First Hawaiian, Inc.
Profit after direct costs
Core business profitability
Bottom line profitability
Top line growth rate
Flow of revenue through cost categories to net income
| Item | Trend | 2021 | 2022 | 2023 | 2024 | 2025 | YoY Change |
|---|---|---|---|---|---|---|---|
Total Revenue | 708.98M | 811.75M | 1.09B | 1.13B | 1.17B | 3.2% | |
| Cost of Revenue | (20.25M) | (51.06M) | (314.08M) | (372.06M) | (314.76M) | -15.4% | |
Gross Profit | 729.23M | 760.69M | 778.68M | 759.96M | 853.59M | 12.3% | |
| Operating Expenses | |||||||
| Research & Development | — | — | — | — | — | — | |
| Selling, General & Administrative | (188.49M) | (207.13M) | (233.37M) | (243.28M) | (401.29M) | 64.9% | |
| General & Administrative | (182.38M) | (199.13M) | (225.75M) | (235.56M) | (392.72M) | 66.7% | |
| Selling & Marketing | (6.11M) | (8.00M) | (7.62M) | (7.72M) | (8.57M) | 11.1% | |
| Depreciation & Amortization | (51.84M) | (56.75M) | (42.77M) | (38.01M) | (33.56M) | -11.7% | |
Operating Income (EBIT) | 349.00M | 351.21M | 309.17M | 292.60M | 354.24M | 21.1% | |
| Non-Operating Items | |||||||
| Interest Income | 549.31M | 663.22M | 923.58M | 980.04M | 951.30M | -2.9% | |
| Interest Expense | (18.75M) | (49.67M) | (287.45M) | (357.31M) | (287.56M) | -19.5% | |
| Other Income/Expenses (Net) | — | — | — | — | — | — | |
Income Before Tax | 349.00M | 351.21M | 309.17M | 292.60M | 354.24M | 21.1% | |
| Income Tax Expense | (83.26M) | (85.53M) | (74.19M) | (62.47M) | (77.98M) | 24.8% | |
Net Income | 265.74M | 265.69M | 234.98M | 230.13M | 276.27M | 20.0% | |
| Per Share Metrics | |||||||
| Earnings Per Share (Basic) | $2 | $2 | $2 | $2 | $2 | 22.8% | |
| Weighted Avg Shares Outstanding | 128.96M | 127.49M | 127.57M | 127.70M | 124.79M | -2.3% | |
| Weighted Avg Shares Outstanding (Diluted) | 129.54M | 127.98M | 127.92M | 128.33M | 125.51M | -2.2% | |
EBITDA | 400.84M | 407.96M | 351.94M | 330.61M | 387.81M | 17.3% |
Explore FHB
FHB in the Financial Services
Mid Cap