| 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 | | | | | | | | | |
| Close Price of Common Stock | 24.76$ | 25.29$ | 24.84$ | 24.97$ | 24.45$ | 25.97$ | 23.16$ | 20.75$ | 21.96$ | 22.86$ | 18.06$ | 18.06$ | 20.64$ | 26.02$ | 24.60$ | 22.71$ | 27.88$ | 27.32$ | 29.35$ | 28.34$ | 27.36$ | 23.56$ | 14.47$ | 17.24$ | 16.53$ | 28.85$ | 26.70$ | 25.85$ | 26.05$ | 22.48$ | 27.17$ | 29.01$ | 27.83$ | 29.19$ | 30.30$ | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 3,037,785,979$ | 3,128,868,305$ | 3,095,748,193$ | 3,139,211,221$ | 3,091,039,856$ | 3,321,203,757$ | 2,961,843,628$ | 2,652,719,591$ | 2,802,590,166$ | 2,917,212,217$ | 2,304,629,575$ | 2,304,410,796$ | 2,635,428,225$ | 3,322,248,796$ | 3,141,388,020$ | 2,908,292,857$ | 3,573,027,002$ | 3,519,344,806$ | 3,803,331,607$ | 3,694,722,954$ | 3,581,949,312$ | 3,081,359,743$ | 1,878,802,972$ | 2,237,585,028$ | 2,154,697,484$ | 3,778,697,846$ | 3,558,821,960$ | 3,489,385,528$ | 3,513,475,567$ | 3,031,299,937$ | 3,711,881,560$ | 4,049,828,578$ | 3,884,401,247$ | 4,074,523,572$ | 4,227,564,701$ | | | | | | | | | | | | | | |
| QoQ% | (2.91%) | 1.07% | (1.39%) | 1.56% | (6.93%) | 12.13% | 11.65% | (5.35%) | (3.93%) | 26.58% | .01% | (12.56%) | (20.67%) | 5.76% | 8.02% | (18.60%) | 1.53% | (7.47%) | 2.94% | 3.15% | 16.25% | 64.01% | (16.03%) | 3.85% | (42.98%) | 6.18% | 1.99% | (.69%) | 15.91% | (18.34%) | (8.35%) | 4.26% | (4.67%) | (3.62%) | | | | | | | | | | | | | | | |
| YoY% | (1.72%) | (5.79%) | 4.52% | 18.34% | 10.29% | 13.85% | 28.52% | 15.12% | 6.34% | (12.19%) | (26.64%) | (20.76%) | (26.24%) | (5.60%) | (17.40%) | (21.29%) | (.25%) | 14.21% | 102.43% | 65.12% | 66.24% | (18.45%) | (47.21%) | (35.88%) | (38.67%) | 24.66% | (4.12%) | (13.84%) | (9.55%) | (25.60%) | (12.20%) | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 122,689,256 | 122,689,256 | 123,719,585 | 124,683,544 | 125,692,598 | 126,422,898 | 127,886,167 | 127,879,012 | 127,841,908 | 127,618,761 | 127,609,934 | 127,608,037 | 127,573,680 | 127,363,327 | 127,357,680 | 127,451,087 | 127,686,307 | 127,502,472 | 128,255,570 | 129,019,871 | 129,749,890 | 129,912,272 | 129,911,789 | 129,866,898 | 129,827,968 | 129,928,479 | 131,260,900 | 133,508,212 | 135,012,015 | 134,874,302 | 134,873,728 | 136,642,060 | 139,601,123 | 139,588,782 | 139,586,282 | 139,546,615 | 139,546,615 | 139,530,654 | 139,530,654 | 139,459,620 | 139,459,620 | 139,459,620 | 139,459,620 | 139,459,620 | | | | | |
| QoQ% | .00% | (.83%) | (.77%) | (.80%) | (.58%) | (1.14%) | .01% | .03% | .18% | .01% | .00% | .03% | .17% | .00% | (.07%) | (.18%) | .14% | (.59%) | (.59%) | (.56%) | (.13%) | .00% | .04% | .03% | (.08%) | (1.02%) | (1.68%) | (1.11%) | .10% | .00% | (1.29%) | (2.12%) | .01% | .00% | .03% | .00% | .01% | .00% | .05% | .00% | .00% | .00% | .00% | | | | | | |
| YoY% | (2.39%) | (2.95%) | (3.26%) | (2.50%) | (1.68%) | (.94%) | .22% | .21% | .21% | .20% | .20% | .12% | (.09%) | (.11%) | (.70%) | (1.22%) | (1.59%) | (1.86%) | (1.28%) | (.65%) | (.06%) | (.01%) | (1.03%) | (2.73%) | (3.84%) | (3.67%) | (2.68%) | (2.29%) | (3.29%) | (3.38%) | (3.38%) | (2.08%) | .04% | .04% | .04% | .06% | .06% | .05% | .05% | .00% | | | | | | | | | |
| Price to Sales | 3.45x | 3.55x | 3.67x | 3.80x | 3.80x | 4.11x | 3.57x | 3.22x | 3.39x | 3.49x | 2.72x | 2.70x | 3.16x | 4.19x | 4.18x | 4.01x | 4.98x | 4.92x | 5.24x | 5.09x | 4.99x | 4.20x | 2.57x | 3.02x | 2.83x | 4.93x | 4.70x | 4.64x | 4.69x | 4.07x | 4.90x | 5.39x | 5.23x | 5.55x | 5.76x | | | | | | | | | | | | | | |
| Price to Earnings | 11.00x | 11.33x | 11.96x | 12.74x | 13.14x | 14.43x | 13.16x | 11.96x | 12.60x | 12.41x | 8.63x | 8.29x | 9.59x | 12.50x | 12.92x | 12.20x | 13.44x | 13.24x | 14.06x | 13.62x | 17.51x | 16.59x | 9.79x | 11.14x | 8.51x | 13.29x | 12.87x | 12.94x | 13.19x | 11.47x | 17.18x | 19.56x | 19.93x | 22.18x | 18.50x | | | | | | | | | | | | | | |
| Price to Book | 1.10x | 1.13x | 1.13x | 1.17x | 1.17x | 1.27x | 1.12x | 1.04x | 1.11x | 1.17x | .98x | .98x | 1.13x | 1.46x | 1.43x | 1.29x | 1.56x | 1.32x | 1.40x | 1.35x | 1.33x | 1.12x | .69x | .83x | .81x | 1.43x | 1.34x | 1.31x | 1.34x | 1.20x | 1.53x | 1.65x | 1.54x | 1.61x | 1.64x | | | | | | | | | | | | | | |
| 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%) | | | | | | | | | |
| TTM | | 880,788,000$ | 843,064,000$ | 826,668,000$ | 813,746,000$ | 808,541,000$ | 830,552,000$ | 823,802,000$ | 826,470,000$ | 836,942,000$ | 846,747,000$ | 852,095,000$ | 834,092,000$ | 793,074,000$ | 752,029,000$ | 726,133,000$ | 717,701,000$ | 715,475,000$ | 725,400,000$ | 725,603,000$ | 718,229,000$ | 733,114,000$ | 730,616,000$ | 740,777,000$ | 761,685,000$ | 765,935,000$ | 756,684,000$ | 752,286,000$ | 749,100,000$ | 745,311,000$ | 757,445,000$ | 751,765,000$ | 742,377,000$ | 734,409,000$ | 733,906,000$ | 722,296,000$ | 707,282,000$ | 717,709,000$ | 700,120,000$ | 698,799,000$ | 703,058,000$ | | | | | | | | |
| TTM_QoQ% | | 4.48% | 1.98% | 1.59% | .64% | (2.65%) | .82% | (.32%) | (1.25%) | (1.16%) | (.63%) | 2.16% | 5.17% | 5.46% | 3.57% | 1.18% | .31% | (1.37%) | (.03%) | 1.03% | (2.03%) | .34% | (1.37%) | (2.75%) | (.56%) | 1.22% | .59% | .43% | .51% | (1.60%) | .76% | 1.27% | 1.09% | .07% | 1.61% | 2.12% | (1.45%) | 2.51% | .19% | (.61%) | | | | | | | | | |
| TTM_YoY% | | 8.94% | 1.51% | .35% | (1.54%) | (3.39%) | (1.91%) | (3.32%) | (.91%) | 5.53% | 12.60% | 17.35% | 16.22% | 10.85% | 3.67% | .07% | (.07%) | (2.41%) | (.71%) | (2.05%) | (5.71%) | (4.29%) | (3.45%) | (1.53%) | 1.68% | 2.77% | (.10%) | .07% | .91% | 1.48% | 3.21% | 4.08% | 4.96% | 2.33% | 4.83% | 3.36% | .60% | | | | | | | | | | | | |
| 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% | | | | | |
| QoQ | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | 1.34% | .18% | (1.00%) | (3.81%) | 3.28% | (2.19%) | (17.16%) | 19.35% | 10.59% | (7.82%) | 29.19% | (10.04%) | (19.64%) | (2.28%) | 1.99% | .97% | .29% | (.88%) | .79% | .01% | (.46%) | (.24%) | (.04%) | .07% | (.43%) | (.84%) | (.09%) | (.77%) | 1.09% | .04% | (.19%) | | | | | | |
| YoY | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | 1.34% | 1.53% | .53% | (3.28%) | (1.34%) | (3.72%) | (19.88%) | 3.28% | 10.59% | 4.96% | 51.31% | 21.93% | (8.31%) | (2.77%) | (29.97%) | (18.97%) | .97% | 2.36% | 1.16% | .20% | (.55%) | .10% | (.73%) | (.67%) | (.63%) | (1.23%) | (1.28%) | (2.13%) | (.61%) | .28% | .18% | | | | | | | | | |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 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$ | | | | | |
| 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% | | | | | | | | | |
| TTM | | 276,266,000$ | 258,831,000$ | 246,483,000$ | 235,157,000$ | 230,129,000$ | 225,135,000$ | 221,864,000$ | 222,385,000$ | 234,983,000$ | 267,069,000$ | 277,866,000$ | 274,784,000$ | 265,685,000$ | 243,119,000$ | 238,380,000$ | 265,761,000$ | 265,735,000$ | 270,452,000$ | 271,274,000$ | 204,582,000$ | 185,754,000$ | 191,851,000$ | 200,949,000$ | 253,333,000$ | 284,392,000$ | 276,551,000$ | 269,740,000$ | 266,360,000$ | 264,394,000$ | 216,083,000$ | 207,058,000$ | 194,900,000$ | 183,682,000$ | 228,550,000$ | 223,422,000$ | 221,387,000$ | 230,178,000$ | 223,837,000$ | 225,491,000$ | 225,189,000$ | | | | | | | | |
| TTM_QoQ% | | 6.74% | 5.01% | 4.82% | 2.19% | 2.22% | 1.47% | (.23%) | (5.36%) | (12.01%) | (3.89%) | 1.12% | 3.43% | 9.28% | 1.99% | (10.30%) | .01% | (1.74%) | (.30%) | 32.60% | 10.14% | (3.18%) | (4.53%) | (20.68%) | (10.92%) | 2.84% | 2.53% | 1.27% | .74% | 22.36% | 4.36% | 6.24% | 6.11% | (19.63%) | 2.30% | .92% | (3.82%) | 2.83% | (.73%) | .13% | | | | | | | | | |
| TTM_YoY% | | 20.05% | 14.97% | 11.10% | 5.74% | (2.07%) | (15.70%) | (20.15%) | (19.07%) | (11.56%) | 9.85% | 16.56% | 3.40% | (.02%) | (10.11%) | (12.13%) | 29.90% | 43.06% | 40.97% | 35.00% | (19.24%) | (34.68%) | (30.63%) | (25.50%) | (4.89%) | 7.56% | 27.98% | 30.27% | 36.67% | 43.94% | (5.46%) | (7.32%) | (11.96%) | (20.20%) | 2.11% | (.92%) | (1.69%) | | | | | | | | | | | | |
| 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% | | | | | |
| QoQ | | (1.65%) | (1.05%) | 5.59% | .18% | (1.38%) | (.98%) | 3.92% | 3.74% | (6.04%) | (1.48%) | (.77%) | (5.29%) | 3.10% | 1.73% | (1.58%) | 1.06% | (3.31%) | (12.78%) | 14.62% | .65% | (2.90%) | 24.04% | (9.13%) | (15.72%) | (2.03%) | 1.17% | .87% | 2.51% | (1.84%) | (.40%) | .04% | 29.90% | (25.72%) | .60% | (.16%) | 1.48% | (1.10%) | (1.83%) | (1.45%) | 5.00% | (2.94%) | .38% | | | | | | |
| YoY | | 3.06% | 3.33% | 3.41% | 1.73% | 5.30% | .64% | .14% | (4.55%) | (13.58%) | (4.44%) | (1.24%) | (2.04%) | 4.31% | (2.10%) | (16.60%) | (.41%) | (.82%) | (.41%) | 36.41% | 12.66% | (3.71%) | (2.84%) | (25.71%) | (15.71%) | 2.53% | 2.71% | 1.15% | .31% | 27.71% | 3.82% | 4.82% | 4.62% | (23.79%) | .83% | (1.60%) | (2.89%) | .63% | (1.21%) | 1.00% | | | | | | | | | |
| Equity to Common Shareholders | | 2,769,365,000$ | 2,733,921,000$ | 2,694,545,000$ | 2,648,852,000$ | 2,617,486,000$ | 2,648,034,000$ | 2,550,312,000$ | 2,513,761,000$ | 2,486,066,000$ | 2,351,009,000$ | 2,359,738,000$ | 2,329,012,000$ | 2,269,005,000$ | 2,200,651,000$ | 2,252,611,000$ | 2,285,149,000$ | 2,656,912,000$ | 2,711,734,000$ | 2,731,341,000$ | 2,683,630,000$ | 2,744,104,000$ | 2,733,934,000$ | 2,701,897,000$ | 2,664,685,000$ | 2,640,258,000$ | 2,654,558,000$ | 2,659,441,000$ | 2,613,202,000$ | 2,524,839,000$ | 2,423,462,000$ | 2,459,175,000$ | 2,520,862,000$ | 2,532,551,000$ | 2,581,858,000$ | 2,552,602,000$ | 2,505,994,000$ | 2,476,485,000$ | 2,523,963,000$ | 2,501,008,000$ | 2,471,734,000$ | 2,736,941,000$ | 2,744,340,000$ | 2,715,530,000$ | | | | | |
| QoQ | | 35,444,000$ | 39,376,000$ | 45,693,000$ | 31,366,000$ | (30,548,000$) | 97,722,000$ | 36,551,000$ | 27,695,000$ | 135,057,000$ | (8,729,000$) | 30,726,000$ | 60,007,000$ | 68,354,000$ | (51,960,000$) | (32,538,000$) | (371,763,000$) | (54,822,000$) | (19,607,000$) | 47,711,000$ | (60,474,000$) | 10,170,000$ | 32,037,000$ | 37,212,000$ | 24,427,000$ | (14,300,000$) | (4,883,000$) | 46,239,000$ | 88,363,000$ | 101,377,000$ | (35,713,000$) | (61,687,000$) | (11,689,000$) | (49,307,000$) | 29,256,000$ | 46,608,000$ | 29,509,000$ | (47,478,000$) | 22,955,000$ | 29,274,000$ | (265,207,000$) | (7,399,000$) | 28,810,000$ | | | | | | |
| QoQ% | | 1.30% | 1.46% | 1.73% | 1.20% | (1.15%) | 3.83% | 1.45% | 1.11% | 5.75% | (.37%) | 1.32% | 2.65% | 3.11% | (2.31%) | (1.42%) | (13.99%) | (2.02%) | (.72%) | 1.78% | (2.20%) | .37% | 1.19% | 1.40% | .93% | (.54%) | (.18%) | 1.77% | 3.50% | 4.18% | (1.45%) | (2.45%) | (.46%) | (1.91%) | 1.15% | 1.86% | 1.19% | (1.88%) | .92% | 1.18% | (9.69%) | (.27%) | 1.06% | | | | | | |
| YoY | | 151,879,000$ | 85,887,000$ | 144,233,000$ | 135,091,000$ | 131,420,000$ | 297,025,000$ | 190,574,000$ | 184,749,000$ | 217,061,000$ | 150,358,000$ | 107,127,000$ | 43,863,000$ | (387,907,000$) | (511,083,000$) | (478,730,000$) | (398,481,000$) | (87,192,000$) | (22,200,000$) | 29,444,000$ | 18,945,000$ | 103,846,000$ | 79,376,000$ | 42,456,000$ | 51,483,000$ | 115,419,000$ | 231,096,000$ | 200,266,000$ | 92,340,000$ | (7,712,000$) | (158,396,000$) | (93,427,000$) | 14,868,000$ | 56,066,000$ | 57,895,000$ | 51,594,000$ | 34,260,000$ | (260,456,000$) | (220,377,000$) | (214,522,000$) | | | | | | | | | |
| YoY% | | 5.80% | 3.24% | 5.66% | 5.37% | 5.29% | 12.63% | 8.08% | 7.93% | 9.57% | 6.83% | 4.76% | 1.92% | (14.60%) | (18.85%) | (17.53%) | (14.85%) | (3.18%) | (.81%) | 1.09% | .71% | 3.93% | 2.99% | 1.60% | 1.97% | 4.57% | 9.54% | 8.14% | 3.66% | (.31%) | (6.14%) | (3.66%) | .59% | 2.26% | 2.29% | 2.06% | 1.39% | (9.52%) | (8.03%) | (7.90%) | | | | | | | | | |
| Dividends Paid | | 32,155,000$ | 32,308,000$ | 33,620,000$ | 32,868,000$ | 33,143,000$ | 33,249,000$ | 33,220,000$ | 33,186,000$ | 33,178,000$ | 33,178,000$ | 33,176,000$ | 33,114,000$ | 33,113,000$ | 33,112,000$ | 33,212,000$ | 33,151,000$ | 33,244,000$ | 33,441,000$ | 33,636,000$ | 33,812,000$ | 33,777,000$ | 33,775,000$ | 33,765,000$ | 33,782,000$ | 33,854,000$ | 34,408,000$ | 34,917,000$ | 35,067,000$ | 32,370,000$ | 32,370,000$ | 32,792,000$ | 33,504,000$ | 30,709,000$ | 30,701,000$ | 30,700,000$ | 30,700,000$ | 25,482,000$ | 27,891,000$ | | 357,670,000$ | 51,548,000$ | 38,181,000$ | | | | | | |
| Additional Paid-In Capital QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Treasury Stock | | 519,342,000$ | 493,081,000$ | 468,802,000$ | 443,545,000$ | 414,365,000$ | 373,945,000$ | 373,944,000$ | 373,858,000$ | 371,246,000$ | 371,227,000$ | 371,210,000$ | 371,166,000$ | 368,031,000$ | 368,037,000$ | 365,525,000$ | 358,195,000$ | 354,998,000$ | 333,471,000$ | 311,663,000$ | 288,806,000$ | 276,890,000$ | 276,886,000$ | 276,802,000$ | 276,645,000$ | 270,141,000$ | 232,708,000$ | 173,668,000$ | 133,664,000$ | 132,135,000$ | 132,135,000$ | 82,082,000$ | | 282,000$ | | | | | | | | | | | | | | | |
| QoQ | | 26,261,000$ | 24,279,000$ | 25,257,000$ | 29,180,000$ | 40,420,000$ | 1,000$ | 86,000$ | 2,612,000$ | 19,000$ | 17,000$ | 44,000$ | 3,135,000$ | (6,000$) | 2,512,000$ | 7,330,000$ | 3,197,000$ | 21,527,000$ | 21,808,000$ | 22,857,000$ | 11,916,000$ | 4,000$ | 84,000$ | 157,000$ | 6,504,000$ | 37,433,000$ | 59,040,000$ | 40,004,000$ | 1,529,000$ | 0$ | 50,053,000$ | | | | | | | | | | | | | | | | | | |
| Goodwill | | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | 995,492,000$ | | 995,492,000$ | | | | | | | |
| QoQ% | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | | | | | | | | | | |
| YoY% | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | | .00% | | | | | | | | | | | |
| Other Intangible Assets | | | | | | | | | | | 5,855,000$ | 6,072,000$ | 6,299,000$ | 6,562,000$ | 6,866,000$ | 7,152,000$ | 7,650,000$ | 8,302,000$ | 9,107,000$ | 10,007,000$ | 10,869,000$ | 10,731,000$ | | | | 12,668,000$ | | | | 16,155,000$ | | | | 13,196,000$ | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | (217,000$) | (227,000$) | (263,000$) | (304,000$) | (286,000$) | (498,000$) | (652,000$) | (805,000$) | (900,000$) | (862,000$) | 138,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortization of Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Assets | | 23,955,252,000$ | 24,098,728,000$ | 23,837,147,000$ | 23,744,958,000$ | 23,828,186,000$ | 23,780,285,000$ | 23,991,791,000$ | 24,279,186,000$ | 24,926,474,000$ | 24,912,524,000$ | 24,511,566,000$ | 24,884,207,000$ | 24,577,223,000$ | 24,870,272,000$ | 25,377,533,000$ | 25,042,720,000$ | 24,992,410,000$ | 25,548,322,000$ | 24,246,328,000$ | 23,497,596,000$ | 22,662,831,000$ | 22,310,701,000$ | 22,993,715,000$ | 20,755,891,000$ | 20,166,734,000$ | 20,598,220,000$ | 20,526,367,000$ | 20,441,136,000$ | 20,695,678,000$ | 19,983,838,000$ | 20,479,719,000$ | 20,242,942,000$ | 20,549,461,000$ | 20,565,627,000$ | 20,373,974,000$ | 19,792,785,000$ | 19,661,829,000$ | 19,892,693,000$ | 19,052,593,000$ | | 19,352,681,000$ | | | | | | | |
| QoQ | | (143,476,000$) | 261,581,000$ | 92,189,000$ | (83,228,000$) | 47,901,000$ | (211,506,000$) | (287,395,000$) | (647,288,000$) | 13,950,000$ | 400,958,000$ | (372,641,000$) | 306,984,000$ | (293,049,000$) | (507,261,000$) | 334,813,000$ | 50,310,000$ | (555,912,000$) | 1,301,994,000$ | 748,732,000$ | 834,765,000$ | 352,130,000$ | (683,014,000$) | 2,237,824,000$ | 589,157,000$ | (431,486,000$) | 71,853,000$ | 85,231,000$ | (254,542,000$) | 711,840,000$ | (495,881,000$) | 236,777,000$ | (306,519,000$) | (16,166,000$) | 191,653,000$ | 581,189,000$ | 130,956,000$ | (230,864,000$) | 840,100,000$ | | | | | | | | | | |
| YoY | | 127,066,000$ | 318,443,000$ | (154,644,000$) | (534,228,000$) | (1,098,288,000$) | (1,132,239,000$) | (519,775,000$) | (605,021,000$) | 349,251,000$ | 42,252,000$ | (865,967,000$) | (158,513,000$) | (415,187,000$) | (678,050,000$) | 1,131,205,000$ | 1,545,124,000$ | 2,329,579,000$ | 3,237,621,000$ | 1,252,613,000$ | 2,741,705,000$ | 2,496,097,000$ | 1,712,481,000$ | 2,467,348,000$ | 314,755,000$ | (528,944,000$) | 614,382,000$ | 46,648,000$ | 198,194,000$ | 146,217,000$ | (581,789,000$) | 105,745,000$ | 450,157,000$ | 887,632,000$ | 672,934,000$ | 1,321,381,000$ | | 309,148,000$ | | | | | | | | | | | |
| Total Liabilities | | 21,185,887,000$ | 21,364,807,000$ | 21,142,602,000$ | 21,096,106,000$ | 21,210,700,000$ | 21,132,251,000$ | 21,441,479,000$ | 21,765,425,000$ | 22,440,408,000$ | 22,561,515,000$ | 22,151,828,000$ | 22,555,195,000$ | 22,308,218,000$ | 22,669,621,000$ | 23,124,922,000$ | 22,757,571,000$ | 22,335,498,000$ | 22,836,588,000$ | 21,514,987,000$ | 20,813,966,000$ | 19,918,727,000$ | 19,576,767,000$ | 20,291,818,000$ | 18,091,206,000$ | 17,526,476,000$ | 17,943,662,000$ | 17,866,926,000$ | 17,827,934,000$ | 18,170,839,000$ | 17,560,376,000$ | 18,020,544,000$ | 17,722,080,000$ | 18,016,910,000$ | 17,983,769,000$ | 17,821,372,000$ | 17,286,791,000$ | 17,185,344,000$ | 17,368,730,000$ | 16,551,585,000$ | | 16,615,740,000$ | | | | | | | |
| QoQ | | (178,920,000$) | 222,205,000$ | 46,496,000$ | (114,594,000$) | 78,449,000$ | (309,228,000$) | (323,946,000$) | (674,983,000$) | (121,107,000$) | 409,687,000$ | (403,367,000$) | 246,977,000$ | (361,403,000$) | (455,301,000$) | 367,351,000$ | 422,073,000$ | (501,090,000$) | 1,321,601,000$ | 701,021,000$ | 895,239,000$ | 341,960,000$ | (715,051,000$) | 2,200,612,000$ | 564,730,000$ | (417,186,000$) | 76,736,000$ | 38,992,000$ | (342,905,000$) | 610,463,000$ | (460,168,000$) | 298,464,000$ | (294,830,000$) | 33,141,000$ | 162,397,000$ | 534,581,000$ | 101,447,000$ | (183,386,000$) | 817,145,000$ | | | | | | | | | | |
| YoY | | (24,813,000$) | 232,556,000$ | (298,877,000$) | (669,319,000$) | (1,229,708,000$) | (1,429,264,000$) | (710,349,000$) | (789,770,000$) | 132,190,000$ | (108,106,000$) | (973,094,000$) | (202,376,000$) | (27,280,000$) | (166,967,000$) | 1,609,935,000$ | 1,943,605,000$ | 2,416,771,000$ | 3,259,821,000$ | 1,223,169,000$ | 2,722,760,000$ | 2,392,251,000$ | 1,633,105,000$ | 2,424,892,000$ | 263,272,000$ | (644,363,000$) | 383,286,000$ | (153,618,000$) | 105,854,000$ | 153,929,000$ | (423,393,000$) | 199,172,000$ | 435,289,000$ | 831,566,000$ | 615,039,000$ | 1,269,787,000$ | | 569,604,000$ | | | | | | | | | | | |
| Current Ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Debt to Asset Ratio | | .88x | .89x | .89x | .89x | .89x | .89x | .89x | .90x | .90x | .91x | .90x | .91x | .91x | .91x | .91x | .91x | .89x | .89x | .89x | .89x | .88x | .88x | .88x | .87x | .87x | .87x | .87x | .87x | .88x | .88x | .88x | .88x | .88x | .87x | .87x | .87x | .87x | .87x | .87x | | .86x | | | | | | | |
| Long Term Debt | | | | | | | | | | | | 500,000,000$ | 500,000,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | 0$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Capital Lease Obligations | | 60,889,000$ | | | | 63,000,000$ | | | | 63,800,000$ | | | | 64,800,000$ | | | | 65,800,000$ | | | | 40,600,000$ | | | | 44,400,000$ | 45,600,000$ | 48,300,000$ | 48,900,000$ | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | | | | | | | | | | | | | | | | | | 2,399,082,000$ | 1,906,298,000$ | 1,262,810,000$ | 1,040,944,000$ | 816,329,000$ | 1,855,222,000$ | 1,052,832,000$ | 694,017,000$ | 1,344,017,000$ | 683,515,000$ | 617,867,000$ | 1,003,637,000$ | 699,493,000$ | 943,800,000$ | 692,492,000$ | 1,034,644,000$ | 1,114,365,000$ | 1,227,765,000$ | 777,612,000$ | 1,052,058,000$ | 1,175,820,000$ | 1,332,014,000$ | 2,349,058,000$ | 2,650,195,000$ | 1,865,125,000$ | 1,597,316,000$ | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | 492,784,000$ | 643,488,000$ | 221,866,000$ | 224,615,000$ | (1,038,893,000$) | 802,390,000$ | 358,815,000$ | (650,000,000$) | 660,502,000$ | 65,648,000$ | (385,770,000$) | 304,144,000$ | (244,307,000$) | 251,308,000$ | (342,152,000$) | (79,721,000$) | (113,400,000$) | 450,153,000$ | (274,446,000$) | (123,762,000$) | (156,194,000$) | (1,017,044,000$) | (301,137,000$) | 785,070,000$ | 267,809,000$ | | | | | | |
| YoY | | | | | | | | | | | | | | | | | | | 1,582,753,000$ | 51,076,000$ | 209,978,000$ | 346,927,000$ | (527,688,000$) | 1,171,707,000$ | 434,965,000$ | (309,620,000$) | 644,524,000$ | (260,285,000$) | (74,625,000$) | (31,007,000$) | (414,872,000$) | (283,965,000$) | (85,120,000$) | (17,414,000$) | (61,455,000$) | (104,249,000$) | (1,571,446,000$) | (1,598,137,000$) | (689,305,000$) | (265,302,000$) | | | | | | | | | |
| Interest Expenses | | 66,537,000$ | 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$ | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |