 192,161,000$ | 177,076,000$ | 188,663,000$ | 191,200,000$ | 188,372,000$ | 189,210,000$ | 182,983,000$ | 181,812,000$ | 180,404,000$ | 188,707,000$ | 171,373,000$ | 166,798,000$ | 190,831,000$ | 171,118,000$ | 170,052,000$ | 171,057,000$ | | | | | |
| QoQ% | | (.24%) | 4.07% | 3.10% | 12.16% | (10.41%) | 2.63% | (.57%) | (2.07%) | 3.39% | (1.95%) | (4.15%) | (1.67%) | 5.44% | 10.20% | 8.01% | (2.04%) | (2.08%) | 1.02% | 4.52% | (8.37%) | 3.24% | 5.43% | (7.68%) | .85% | (3.49%) | (.68%) | 1.16% | 8.52% | (6.14%) | (1.33%) | 1.50% | (.44%) | 3.40% | .64% | .78% | (4.40%) | 10.12% | 2.74% | (12.59%) | 11.52% | .63% | (.59%) | | | | | | |
| YoY% | | 20.05% | 7.81% | 6.32% | 2.53% | (10.47%) | 3.32% | (1.29%) | (4.84%) | (4.46%) | (2.56%) | 9.51% | 23.41% | 22.94% | 14.17% | 4.66% | 1.29% | (5.26%) | (.11%) | 4.25% | (7.92%) | 1.34% | (5.26%) | (10.76%) | (2.21%) | 5.22% | 2.33% | 1.67% | 2.01% | (6.41%) | 3.10% | 5.16% | 4.42% | .27% | 6.78% | 9.00% | (5.46%) | 10.28% | .78% | (2.49%) | | | | | | | | | |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 2,956,000$ | 3,183,000$ | 1,000,000$ | (5,747,000$) | 0$ | (4,000,000$) | (35,000,000$) | 0$ | 20,000,000$ | 5,072,000$ | 55,446,000$ | 41,200,000$ | 4,250,000$ | 0$ | 3,870,000$ | 5,680,000$ | 5,750,000$ | 4,460,000$ | 6,020,000$ | 5,950,000$ | 5,100,000$ | 4,500,000$ | 4,400,000$ | 4,500,000$ | 3,900,000$ | 2,100,000$ | 1,900,000$ | 700,000$ | 2,500,000$ | 2,550,000$ | 2,250,000$ | | | | | |
| Gross Profit | | 225,853,000$ | 226,391,000$ | 217,541,000$ | 211,003,000$ | 188,129,000$ | 209,995,000$ | 204,619,000$ | 205,798,000$ | 210,140,000$ | 203,245,000$ | 207,287,000$ | 216,270,000$ | 216,989,000$ | 205,410,000$ | 188,284,000$ | 180,999,000$ | 178,900,000$ | 186,697,000$ | 215,852,000$ | 173,026,000$ | 168,825,000$ | 177,828,000$ | 118,032,000$ | 146,711,000$ | 182,077,000$ | 193,061,000$ | 190,516,000$ | 186,481,000$ | 171,326,000$ | 184,203,000$ | 185,180,000$ | 182,422,000$ | 184,110,000$ | 178,483,000$ | 177,412,000$ | 175,904,000$ | 184,807,000$ | 169,273,000$ | 164,898,000$ | 190,131,000$ | 168,618,000$ | 167,502,000$ | 168,807,000$ | | | | | |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 98.66% | 98.47% | 99.47% | 103.28% | 100.00% | 102.19% | 119.35% | 100.00% | 89.41% | 97.23% | 68.04% | 78.08% | 97.72% | 100.00% | 98.01% | 97.04% | 96.75% | 97.64% | 96.85% | 96.84% | 97.31% | 97.54% | 97.58% | 97.51% | 97.93% | 98.78% | 98.86% | 99.63% | 98.54% | 98.50% | 98.69% | | | | | |
| Operating Expenses | | 125,102,000$ | 125,744,000$ | 124,939,000$ | 123,560,000$ | 124,143,000$ | 126,147,000$ | 122,086,000$ | 128,813,000$ | 142,307,000$ | 119,383,000$ | 120,881,000$ | 118,567,000$ | 113,922,000$ | 113,332,000$ | 109,175,000$ | 104,042,000$ | 108,749,000$ | 101,036,000$ | 99,388,000$ | 96,306,000$ | 88,127,000$ | 91,629,000$ | 91,450,000$ | 96,466,000$ | 91,058,000$ | 93,466,000$ | 93,290,000$ | 92,623,000$ | 89,354,000$ | 93,147,000$ | 91,865,000$ | 90,587,000$ | 89,850,000$ | 84,784,000$ | 86,929,000$ | 85,991,000$ | 90,939,000$ | 82,804,000$ | 78,473,000$ | 85,064,000$ | 88,002,000$ | 79,377,000$ | 81,215,000$ | | | | | |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 66,537,000$ | 73,244,000$ | 73,156,000$ | 74,624,000$ | 81,409,000$ | 93,289,000$ | 92,083,000$ | 90,525,000$ | 89,237,000$ | 82,651,000$ | 69,266,000$ | 46,298,000$ | 28,671,000$ | 13,654,000$ | 4,597,000$ | 2,749,000$ | 3,982,000$ | 4,611,000$ | 4,741,000$ | 5,418,000$ | 6,454,000$ | 7,925,000$ | 12,797,000$ | 19,849,000$ | 22,513,000$ | 27,100,000$ | 28,205,000$ | 27,472,000$ | 24,059,000$ | 22,794,000$ | 17,616,000$ | 15,264,000$ | 13,672,000$ | 11,951,000$ | 8,765,000$ | 7,576,000$ | 7,063,000$ | 6,651,000$ | 6,634,000$ | 6,500,000$ | 5,885,000$ | 5,554,000$ | 5,486,000$ | | | | | |
| Income Before Tax | | 93,051,000$ | 96,147,000$ | 88,102,000$ | 76,943,000$ | 64,736,000$ | 76,448,000$ | 80,733,000$ | 70,685,000$ | 62,503,000$ | 76,362,000$ | 81,406,000$ | 88,903,000$ | 103,067,000$ | 92,078,000$ | 79,109,000$ | 76,957,000$ | 70,151,000$ | 85,661,000$ | 116,464,000$ | 76,720,000$ | 80,698,000$ | 86,199,000$ | 26,582,000$ | 50,245,000$ | 91,019,000$ | 99,595,000$ | 97,226,000$ | 93,858,000$ | 81,972,000$ | 91,056,000$ | 93,315,000$ | 91,835,000$ | 94,260,000$ | 93,699,000$ | 90,483,000$ | 89,913,000$ | 93,868,000$ | 86,469,000$ | 86,425,000$ | 105,067,000$ | 80,616,000$ | 88,125,000$ | 87,592,000$ | | | | | |
| Tax Expenses | | 23,120,000$ | 22,307,000$ | 14,855,000$ | 17,695,000$ | 12,240,000$ | 14,956,000$ | 18,812,000$ | 16,465,000$ | 15,001,000$ | 18,141,000$ | 18,964,000$ | 22,085,000$ | 23,479,000$ | 23,060,000$ | 19,749,000$ | 19,238,000$ | 13,129,000$ | 21,382,000$ | 29,723,000$ | 19,027,000$ | 18,959,000$ | 21,098,000$ | 6,533,000$ | 11,380,000$ | 23,183,000$ | 25,396,000$ | 24,793,000$ | 23,934,000$ | 21,977,000$ | 23,668,000$ | 24,262,000$ | 23,877,000$ | 82,576,000$ | 35,336,000$ | 33,588,000$ | 33,173,000$ | 37,316,000$ | 33,234,000$ | 31,565,000$ | 39,536,000$ | 30,405,000$ | 33,236,000$ | 33,034,000$ | | | | | |
| Net Income | | 69,931,000$ | 73,840,000$ | 73,247,000$ | 59,248,000$ | 52,496,000$ | 61,492,000$ | 61,921,000$ | 54,220,000$ | 47,502,000$ | 58,221,000$ | 62,442,000$ | 66,818,000$ | 79,588,000$ | 69,018,000$ | 59,360,000$ | 57,719,000$ | 57,022,000$ | 64,279,000$ | 86,741,000$ | 57,693,000$ | 61,739,000$ | 65,101,000$ | 20,049,000$ | 38,865,000$ | 67,836,000$ | 74,199,000$ | 72,433,000$ | 69,924,000$ | 59,995,000$ | 67,388,000$ | 69,053,000$ | 67,958,000$ | 11,684,000$ | 58,363,000$ | 56,895,000$ | 56,740,000$ | 56,552,000$ | 53,235,000$ | 54,860,000$ | 65,531,000$ | 50,211,000$ | 54,889,000$ | 54,558,000$ | | | | | |
| Profit Margin | | 30.96% | 32.62% | 33.67% | 28.08% | 27.90% | 29.28% | 30.26% | 26.35% | 22.61% | 28.65% | 30.12% | 30.90% | 36.19% | 33.09% | 31.36% | 32.94% | 31.87% | 35.18% | 47.96% | 33.34% | 32.70% | 35.59% | 11.56% | 20.68% | 36.41% | 38.43% | 37.26% | 36.39% | 33.88% | 35.72% | 36.12% | 36.08% | 6.18% | 31.90% | 31.29% | 31.45% | 29.97% | 31.06% | 32.89% | 34.34% | 29.34% | 32.28% | 31.90% | | | | | |
| TTM | | 31.37% | 30.70% | 29.82% | 28.90% | 28.46% | 27.11% | 26.93% | 26.91% | 28.08% | 31.54% | 32.61% | 32.94% | 33.50% | 32.33% | 32.83% | 37.03% | 37.14% | 37.28% | 37.39% | 28.48% | 25.34% | 26.26% | 27.13% | 33.26% | 37.13% | 36.55% | 35.86% | 35.56% | 35.47% | 28.53% | 27.54% | 26.25% | 25.01% | 31.14% | 30.93% | 31.30% | 32.07% | 31.97% | 32.27% | 32.03% | | | | | | | | |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 69,931,000$ | 73,840,000$ | 73,247,000$ | 59,248,000$ | 52,496,000$ | 61,492,000$ | 61,921,000$ | 54,220,000$ | 47,502,000$ | 58,221,000$ | 62,442,000$ | 66,818,000$ | 79,588,000$ | 69,018,000$ | 59,360,000$ | 57,719,000$ | 57,022,000$ | 64,279,000$ | 86,741,000$ | 57,693,000$ | 61,739,000$ | 65,101,000$ | 20,049,000$ | 38,865,000$ | 67,836,000$ | 74,199,000$ | 72,433,000$ | 69,924,000$ | 59,995,000$ | 67,388,000$ | 69,053,000$ | 67,958,000$ | 11,684,000$ | 58,363,000$ | 56,895,000$ | 56,740,000$ | 56,552,000$ | 53,235,000$ | 54,860,000$ | 65,531,000$ | 50,211,000$ | 54,889,000$ | 54,558,000$ | | | | | |
| QoQ% | | (5.29%) | .81% | 23.63% | 12.86% | (14.63%) | (.69%) | 14.20% | 14.14% | (18.41%) | (6.76%) | (6.55%) | (16.05%) | 15.32% | 16.27% | 2.84% | 1.22% | (11.29%) | (25.90%) | 50.35% | (6.55%) | (5.16%) | 224.71% | (48.41%) | (42.71%) | (8.58%) | 2.44% | 3.59% | 16.55% | (10.97%) | (2.41%) | 1.61% | 481.63% | (79.98%) | 2.58% | .27% | .33% | 6.23% | (2.96%) | (16.28%) | 30.51% | (8.52%) | .61% | | | | | | |
| YoY% | | 33.21% | 20.08% | 18.29% | 9.27% | 10.51% | 5.62% | (.83%) | (18.85%) | (40.32%) | (15.64%) | 5.19% | 15.76% | 39.57% | 7.37% | (31.57%) | .05% | (7.64%) | (1.26%) | 332.65% | 48.45% | (8.99%) | (12.26%) | (72.32%) | (44.42%) | 13.07% | 10.11% | 4.90% | 2.89% | 413.48% | 15.46% | 21.37% | 19.77% | (79.34%) | 9.63% | 3.71% | (13.42%) | 12.63% | (3.01%) | .55% | | | | | | | | | |
| Earnings Per Share, Basic | | 0.57$ | 0.59$ | 0.58$ | 0.47$ | 0.41$ | 0.48$ | 0.48$ | 0.42$ | 0.37$ | 0.46$ | 0.49$ | 0.52$ | 0.62$ | 0.54$ | 0.46$ | 0.45$ | 0.45$ | 0.50$ | 0.67$ | 0.44$ | 0.48$ | 0.50$ | 0.15$ | 0.30$ | 0.52$ | 0.56$ | 0.54$ | 0.52$ | 0.45$ | 0.50$ | 0.50$ | 0.49$ | 0.08$ | 0.42$ | 0.41$ | 0.41$ | 0.41$ | 0.38$ | 0.39$ | 0.47$ | | 0.39$ | 0.39$ | | | | | |
| Earnings Per Share, Diluted | | 0.56$ | 0.59$ | 0.58$ | 0.47$ | 0.41$ | 0.48$ | 0.48$ | 0.42$ | 0.37$ | 0.46$ | 0.49$ | 0.52$ | 0.62$ | 0.54$ | 0.46$ | 0.45$ | 0.44$ | 0.50$ | 0.67$ | 0.44$ | 0.47$ | 0.50$ | 0.15$ | 0.30$ | 0.52$ | 0.56$ | 0.54$ | 0.52$ | 0.44$ | 0.50$ | 0.50$ | 0.49$ | 0.08$ | 0.42$ | 0.41$ | 0.41$ | 0.41$ | 0.38$ | 0.39$ | 0.47$ | | 0.39$ | 0.39$ | | | | | |
| Unlevered FCF Per Share, Basic | | 0.85$ | 0.46$ | 1.09$ | 0.29$ | 0.89$ | 0.46$ | 0.61$ | 0.52$ | 0.32$ | 0.21$ | 0.82$ | 0.65$ | 0.86$ | 1.22$ | 0.78$ | 0.52$ | 0.94$ | 0.38$ | 0.73$ | 1.19$ | 0.84$ | (0.06$) | 1.24$ | (0.40$) | 0.96$ | 0.20$ | 0.60$ | 0.47$ | 0.64$ | 0.63$ | 0.92$ | 0.38$ | 0.40$ | 0.40$ | | 0.47$ | 0.29$ | 0.28$ | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 0.85$ | 0.46$ | 1.08$ | 0.29$ | 0.89$ | 0.46$ | 0.61$ | 0.52$ | 0.32$ | 0.20$ | 0.82$ | 0.65$ | 0.85$ | 1.22$ | 0.78$ | 0.52$ | 0.94$ | 0.38$ | 0.72$ | 1.18$ | 0.83$ | (0.06$) | 1.23$ | (0.40$) | 0.96$ | 0.20$ | 0.60$ | 0.47$ | 0.64$ | 0.63$ | 0.92$ | 0.38$ | 0.40$ | 0.40$ | | 0.47$ | 0.29$ | 0.28$ | | | | | | | | | | |
| Average Shares, Basic | | 123,304,411 | 124,267,090 | 125,321,837 | 126,281,802 | 127,348,918 | 127,886,167 | 127,867,853 | 127,707,354 | 127,615,137 | 127,609,860 | 127,591,371 | 127,453,820 | 127,353,357 | 127,377,713 | 127,672,244 | 127,556,242 | 127,867,043 | 128,660,038 | 129,392,339 | 129,933,104 | 129,912,410 | 129,896,054 | 129,856,730 | 129,895,706 | 130,422,338 | 132,583,902 | 134,420,380 | 134,879,336 | 134,806,092 | 135,466,669 | 137,907,063 | 139,600,712 | 139,592,345 | 139,556,532 | 139,546,615 | 139,545,728 | 139,531,266 | 139,500,542 | 139,459,620 | 139,459,620 | | 139,459,620 | 139,459,620 | | | | | |
| Average Shares, Diluted | | 124,065,690 | 124,970,898 | 125,833,064 | 127,166,932 | 128,319,142 | 128,504,035 | 128,262,594 | 128,217,689 | 127,860,889 | 127,936,440 | 127,832,351 | 128,033,812 | 127,994,276 | 127,796,617 | 128,014,777 | 128,121,126 | 128,522,515 | 129,210,448 | 129,828,847 | 130,589,878 | 130,437,994 | 130,085,534 | 130,005,195 | 130,351,585 | 130,820,506 | 132,877,769 | 134,652,008 | 135,198,345 | 134,972,203 | 135,675,498 | 138,065,879 | 139,732,100 | 139,648,115 | 139,696,330 | 139,646,117 | 139,637,410 | 139,547,634 | 139,503,558 | 139,459,620 | 139,459,620 | | 139,459,620 | 139,459,620 | | | | | |
| EBIT | | 159,588,000$ | 169,391,000$ | 161,258,000$ | 151,567,000$ | 146,145,000$ | 169,737,000$ | 172,816,000$ | 161,210,000$ | 151,740,000$ | 159,013,000$ | 150,672,000$ | 135,201,000$ | 131,738,000$ | 105,732,000$ | 83,706,000$ | 79,706,000$ | 74,133,000$ | 90,272,000$ | 121,205,000$ | 82,138,000$ | 87,152,000$ | 94,124,000$ | 39,379,000$ | 70,094,000$ | 113,532,000$ | 126,695,000$ | 125,431,000$ | 121,330,000$ | 106,031,000$ | 113,850,000$ | 110,931,000$ | 107,099,000$ | 107,932,000$ | 105,650,000$ | 99,248,000$ | 97,489,000$ | 100,931,000$ | 93,120,000$ | 93,059,000$ | 111,567,000$ | 86,501,000$ | 93,679,000$ | 93,078,000$ | | | | | |
| EBITDA | | 159,588,000$ | 169,391,000$ | 161,258,000$ | 151,567,000$ | 146,145,000$ | 169,737,000$ | 172,816,000$ | 161,210,000$ | 151,740,000$ | 159,013,000$ | 150,672,000$ | 135,201,000$ | 131,738,000$ | 105,732,000$ | 83,706,000$ | 79,706,000$ | 74,133,000$ | 90,272,000$ | 121,205,000$ | 82,138,000$ | 87,152,000$ | 94,124,000$ | 39,379,000$ | 70,094,000$ | 113,532,000$ | 126,695,000$ | 125,431,000$ | 121,330,000$ | 106,031,000$ | 113,850,000$ | 110,931,000$ | 107,099,000$ | 107,932,000$ | 105,650,000$ | 99,248,000$ | 97,489,000$ | 100,931,000$ | 93,120,000$ | 93,059,000$ | 111,567,000$ | 86,501,000$ | 93,679,000$ | 93,078,000$ | | | | | |